{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Title Page","ETOC to Model","N17 Totals","Gosforth","Dalpark","Leandra","Trichardt","Ermelo"],"not_rendered":{"defined_names":45},"read":"whole","date_system":"1900"}

{"sheet":"Title Page","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"merged":[[4,2,5,2]]}
[]
[]
[null,null,"CONTRACT SANRAL N.017-024-2019/1-NSC: FOR THE NOMINATED SUB-CONTRACT FOR THE DESIGN BUILD, OPERATIONS AND MAINTENANCE OF THE TOLL SYSTEM FOR THE OPERATIONS AND MAINTENANCE OF THE TOLL PLAZAS ON THE N17 TOLL ROAD  "]
[]
[null,null,"Schedule of Payments / Cost Matrices for the Design-Build and Operation Service Periods"]
[]
[]
[null,null,"Base Date:"]
[null,null,{"$f":"DATE(2024,4,5)-28","v":"2024-03-08"}]
[null,null,"First Month of Contract:"]
[null,null,{"$f":"C9+164","v":"2024-08-19"}]
[null,null,"First Month of Operation Service:"]
[null,null,{"$f":"C11+6*7","v":"2024-09-30"}]

{"sheet":"ETOC to Model","index":1,"n_rows":76,"n_cols":78,"rows_kept":76,"merged":[[1,1,2,2],[1,3,2,3],[1,4,1,5],[1,6,1,17],[1,18,1,29],[1,30,1,41],[1,42,1,53],[1,54,1,65],[1,66,1,77],[3,1,6,2],[7,1,10,2],[11,1,14,2],[15,1,18,2],[19,1,22,2],[23,1,27,1],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,1,28,3],[30,1,31,3],[30,4,30,5],[30,6,30,17],[30,18,30,29],[30,30,30,41],[30,42,30,53],[30,54,30,65],[30,66,30,77],[32,1,36,1],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,1,37,3],[39,1,40,3],[39,4,39,5],[39,6,39,17],[39,18,39,29],[39,30,39,41],[39,42,39,53],[39,54,39,65],[39,66,39,77],[41,1,45,1],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,1,46,3],[48,1,49,3],[48,4,48,5],[48,6,48,17],[48,18,48,29],[48,30,48,41],[48,42,48,53],[48,54,48,65],[48,66,48,77],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,1,55,3],[57,1,58,3],[57,4,57,5],[57,6,57,17],[57,18,57,29],[57,30,57,41],[57,42,57,53],[57,54,57,65],[57,66,57,77],[59,1,63,1],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,1,64,3],[66,1,67,3],[66,4,66,5],[66,6,66,17],[66,18,66,29],[66,30,66,41],[66,42,66,53],[66,54,66,65],[66,66,66,77],[68,1,72,1],[68,2,68,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[72,2,72,3],[73,1,73,3],[78,4,78,7]]}
[]
[null,"Control Centre",null,"Vehicle Class","Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G2+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S2+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE2+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ2+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC2+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(E3),MONTH(E3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(F3),MONTH(F3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(G3),MONTH(G3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BS3),MONTH(BS3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,{"$f":"MID(CELL(\"filename\",Gosforth!B2),FIND(\"]\",CELL(\"filename\"))+1,20)","v":"Gosforth"},null,"Class 1",{"$f":"Gosforth!H16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB16","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"Gosforth!H17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB17","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"Gosforth!H18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB18","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"Gosforth!H19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB19","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC19","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"MID(CELL(\"filename\",Dalpark!B2),FIND(\"]\",CELL(\"filename\"))+1,20)","v":"Dalpark"},null,"Class 1",{"$f":"+Dalpark!H16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AH16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AT16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BF16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BR16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB16","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"+Dalpark!H17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AH17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AT17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BF17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BR17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB17","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"+Dalpark!H18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AH18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AT18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BF18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BR18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB18","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"+Dalpark!H19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AH19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AT19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BF19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BR19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB19","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC19","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"MID(CELL(\"filename\",Leandra!B2),FIND(\"]\",CELL(\"filename\"))+1,20)","v":"Leandra"},null,"Class 1",{"$f":"+Leandra!H16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AH16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AT16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BF16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BR16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB16","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"+Leandra!H17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AH17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AT17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BF17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BR17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB17","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"+Leandra!H18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AH18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AT18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BF18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BR18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB18","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"+Leandra!H19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AH19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AT19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BF19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BR19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB19","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC19","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"MID(CELL(\"filename\",Trichardt!B2),FIND(\"]\",CELL(\"filename\"))+1,20)","v":"Trichardt"},null,"Class 1",{"$f":"+Trichardt!H16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB16","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"+Trichardt!H17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB17","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"+Trichardt!H18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB18","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"+Trichardt!H19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB19","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC19","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"MID(CELL(\"filename\",Ermelo!B2),FIND(\"]\",CELL(\"filename\"))+1,20)","v":"Ermelo"},null,"Class 1",{"$f":"+Ermelo!H16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB16","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC16","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 2",{"$f":"+Ermelo!H17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB17","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC17","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 3",{"$f":"+Ermelo!H18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB18","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC18","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Class 4",{"$f":"+Ermelo!H19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB19","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC19","v":{"v":0,"d":"0.00"}}]
[null,"Total",{"$f":"+B4","v":"Gosforth"},null,{"$f":"+SUM(E4:E7)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AK4:AK7)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ4:BQ7)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"+B8","v":"Dalpark"},null,{"$f":"+SUM(E8:E11)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AK8:AK11)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ8:BQ11)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"+B12","v":"Leandra"},null,{"$f":"+SUM(E12:E15)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(F12:F15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BR12:BR15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+SUM(E16:E19)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(F16:F19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BR16:BR19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+SUM(E20:E23)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(F20:F23)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ20:BQ23)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Total Variable OM Fees to Model ",null,null,{"$f":"+SUM(E24:E28)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ24:BQ28)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G31+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S31+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE31+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ31+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC31+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B8","v":"Dalpark"},null,{"$f":"+Dalpark!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B12","v":"Leandra"},null,{"$f":"+Leandra!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC13","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AH13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AT13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BF13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BR13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB13","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC13","v":{"v":0,"d":"0.00"}}]
[null,"Fixed OM Fees to Model (Subject to CPI)",null,null,{"$f":"+SUM(E33:E37)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ33:BQ37)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G40+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S40+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE40+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ40+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC40+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Gosforth!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Gosforth!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Gosforth!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Gosforth!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC14","v":{"v":100000,"d":"100,000.00"}}]
[null,null,{"$f":"+B8","v":"Dalpark"},null,{"$f":"+Dalpark!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Dalpark!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Dalpark!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Dalpark!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Dalpark!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC14","v":{"v":100000,"d":"100,000.00"}}]
[null,null,{"$f":"+B12","v":"Leandra"},null,{"$f":"+Leandra!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Leandra!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Leandra!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Leandra!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Leandra!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC14","v":{"v":100000,"d":"100,000.00"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Trichardt!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Trichardt!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Trichardt!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Trichardt!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC14","v":{"v":100000,"d":"100,000.00"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Ermelo!AH14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Ermelo!AT14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Ermelo!BF14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ14","v":{"v":100000,"d":"100,000.00"}},{"$f":"+Ermelo!BR14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB14","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC14","v":{"v":100000,"d":"100,000.00"}}]
[null,"OM Provisional Sums to Model  (Not Subject to CPI)",null,null,{"$f":"+SUM(E42:E46)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ42:BQ46)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G49+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S49+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE49+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ49+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC49+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"Gosforth!H22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!I22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!J22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!K22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!L22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!M22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!N22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!O22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!P22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!R22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!S22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!T22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!U22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!V22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!W22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!X22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Gosforth!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B8","v":"Dalpark"},null,{"$f":"Dalpark!H22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!I22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!J22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!K22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!L22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!M22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!N22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!O22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!P22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!R22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!S22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!T22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!U22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!V22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!W22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!X22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Dalpark!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B12","v":"Leandra"},null,{"$f":"Leandra!H22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!I22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!J22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!K22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!L22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!M22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!N22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!O22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!P22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!R22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!S22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!T22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!U22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!V22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!W22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!X22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Leandra!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"Trichardt!H22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!I22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!J22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!K22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!L22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!M22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!N22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!O22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!P22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!R22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!S22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!T22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!U22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!V22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!W22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!X22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Trichardt!CC22","v":{"v":0,"d":"0.00"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"Ermelo!H22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!I22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!J22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!K22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!L22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!M22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!N22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!O22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!P22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!Q22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!R22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!S22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!T22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!U22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!V22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!W22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!X22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!Y22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!Z22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AA22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AB22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AC22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AD22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AE22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AF22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AG22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AH22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AI22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AJ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AK22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AL22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AM22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AN22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AO22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AP22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AQ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AR22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AS22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AT22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AU22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AV22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AW22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AX22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AY22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!AZ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BA22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BB22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BC22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BD22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BE22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BF22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BG22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BH22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BI22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BJ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BK22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BL22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BM22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BN22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BO22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BP22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BQ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BR22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BS22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BT22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BU22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BV22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BW22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BX22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BY22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!BZ22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!CA22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!CB22","v":{"v":0,"d":"0.00"}},{"$f":"Ermelo!CC22","v":{"v":0,"d":"0.00"}}]
[null,"Fixed CAPEX to Model (Subject to CPI)",null,null,{"$f":"+SUM(E51:E55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ51:BQ55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G58+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S58+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE58+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ58+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC58+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG23","v":{"v":300000,"d":"300,000.00"}},{"$f":"+Gosforth!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS23","v":{"v":300000,"d":"300,000.00"}},{"$f":"+Gosforth!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE23","v":{"v":500000,"d":"500,000.00"}},{"$f":"+Gosforth!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ23","v":{"v":750000,"d":"750,000.00"}},{"$f":"+Gosforth!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC23","v":{"v":550000,"d":"550,000.00"}}]
[null,null,{"$f":"+B8","v":"Dalpark"},null,{"$f":"+Dalpark!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG23","v":{"v":300000,"d":"300,000.00"}},{"$f":"+Dalpark!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS23","v":{"v":300000,"d":"300,000.00"}},{"$f":"+Dalpark!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE23","v":{"v":500000,"d":"500,000.00"}},{"$f":"+Dalpark!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ23","v":{"v":750000,"d":"750,000.00"}},{"$f":"+Dalpark!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC23","v":{"v":550000,"d":"550,000.00"}}]
[null,null,{"$f":"+B12","v":"Leandra"},null,{"$f":"+Leandra!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG23","v":{"v":260000,"d":"260,000.00"}},{"$f":"+Leandra!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS23","v":{"v":260000,"d":"260,000.00"}},{"$f":"+Leandra!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE23","v":{"v":460000,"d":"460,000.00"}},{"$f":"+Leandra!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ23","v":{"v":710000,"d":"710,000.00"}},{"$f":"+Leandra!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC23","v":{"v":510000,"d":"510,000.00"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG23","v":{"v":260000,"d":"260,000.00"}},{"$f":"+Trichardt!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS23","v":{"v":260000,"d":"260,000.00"}},{"$f":"+Trichardt!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE23","v":{"v":460000,"d":"460,000.00"}},{"$f":"+Trichardt!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ23","v":{"v":710000,"d":"710,000.00"}},{"$f":"+Trichardt!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC23","v":{"v":510000,"d":"510,000.00"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!V23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG23","v":{"v":260000,"d":"260,000.00"}},{"$f":"+Ermelo!AH23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS23","v":{"v":260000,"d":"260,000.00"}},{"$f":"+Ermelo!AT23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE23","v":{"v":460000,"d":"460,000.00"}},{"$f":"+Ermelo!BF23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ23","v":{"v":710000,"d":"710,000.00"}},{"$f":"+Ermelo!BR23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB23","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC23","v":{"v":510000,"d":"510,000.00"}}]
[null,"CAPEX Provisional Sums to Model  (Not Subject to CPI)",null,null,{"$f":"+SUM(E60:E64)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2380000,"d":"2,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3630000,"d":"3,630,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ60:BQ64)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2630000,"d":"2,630,000.00"}]
[]
[null,"Control Centre",null,null,"Est Period",null,{"v":1,"d":"Operation Service Period - Year  1"},{"$nulls":11},{"$f":"+G67+1","v":{"v":2,"d":"Operation Service Period - Year  2"}},{"$nulls":11},{"$f":"+S67+1","v":{"v":3,"d":"Operation Service Period - Year  3"}},{"$nulls":11},{"$f":"+AE67+1","v":{"v":4,"d":"Operation Service Period - Year  4"}},{"$nulls":11},{"$f":"+AQ67+1","v":{"v":5,"d":"Operation Service Period - Year  5"}},{"$nulls":11},{"$f":"+BC67+1","v":{"v":6,"d":"Operation Service Period - Year  6"}}]
[{"$nulls":4},{"$f":"+E$3","v":"2024-08-19"},{"$f":"+F$3","v":"2024-09-30"},"2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31",{"$f":"+BR$3","v":"2030-01-31"},"2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[null,null,{"$f":"+B4","v":"Gosforth"},null,{"$f":"+Gosforth!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!U24","v":{"v":166666.68,"d":"166,666.68"}},{"$f":"+Gosforth!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AG24","v":{"v":166666.68,"d":"166,666.68"}},{"$f":"+Gosforth!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AS24","v":{"v":166666.68,"d":"166,666.68"}},{"$f":"+Gosforth!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BE24","v":{"v":166666.68,"d":"166,666.68"}},{"$f":"+Gosforth!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BQ24","v":{"v":166666.68,"d":"166,666.68"}},{"$f":"+Gosforth!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Gosforth!CC24","v":{"v":166666.6,"d":"166,666.60"}}]
[null,null,{"$f":"+B8","v":"Dalpark"},null,{"$f":"+Dalpark!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!U24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Dalpark!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AG24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Dalpark!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AS24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Dalpark!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BE24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Dalpark!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BQ24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Dalpark!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Dalpark!CC24","v":{"v":133333.25,"d":"133,333.25"}}]
[null,null,{"$f":"+B12","v":"Leandra"},null,{"$f":"+Leandra!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!U24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Leandra!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AG24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Leandra!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AS24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Leandra!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BE24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Leandra!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BQ24","v":{"v":133333.35,"d":"133,333.35"}},{"$f":"+Leandra!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Leandra!CC24","v":{"v":133333.25,"d":"133,333.25"}}]
[null,null,{"$f":"+B16","v":"Trichardt"},null,{"$f":"+Trichardt!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!U24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Trichardt!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AG24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Trichardt!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AS24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Trichardt!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BE24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Trichardt!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BQ24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Trichardt!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Trichardt!CC24","v":{"v":116666.6,"d":"116,666.60"}}]
[null,null,{"$f":"+B20","v":"Ermelo"},null,{"$f":"+Ermelo!H24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!I24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!J24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!K24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!L24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!M24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!N24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!O24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!P24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Q24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!R24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!S24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!T24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!U24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Ermelo!V24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!W24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!X24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Y24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!Z24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AA24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AB24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AC24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AD24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AE24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AF24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AG24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Ermelo!AH24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AI24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AK24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AL24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AM24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AN24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AO24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AP24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AQ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AR24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AS24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Ermelo!AT24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AU24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AV24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AW24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AX24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AY24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!AZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BA24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BB24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BC24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BD24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BE24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Ermelo!BF24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BG24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BH24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BI24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BJ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BK24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BL24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BM24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BN24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BO24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BP24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BQ24","v":{"v":116666.68,"d":"116,666.68"}},{"$f":"+Ermelo!BR24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BS24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BT24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BU24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BV24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BW24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BX24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BY24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!BZ24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CA24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CB24","v":{"v":0,"d":"0.00"}},{"$f":"+Ermelo!CC24","v":{"v":116666.6,"d":"116,666.60"}}]
[null,"Part D Contract Participation etc (Not Subject to CPI)",null,null,{"$f":"+SUM(E69:E73)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BQ69:BQ73)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.3,"d":"666,666.30"}]
[]
[null,null,"CHECK:",{"$f":"IF((SUM(E60:BZ64)+SUM(E51:BZ55)+SUM(E42:BZ46)+SUM(E33:BZ37)+SUM(E4:BZ23)+SUM(E69:BZ73))='N17 Totals'!G8,\"OK\",\"CHECK\")","v":"OK"}]

{"sheet":"N17 Totals","index":2,"n_rows":207,"n_cols":82,"rows_kept":207,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to C1.1.1 FORM OF OFFER",{"$nulls":3},{"$f":"+G7+G8","v":{"v":20585000,"d":"R 20,585,000.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":2685000,"d":"R 2,685,000.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":17900000,"d":"R 17,900,000.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC48,H50:CC56,H59:CC75,H77:CC78,H80:CC80,H82:CC83,H88:CC115,H117:CC149,H151:CC165,H167:CC172,H175:CC207)","v":{"v":17900000,"d":"R 17,900,000.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G85+G174","v":true},{"$nulls":62},{"$f":"G10=G11","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":17900000,"d":"R 17,900,000.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2546666.74,"d":"2,546,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2546666.74,"d":"2,546,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3546666.74,"d":"3,546,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4796666.74,"d":"4,796,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3796666.3,"d":"3,796,666.30"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":2500000,"d":"2,500,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"$f":"+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"$f":"+J12-SUM(J14:J15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":2500000,"d":"2,500,000.00"},{"$f":"H81","v":{"v":0,"d":"0.00"}},{"$f":"I81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(J16:J19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT16:BT19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,#REF!=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(H16:H19)=0,0,IF(AND((SUM(H16:H19)/H12)>0.4,#REF!=0),0.4,(SUM(H16:H19)/H12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(I16:I19)=0,0,IF(AND((SUM(I16:I19)/I12)>0.4,#REF!=0),0.4,(SUM(I16:I19)/I12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(J16:J19)=0,0,IF(AND((SUM(J16:J19)/J12)>0.4,#REF!=0),0.4,(SUM(J16:J19)/J12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(K16:K19)=0,0,IF(AND((SUM(K16:K19)/K12)>0.4,#REF!=0),0.4,(SUM(K16:K19)/K12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(L16:L19)=0,0,IF(AND((SUM(L16:L19)/L12)>0.4,#REF!=0),0.4,(SUM(L16:L19)/L12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(M16:M19)=0,0,IF(AND((SUM(M16:M19)/M12)>0.4,#REF!=0),0.4,(SUM(M16:M19)/M12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(N16:N19)=0,0,IF(AND((SUM(N16:N19)/N12)>0.4,#REF!=0),0.4,(SUM(N16:N19)/N12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(O16:O19)=0,0,IF(AND((SUM(O16:O19)/O12)>0.4,#REF!=0),0.4,(SUM(O16:O19)/O12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(P16:P19)=0,0,IF(AND((SUM(P16:P19)/P12)>0.4,#REF!=0),0.4,(SUM(P16:P19)/P12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(Q16:Q19)=0,0,IF(AND((SUM(Q16:Q19)/Q12)>0.4,#REF!=0),0.4,(SUM(Q16:Q19)/Q12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(R16:R19)=0,0,IF(AND((SUM(R16:R19)/R12)>0.4,#REF!=0),0.4,(SUM(R16:R19)/R12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(S16:S19)=0,0,IF(AND((SUM(S16:S19)/S12)>0.4,#REF!=0),0.4,(SUM(S16:S19)/S12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(T16:T19)=0,0,IF(AND((SUM(T16:T19)/T12)>0.4,#REF!=0),0.4,(SUM(T16:T19)/T12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(U16:U19)=0,0,IF(AND((SUM(U16:U19)/U12)>0.4,#REF!=0),0.4,(SUM(U16:U19)/U12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(V16:V19)=0,0,IF(AND((SUM(V16:V19)/V12)>0.4,#REF!=0),0.4,(SUM(V16:V19)/V12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(W16:W19)=0,0,IF(AND((SUM(W16:W19)/W12)>0.4,#REF!=0),0.4,(SUM(W16:W19)/W12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(X16:X19)=0,0,IF(AND((SUM(X16:X19)/X12)>0.4,#REF!=0),0.4,(SUM(X16:X19)/X12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(Y16:Y19)=0,0,IF(AND((SUM(Y16:Y19)/Y12)>0.4,#REF!=0),0.4,(SUM(Y16:Y19)/Y12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(Z16:Z19)=0,0,IF(AND((SUM(Z16:Z19)/Z12)>0.4,#REF!=0),0.4,(SUM(Z16:Z19)/Z12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AA16:AA19)=0,0,IF(AND((SUM(AA16:AA19)/AA12)>0.4,#REF!=0),0.4,(SUM(AA16:AA19)/AA12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AB16:AB19)=0,0,IF(AND((SUM(AB16:AB19)/AB12)>0.4,#REF!=0),0.4,(SUM(AB16:AB19)/AB12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AC16:AC19)=0,0,IF(AND((SUM(AC16:AC19)/AC12)>0.4,#REF!=0),0.4,(SUM(AC16:AC19)/AC12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AD16:AD19)=0,0,IF(AND((SUM(AD16:AD19)/AD12)>0.4,#REF!=0),0.4,(SUM(AD16:AD19)/AD12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AE16:AE19)=0,0,IF(AND((SUM(AE16:AE19)/AE12)>0.4,#REF!=0),0.4,(SUM(AE16:AE19)/AE12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AF16:AF19)=0,0,IF(AND((SUM(AF16:AF19)/AF12)>0.4,#REF!=0),0.4,(SUM(AF16:AF19)/AF12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AG16:AG19)=0,0,IF(AND((SUM(AG16:AG19)/AG12)>0.4,#REF!=0),0.4,(SUM(AG16:AG19)/AG12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AH16:AH19)=0,0,IF(AND((SUM(AH16:AH19)/AH12)>0.4,#REF!=0),0.4,(SUM(AH16:AH19)/AH12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AI16:AI19)=0,0,IF(AND((SUM(AI16:AI19)/AI12)>0.4,#REF!=0),0.4,(SUM(AI16:AI19)/AI12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AJ16:AJ19)=0,0,IF(AND((SUM(AJ16:AJ19)/AJ12)>0.4,#REF!=0),0.4,(SUM(AJ16:AJ19)/AJ12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AK16:AK19)=0,0,IF(AND((SUM(AK16:AK19)/AK12)>0.4,#REF!=0),0.4,(SUM(AK16:AK19)/AK12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AL16:AL19)=0,0,IF(AND((SUM(AL16:AL19)/AL12)>0.4,#REF!=0),0.4,(SUM(AL16:AL19)/AL12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AM16:AM19)=0,0,IF(AND((SUM(AM16:AM19)/AM12)>0.4,#REF!=0),0.4,(SUM(AM16:AM19)/AM12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AN16:AN19)=0,0,IF(AND((SUM(AN16:AN19)/AN12)>0.4,#REF!=0),0.4,(SUM(AN16:AN19)/AN12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AO16:AO19)=0,0,IF(AND((SUM(AO16:AO19)/AO12)>0.4,#REF!=0),0.4,(SUM(AO16:AO19)/AO12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AP16:AP19)=0,0,IF(AND((SUM(AP16:AP19)/AP12)>0.4,#REF!=0),0.4,(SUM(AP16:AP19)/AP12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AQ16:AQ19)=0,0,IF(AND((SUM(AQ16:AQ19)/AQ12)>0.4,#REF!=0),0.4,(SUM(AQ16:AQ19)/AQ12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AR16:AR19)=0,0,IF(AND((SUM(AR16:AR19)/AR12)>0.4,#REF!=0),0.4,(SUM(AR16:AR19)/AR12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AS16:AS19)=0,0,IF(AND((SUM(AS16:AS19)/AS12)>0.4,#REF!=0),0.4,(SUM(AS16:AS19)/AS12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AT16:AT19)=0,0,IF(AND((SUM(AT16:AT19)/AT12)>0.4,#REF!=0),0.4,(SUM(AT16:AT19)/AT12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AU16:AU19)=0,0,IF(AND((SUM(AU16:AU19)/AU12)>0.4,#REF!=0),0.4,(SUM(AU16:AU19)/AU12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AV16:AV19)=0,0,IF(AND((SUM(AV16:AV19)/AV12)>0.4,#REF!=0),0.4,(SUM(AV16:AV19)/AV12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AW16:AW19)=0,0,IF(AND((SUM(AW16:AW19)/AW12)>0.4,#REF!=0),0.4,(SUM(AW16:AW19)/AW12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AX16:AX19)=0,0,IF(AND((SUM(AX16:AX19)/AX12)>0.4,#REF!=0),0.4,(SUM(AX16:AX19)/AX12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AY16:AY19)=0,0,IF(AND((SUM(AY16:AY19)/AY12)>0.4,#REF!=0),0.4,(SUM(AY16:AY19)/AY12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(AZ16:AZ19)=0,0,IF(AND((SUM(AZ16:AZ19)/AZ12)>0.4,#REF!=0),0.4,(SUM(AZ16:AZ19)/AZ12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BA16:BA19)=0,0,IF(AND((SUM(BA16:BA19)/BA12)>0.4,#REF!=0),0.4,(SUM(BA16:BA19)/BA12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BB16:BB19)=0,0,IF(AND((SUM(BB16:BB19)/BB12)>0.4,#REF!=0),0.4,(SUM(BB16:BB19)/BB12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BC16:BC19)=0,0,IF(AND((SUM(BC16:BC19)/BC12)>0.4,#REF!=0),0.4,(SUM(BC16:BC19)/BC12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BD16:BD19)=0,0,IF(AND((SUM(BD16:BD19)/BD12)>0.4,#REF!=0),0.4,(SUM(BD16:BD19)/BD12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BE16:BE19)=0,0,IF(AND((SUM(BE16:BE19)/BE12)>0.4,#REF!=0),0.4,(SUM(BE16:BE19)/BE12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BF16:BF19)=0,0,IF(AND((SUM(BF16:BF19)/BF12)>0.4,#REF!=0),0.4,(SUM(BF16:BF19)/BF12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BG16:BG19)=0,0,IF(AND((SUM(BG16:BG19)/BG12)>0.4,#REF!=0),0.4,(SUM(BG16:BG19)/BG12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BH16:BH19)=0,0,IF(AND((SUM(BH16:BH19)/BH12)>0.4,#REF!=0),0.4,(SUM(BH16:BH19)/BH12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BI16:BI19)=0,0,IF(AND((SUM(BI16:BI19)/BI12)>0.4,#REF!=0),0.4,(SUM(BI16:BI19)/BI12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BJ16:BJ19)=0,0,IF(AND((SUM(BJ16:BJ19)/BJ12)>0.4,#REF!=0),0.4,(SUM(BJ16:BJ19)/BJ12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BK16:BK19)=0,0,IF(AND((SUM(BK16:BK19)/BK12)>0.4,#REF!=0),0.4,(SUM(BK16:BK19)/BK12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BL16:BL19)=0,0,IF(AND((SUM(BL16:BL19)/BL12)>0.4,#REF!=0),0.4,(SUM(BL16:BL19)/BL12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BM16:BM19)=0,0,IF(AND((SUM(BM16:BM19)/BM12)>0.4,#REF!=0),0.4,(SUM(BM16:BM19)/BM12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BN16:BN19)=0,0,IF(AND((SUM(BN16:BN19)/BN12)>0.4,#REF!=0),0.4,(SUM(BN16:BN19)/BN12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BO16:BO19)=0,0,IF(AND((SUM(BO16:BO19)/BO12)>0.4,#REF!=0),0.4,(SUM(BO16:BO19)/BO12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BP16:BP19)=0,0,IF(AND((SUM(BP16:BP19)/BP12)>0.4,#REF!=0),0.4,(SUM(BP16:BP19)/BP12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BQ16:BQ19)=0,0,IF(AND((SUM(BQ16:BQ19)/BQ12)>0.4,#REF!=0),0.4,(SUM(BQ16:BQ19)/BQ12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BR16:BR19)=0,0,IF(AND((SUM(BR16:BR19)/BR12)>0.4,#REF!=0),0.4,(SUM(BR16:BR19)/BR12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BS16:BS19)=0,0,IF(AND((SUM(BS16:BS19)/BS12)>0.4,#REF!=0),0.4,(SUM(BS16:BS19)/BS12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BT16:BT19)=0,0,IF(AND((SUM(BT16:BT19)/BT12)>0.4,#REF!=0),0.4,(SUM(BT16:BT19)/BT12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BU16:BU19)=0,0,IF(AND((SUM(BU16:BU19)/BU12)>0.4,#REF!=0),0.4,(SUM(BU16:BU19)/BU12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BV16:BV19)=0,0,IF(AND((SUM(BV16:BV19)/BV12)>0.4,#REF!=0),0.4,(SUM(BV16:BV19)/BV12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BW16:BW19)=0,0,IF(AND((SUM(BW16:BW19)/BW12)>0.4,#REF!=0),0.4,(SUM(BW16:BW19)/BW12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BX16:BX19)=0,0,IF(AND((SUM(BX16:BX19)/BX12)>0.4,#REF!=0),0.4,(SUM(BX16:BX19)/BX12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BY16:BY19)=0,0,IF(AND((SUM(BY16:BY19)/BY12)>0.4,#REF!=0),0.4,(SUM(BY16:BY19)/BY12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(BZ16:BZ19)=0,0,IF(AND((SUM(BZ16:BZ19)/BZ12)>0.4,#REF!=0),0.4,(SUM(BZ16:BZ19)/BZ12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(CA16:CA19)=0,0,IF(AND((SUM(CA16:CA19)/CA12)>0.4,#REF!=0),0.4,(SUM(CA16:CA19)/CA12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(CB16:CB19)=0,0,IF(AND((SUM(CB16:CB19)/CB12)>0.4,#REF!=0),0.4,(SUM(CB16:CB19)/CB12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(CC16:CC19)=0,0,IF(AND((SUM(CC16:CC19)/CC12)>0.4,#REF!=0),0.4,(SUM(CC16:CC19)/CC12)))","v":{"v":0,"d":"0.00%"}}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":11400000,"d":"11,400,000.00"}},{"$f":"+H85","v":{"v":0,"d":"0.00"}},{"$f":"+I85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2380000,"d":"2,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3630000,"d":"3,630,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2630000,"d":"2,630,000.00"},{"$f":"G21=G85","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H21-H23","v":{"v":0,"d":"0.00"}},{"$f":"I21-I23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU21-BU23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":11400000,"d":"11,400,000.00"},{"$f":"H166","v":{"v":0,"d":"0.00"}},{"$f":"I166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2380000,"d":"2,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3630000,"d":"3,630,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2630000,"d":"2,630,000.00"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":4000000,"d":"4,000,000.00"},{"$f":"+H174","v":{"v":0,"d":"0.00"}},{"$f":"+I174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.3,"d":"666,666.30"},{"$f":"G24=G174","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":4000000,"d":"4,000,000.00"},{"$f":"SUM(H175,H177:H178,H191:H192,H198:H201,H203,H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I175,I177:I178,I191:I192,I198:I201,I203,I205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU175,BU177:BU178,BU191:BU192,BU198:BU201,BU203,BU205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.3,"d":"666,666.30"}]
[]
[null,"A Series","Operation Service",null,null,{"$f":"(Gosforth!G28+Dalpark!G28+Leandra!G28+Trichardt!G28+Ermelo!G28)=G28","v":true},{"$f":"+SUM(G29,G49,G57,G76,G79,G81)","v":{"v":2500000,"d":"2,500,000.00"}},{"$f":"+SUM(H29,H49,H57,H76,H79,H81)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I29,I49,I57,I76,I79,I81)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(J29,J49,J57,J76,J79,J81)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(K29,K49,K57,K76,K79,K81)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(L29,L49,L57,L76,L79,L81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BX29,BX49,BX57,BX76,BX79,BX81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[null,"A-1000","General Contractors Obligations",null,null,{"$f":"(Gosforth!G29+Dalpark!G29+Leandra!G29+Trichardt!G29+Ermelo!G29)=G29","v":true},{"$f":"SUM(G30:G48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J30:J48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K30:K48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW30:BW48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period","Month",{"$f":"SUM(Gosforth:Ermelo!E30)","v":360},{"$f":"(Gosforth!G30+Dalpark!G30+Leandra!G30+Trichardt!G30+Ermelo!G30)=G30","v":true},{"$f":"+SUM(H30:CC30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC30)","v":{"v":0,"d":"0.00"}}]
[null,"A-1002","Provision of Performance Security","Month",{"$f":"SUM(Gosforth:Ermelo!E31)","v":360},{"$f":"(Gosforth!G31+Dalpark!G31+Leandra!G31+Trichardt!G31+Ermelo!G31)=G31","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB31)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC31)","v":{"v":0,"d":"0.00"}}]
[null,"A-1003","Compliance with Laws","Month",{"$f":"SUM(Gosforth:Ermelo!E32)","v":360},{"$f":"(Gosforth!G32+Dalpark!G32+Leandra!G32+Trichardt!G32+Ermelo!G32)=G32","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB32)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC32)","v":{"v":0,"d":"0.00"}}]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",{"$f":"SUM(Gosforth:Ermelo!E33)","v":360},{"$f":"(Gosforth!G33+Dalpark!G33+Leandra!G33+Trichardt!G33+Ermelo!G33)=G33","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC33)","v":{"v":0,"d":"0.00"}}]
[null,"A-1005","Compliance with Environmental Requirements","Month",{"$f":"SUM(Gosforth:Ermelo!E34)","v":0},{"$f":"(Gosforth!G34+Dalpark!G34+Leandra!G34+Trichardt!G34+Ermelo!G34)=G34","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB34)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC34)","v":{"v":0,"d":"0.00"}}]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",{"$f":"SUM(Gosforth:Ermelo!E35)","v":0},{"$f":"(Gosforth!G35+Dalpark!G35+Leandra!G35+Trichardt!G35+Ermelo!G35)=G35","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC35)","v":{"v":0,"d":"0.00"}}]
[null,"A-1007","Provision and Maintenance of Insurance","Month",{"$f":"SUM(Gosforth:Ermelo!E36)","v":360},{"$f":"(Gosforth!G36+Dalpark!G36+Leandra!G36+Trichardt!G36+Ermelo!G36)=G36","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC36)","v":{"v":0,"d":"0.00"}}]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",{"$f":"SUM(Gosforth:Ermelo!E37)","v":360},{"$f":"(Gosforth!G37+Dalpark!G37+Leandra!G37+Trichardt!G37+Ermelo!G37)=G37","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB37)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC37)","v":{"v":0,"d":"0.00"}}]
[null,"A-1009","Supply and Maintenance of Documents and drawings","Month",{"$f":"SUM(Gosforth:Ermelo!E38)","v":360},{"$f":"(Gosforth!G38+Dalpark!G38+Leandra!G38+Trichardt!G38+Ermelo!G38)=G38","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB38)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC38)","v":{"v":0,"d":"0.00"}}]
[null,"A-1010","Training of Personnel and other training obligations","Month",{"$f":"SUM(Gosforth:Ermelo!E39)","v":0},{"$f":"(Gosforth!G39+Dalpark!G39+Leandra!G39+Trichardt!G39+Ermelo!G39)=G39","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB39)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC39)","v":{"v":0,"d":"0.00"}}]
[null,"A-1011","Completion of Operation Service Period","Month",{"$f":"SUM(Gosforth:Ermelo!E40)","v":5},{"$f":"(Gosforth!G40+Dalpark!G40+Leandra!G40+Trichardt!G40+Ermelo!G40)=G40","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB40)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC40)","v":{"v":0,"d":"0.00"}}]
[null,"A-1012","Extra Over Cost for Taking over the upgrades & new assets during contract period (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E41)","v":0},{"$f":"(Gosforth!G41+Dalpark!G41+Leandra!G41+Trichardt!G41+Ermelo!G41)=G41","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB41)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC41)","v":{"v":0,"d":"0.00"}}]
[null,"A-1013","ESCROW for Commissioning Toll System Application Software","Month",{"$f":"SUM(Gosforth:Ermelo!E42)","v":360},{"$f":"(Gosforth!G42+Dalpark!G42+Leandra!G42+Trichardt!G42+Ermelo!G42)=G42","v":true},{"$f":"+SUM(H42:CC42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC42)","v":{"v":0,"d":"0.00"}}]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules","Month",{"$f":"SUM(Gosforth:Ermelo!E43)","v":360},{"$f":"(Gosforth!G43+Dalpark!G43+Leandra!G43+Trichardt!G43+Ermelo!G43)=G43","v":true},{"$f":"+SUM(H43:CC43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB43)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC43)","v":{"v":0,"d":"0.00"}}]
[null,"A-1015","Liaison with Service Providers","Month",{"$f":"SUM(Gosforth:Ermelo!E44)","v":360},{"$f":"(Gosforth!G44+Dalpark!G44+Leandra!G44+Trichardt!G44+Ermelo!G44)=G44","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB44)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC44)","v":{"v":0,"d":"0.00"}}]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant)","Month",{"$f":"SUM(Gosforth:Ermelo!E45)","v":0},{"$f":"(Gosforth!G45+Dalpark!G45+Leandra!G45+Trichardt!G45+Ermelo!G45)=G45","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB45)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC45)","v":{"v":0,"d":"0.00"}}]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant)","Month",{"$f":"SUM(Gosforth:Ermelo!E46)","v":0},{"$f":"(Gosforth!G46+Dalpark!G46+Leandra!G46+Trichardt!G46+Ermelo!G46)=G46","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB46)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC46)","v":{"v":0,"d":"0.00"}}]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant) management of Toll Plaza","Month",{"$f":"SUM(Gosforth:Ermelo!E47)","v":0},{"$f":"(Gosforth!G47+Dalpark!G47+Leandra!G47+Trichardt!G47+Ermelo!G47)=G47","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB47)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC47)","v":{"v":0,"d":"0.00"}}]
[null,"A-1017","Extra over costs for the supervision of the nominated Subcontractor","Month",{"$f":"SUM(Gosforth:Ermelo!E48)","v":0},{"$f":"(Gosforth!G48+Dalpark!G48+Leandra!G48+Trichardt!G48+Ermelo!G48)=G48","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC48)","v":{"v":0,"d":"0.00"}}]
[null,"A-2000","Provisioning of Staff and Labour",null,null,{"$f":"(Gosforth!G49+Dalpark!G49+Leandra!G49+Trichardt!G49+Ermelo!G49)=G49","v":true},{"$f":"SUM(G50:G56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM50:AM56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS50:BS56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-2016","Contracts Engineer (Contractor’s Representative for Nominated Subcontract)","Month",{"$f":"SUM(Gosforth:Ermelo!E50)","v":360},{"$f":"(Gosforth!G50+Dalpark!G50+Leandra!G50+Trichardt!G50+Ermelo!G50)=G50","v":true},{"$f":"+SUM(H50:CC50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB50)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC50)","v":{"v":0,"d":"0.00"}}]
[null,"A-2017","Quality Control Officer","Month",{"$f":"SUM(Gosforth:Ermelo!E51)","v":360},{"$f":"(Gosforth!G51+Dalpark!G51+Leandra!G51+Trichardt!G51+Ermelo!G51)=G51","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB51)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC51)","v":{"v":0,"d":"0.00"}}]
[null,"A-2018","Maintenance Manager","Month",{"$f":"SUM(Gosforth:Ermelo!E52)","v":360},{"$f":"(Gosforth!G52+Dalpark!G52+Leandra!G52+Trichardt!G52+Ermelo!G52)=G52","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB52)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC52)","v":{"v":0,"d":"0.00"}}]
[null,"A-2019","System/ software support specialist","Month",{"$f":"SUM(Gosforth:Ermelo!E53)","v":360},{"$f":"(Gosforth!G53+Dalpark!G53+Leandra!G53+Trichardt!G53+Ermelo!G53)=G53","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB53)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC53)","v":{"v":0,"d":"0.00"}}]
[null,"A-2020","Network and Security Specialist","Month",{"$f":"SUM(Gosforth:Ermelo!E54)","v":360},{"$f":"(Gosforth!G54+Dalpark!G54+Leandra!G54+Trichardt!G54+Ermelo!G54)=G54","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC54)","v":{"v":0,"d":"0.00"}}]
[null,"A-2021","Plaza Technician (s)","Month",{"$f":"SUM(Gosforth:Ermelo!E55)","v":360},{"$f":"(Gosforth!G55+Dalpark!G55+Leandra!G55+Trichardt!G55+Ermelo!G55)=G55","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB55)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC55)","v":{"v":0,"d":"0.00"}}]
[null,"A-2022","SHEQ Officer","Month",{"$f":"SUM(Gosforth:Ermelo!E56)","v":360},{"$f":"(Gosforth!G56+Dalpark!G56+Leandra!G56+Trichardt!G56+Ermelo!G56)=G56","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC56)","v":{"v":0,"d":"0.00"}}]
[null,"A-5000","Maintenance of Project Assets",null,null,{"$f":"(Gosforth!G57+Dalpark!G57+Leandra!G57+Trichardt!G57+Ermelo!G57)=G57","v":true},{"$f":"+SUM(G58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5300","Toll System Maintenance",null,null,{"$f":"(Gosforth!G58+Dalpark!G58+Leandra!G58+Trichardt!G58+Ermelo!G58)=G58","v":true},{"$f":"SUM(G59:G75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H59:H75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I59:I75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU59:BU75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5301","Toll System Software Support","Month",{"$f":"SUM(Gosforth:Ermelo!E59)","v":360},{"$f":"(Gosforth!G59+Dalpark!G59+Leandra!G59+Trichardt!G59+Ermelo!G59)=G59","v":true},{"$f":"+SUM(H59:CC59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB59)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC59)","v":{"v":0,"d":"0.00"}}]
[null,"A-5302","Toll System Equipment and Hardware Maintenance","Month",{"$f":"SUM(Gosforth:Ermelo!E60)","v":360},{"$f":"(Gosforth!G60+Dalpark!G60+Leandra!G60+Trichardt!G60+Ermelo!G60)=G60","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB60)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC60)","v":{"v":0,"d":"0.00"}}]
[null,"A-5303","Toll System Maintenance and Support: QLS","Month",{"$f":"SUM(Gosforth:Ermelo!E61)","v":360},{"$f":"(Gosforth!G61+Dalpark!G61+Leandra!G61+Trichardt!G61+Ermelo!G61)=G61","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB61)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC61)","v":{"v":0,"d":"0.00"}}]
[null,"A-5304","Toll System Maintenance and Support:  VGS","Month",{"$f":"SUM(Gosforth:Ermelo!E62)","v":360},{"$f":"(Gosforth!G62+Dalpark!G62+Leandra!G62+Trichardt!G62+Ermelo!G62)=G62","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB62)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC62)","v":{"v":0,"d":"0.00"}}]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",{"$f":"SUM(Gosforth:Ermelo!E63)","v":0},{"$f":"(Gosforth!G63+Dalpark!G63+Leandra!G63+Trichardt!G63+Ermelo!G63)=G63","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB63)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC63)","v":{"v":0,"d":"0.00"}}]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk","Month",{"$f":"SUM(Gosforth:Ermelo!E64)","v":0},{"$f":"(Gosforth!G64+Dalpark!G64+Leandra!G64+Trichardt!G64+Ermelo!G64)=G64","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB64)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC64)","v":{"v":0,"d":"0.00"}}]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",{"$f":"SUM(Gosforth:Ermelo!E65)","v":0},{"$f":"(Gosforth!G65+Dalpark!G65+Leandra!G65+Trichardt!G65+Ermelo!G65)=G65","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB65)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC65)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308","Hand-Back of Toll System to Employer",null,null,{"$f":"(Gosforth!G66+Dalpark!G66+Leandra!G66+Trichardt!G66+Ermelo!G66)=G66","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB66)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC66)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308a","Hand-Back of Toll System","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E67)","v":5},{"$f":"(Gosforth!G67+Dalpark!G67+Leandra!G67+Trichardt!G67+Ermelo!G67)=G67","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB67)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC67)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E68)","v":0},{"$f":"(Gosforth!G68+Dalpark!G68+Leandra!G68+Trichardt!G68+Ermelo!G68)=G68","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB68)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC68)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309","Hardware and software support / maintenance for if triggered payment items  (if triggered):",null,null,{"$f":"(Gosforth!G69+Dalpark!G69+Leandra!G69+Trichardt!G69+Ermelo!G69)=G69","v":true},{"$f":"+SUM(H69:CC69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB69)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC69)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309a","Maintenance and support for item B-2009 (Detection System for vehicles of Special Interest (VOSI)) and item B-2010 (Detection system for vehicles Exceeding the Legal Vehicle Height (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E70)","v":180},{"$f":"(Gosforth!G70+Dalpark!G70+Leandra!G70+Trichardt!G70+Ermelo!G70)=G70","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB70)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC70)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309b","Maintenance and support for item B-2014c (Delivery of Toll System development and test platform and test environment) (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E71)","v":120},{"$f":"(Gosforth!G71+Dalpark!G71+Leandra!G71+Trichardt!G71+Ermelo!G71)=G71","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC71)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309c","Maintenance and support for item B-3009 (Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E72)","v":180},{"$f":"(Gosforth!G72+Dalpark!G72+Leandra!G72+Trichardt!G72+Ermelo!G72)=G72","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB72)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC72)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309d","Maintenance and support for item B-3011 (Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction) (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E73)","v":120},{"$f":"(Gosforth!G73+Dalpark!G73+Leandra!G73+Trichardt!G73+Ermelo!G73)=G73","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB73)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC73)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309e","Maintenance and support for item B-3013 (Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E74)","v":180},{"$f":"(Gosforth!G74+Dalpark!G74+Leandra!G74+Trichardt!G74+Ermelo!G74)=G74","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB74)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC74)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309f","Maintenance and support for item B-3014 (Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers) (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E75)","v":180},{"$f":"(Gosforth!G75+Dalpark!G75+Leandra!G75+Trichardt!G75+Ermelo!G75)=G75","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC75)","v":{"v":0,"d":"0.00"}}]
[null,"A-8000","Quality Assurance System",null,null,{"$f":"(Gosforth!G76+Dalpark!G76+Leandra!G76+Trichardt!G76+Ermelo!G76)=G76","v":true},{"$f":"SUM(G77:G78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H77:H78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT77:BT78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E77)","v":5},{"$f":"(Gosforth!G77+Dalpark!G77+Leandra!G77+Trichardt!G77+Ermelo!G77)=G77","v":true},{"$f":"+SUM(H77:CC77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB77)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC77)","v":{"v":0,"d":"0.00"}}]
[null,"A-8002","Maintenance of Quality Assurance System","Month",{"$f":"SUM(Gosforth:Ermelo!E78)","v":360},{"$f":"(Gosforth!G78+Dalpark!G78+Leandra!G78+Trichardt!G78+Ermelo!G78)=G78","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC78)","v":{"v":0,"d":"0.00"}}]
[null,"A-9000","Reporting",null,null,{"$f":"(Gosforth!G79+Dalpark!G79+Leandra!G79+Trichardt!G79+Ermelo!G79)=G79","v":true},{"$f":"SUM(G80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-9001","Reporting","Month",{"$f":"SUM(Gosforth:Ermelo!E80)","v":360},{"$f":"(Gosforth!G80+Dalpark!G80+Leandra!G80+Trichardt!G80+Ermelo!G80)=G80","v":true},{"$f":"+SUM(H80:CC80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC80)","v":{"v":0,"d":"0.00"}}]
[null,"A-10000","Provisional Sums",null,null,{"$f":"(Gosforth!G81+Dalpark!G81+Leandra!G81+Trichardt!G81+Ermelo!G81)=G81","v":true},{"$f":"SUM(G82:G83)","v":{"v":2500000,"d":"2,500,000.00"}},{"$f":"SUM(H82:H83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT82:BT83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"}]
[null,"A-10003a",{"$f":"\"Provisional Sum for repair of Toll System Assets (\" & TEXT(F82,\"#####,####\") &\")\"","v":"Provisional Sum for repair of Toll System Assets (TRUE)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E82)","v":5},{"$f":"(Gosforth!G82+Dalpark!G82+Leandra!G82+Trichardt!G82+Ermelo!G82)=G82","v":true},{"$f":"+SUM(H82:CC82)","v":{"v":2500000,"d":"2,500,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG82)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS82)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE82)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ82)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB82)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC82)","v":{"v":500000,"d":"500,000.00"}}]
[null,"A-10003b",{"$f":"\"Provision for overhead charges and profit in respect of A-10003-a (\" & TEXT(F83,\"#.##%\") & \")\"","v":"Provision for overhead charges and profit in respect of A-10003-a (TRUE)"},"%",{"$f":"SUM(Gosforth:Ermelo!E83)","v":2500000},{"$f":"(Gosforth!G83+Dalpark!G83+Leandra!G83+Trichardt!G83+Ermelo!G83)=G83","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC83)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},{"$f":"(Gosforth!G84+Dalpark!G84+Leandra!G84+Trichardt!G84+Ermelo!G84)=G84","v":true}]
[null,"B Series","Schedule B series",null,null,{"$f":"(Gosforth!G85+Dalpark!G85+Leandra!G85+Trichardt!G85+Ermelo!G85)=G85","v":true},{"$f":"+SUM(G86,G116,G150,G166)","v":{"v":11400000,"d":"11,400,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM86,AM116,AM150,AM166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2380000,"d":"2,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3630000,"d":"3,630,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS86,BS116,BS150,BS166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2630000,"d":"2,630,000.00"}]
[null,"B-1000","Contractors Establishment",null,null,{"$f":"(Gosforth!G86+Dalpark!G86+Leandra!G86+Trichardt!G86+Ermelo!G86)=G86","v":true},{"$f":"+SUM(G88:G115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H88:H115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT88:BT115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-1001","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period"]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E88)","v":5},{"$f":"(Gosforth!G88+Dalpark!G88+Leandra!G88+Trichardt!G88+Ermelo!G88)=G88","v":true},{"$f":"+SUM(H88:CC88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB88)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC88)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 1 period - Time Related obligations for Design Build and Operations","Week",{"$f":"SUM(Gosforth:Ermelo!E89)","v":30},{"$f":"(Gosforth!G89+Dalpark!G89+Leandra!G89+Trichardt!G89+Ermelo!G89)=G89","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB89)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC89)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001c","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 2 & 3 period - Time Related obligations for Design Build and Operations","Month",{"$f":"SUM(Gosforth:Ermelo!E90)","v":180},{"$f":"(Gosforth!G90+Dalpark!G90+Leandra!G90+Trichardt!G90+Ermelo!G90)=G90","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB90)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC90)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001d","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 4 - Time Related obligations for Design Build and Operations (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E91)","v":30},{"$f":"(Gosforth!G91+Dalpark!G91+Leandra!G91+Trichardt!G91+Ermelo!G91)=G91","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB91)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC91)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001e","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 5 - Time Related obligations for Design Build and Operations (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E92)","v":40},{"$f":"(Gosforth!G92+Dalpark!G92+Leandra!G92+Trichardt!G92+Ermelo!G92)=G92","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB92)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC92)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002","Allowance for person-hours for Variations"]
[null,"B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E94&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E94)","v":500},{"$f":"(Gosforth!G94+Dalpark!G94+Leandra!G94+Trichardt!G94+Ermelo!G94)=G94","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB94)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC94)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002b",{"$f":"\"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (\"&E95&\" hours)\"","v":"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E95)","v":500},{"$f":"(Gosforth!G95+Dalpark!G95+Leandra!G95+Trichardt!G95+Ermelo!G95)=G95","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB95)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC95)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002c",{"$f":"\"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (\"&E96&\" hours)\"","v":"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E96)","v":500},{"$f":"(Gosforth!G96+Dalpark!G96+Leandra!G96+Trichardt!G96+Ermelo!G96)=G96","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB96)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC96)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002d",{"$f":"\"Allowance for person- hours for variations -Installation and/or Training Manager (\"&E97&\" hours)\"","v":"Allowance for person- hours for variations -Installation and/or Training Manager (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E97)","v":500},{"$f":"(Gosforth!G97+Dalpark!G97+Leandra!G97+Trichardt!G97+Ermelo!G97)=G97","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB97)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC97)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002e",{"$f":"\"Allowance for person- hours for variations -Installer (\"&E98&\" hours)\"","v":"Allowance for person- hours for variations -Installer (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E98)","v":500},{"$f":"(Gosforth!G98+Dalpark!G98+Leandra!G98+Trichardt!G98+Ermelo!G98)=G98","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB98)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC98)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E99&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E99)","v":500},{"$f":"(Gosforth!G99+Dalpark!G99+Leandra!G99+Trichardt!G99+Ermelo!G99)=G99","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC99)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E100&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E100)","v":500},{"$f":"(Gosforth!G100+Dalpark!G100+Leandra!G100+Trichardt!G100+Ermelo!G100)=G100","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB100)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC100)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E101&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E101)","v":500},{"$f":"(Gosforth!G101+Dalpark!G101+Leandra!G101+Trichardt!G101+Ermelo!G101)=G101","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB101)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC101)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E102&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E102)","v":500},{"$f":"(Gosforth!G102+Dalpark!G102+Leandra!G102+Trichardt!G102+Ermelo!G102)=G102","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB102)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC102)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E103&\" hours)\"","v":"Allowance for person- hours for variations -Testers (500 hours)"},"person-hours",{"$f":"SUM(Gosforth:Ermelo!E103)","v":500},{"$f":"(Gosforth!G103+Dalpark!G103+Leandra!G103+Trichardt!G103+Ermelo!G103)=G103","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB103)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC103)","v":{"v":0,"d":"0.00"}}]
[null,"B-1003","Establishment upgrades",null,null,{"$f":"(Gosforth!G104+Dalpark!G104+Leandra!G104+Trichardt!G104+Ermelo!G104)=G104","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB104)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC104)","v":{"v":0,"d":"0.00"}}]
[null,"B-1003a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E105)","v":5},{"$f":"(Gosforth!G105+Dalpark!G105+Leandra!G105+Trichardt!G105+Ermelo!G105)=G105","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB105)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC105)","v":{"v":0,"d":"0.00"}}]
[null,"B-1003b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E106)","v":5},{"$f":"(Gosforth!G106+Dalpark!G106+Leandra!G106+Trichardt!G106+Ermelo!G106)=G106","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB106)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC106)","v":{"v":0,"d":"0.00"}}]
[null,"B-1003c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E107)","v":5},{"$f":"(Gosforth!G107+Dalpark!G107+Leandra!G107+Trichardt!G107+Ermelo!G107)=G107","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB107)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC107)","v":{"v":0,"d":"0.00"}}]
[null,"B-1003d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E108)","v":5},{"$f":"(Gosforth!G108+Dalpark!G108+Leandra!G108+Trichardt!G108+Ermelo!G108)=G108","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB108)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC108)","v":{"v":0,"d":"0.00"}}]
[null,"B-1003e","Toll System – Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: TCH Payment Gateway at site","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E109)","v":5},{"$f":"(Gosforth!G109+Dalpark!G109+Leandra!G109+Trichardt!G109+Ermelo!G109)=G109","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB109)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC109)","v":{"v":0,"d":"0.00"}}]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements ",null,null,{"$f":"(Gosforth!G110+Dalpark!G110+Leandra!G110+Trichardt!G110+Ermelo!G110)=G110","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB110)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC110)","v":{"v":0,"d":"0.00"}}]
[null,"B-1004a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E111)","v":5},{"$f":"(Gosforth!G111+Dalpark!G111+Leandra!G111+Trichardt!G111+Ermelo!G111)=G111","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB111)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC111)","v":{"v":0,"d":"0.00"}}]
[null,"B-1004b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E112)","v":5},{"$f":"(Gosforth!G112+Dalpark!G112+Leandra!G112+Trichardt!G112+Ermelo!G112)=G112","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB112)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC112)","v":{"v":0,"d":"0.00"}}]
[null,"B-1004c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E113)","v":5},{"$f":"(Gosforth!G113+Dalpark!G113+Leandra!G113+Trichardt!G113+Ermelo!G113)=G113","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC113)","v":{"v":0,"d":"0.00"}}]
[null,"B-1004d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E114)","v":5},{"$f":"(Gosforth!G114+Dalpark!G114+Leandra!G114+Trichardt!G114+Ermelo!G114)=G114","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB114)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC114)","v":{"v":0,"d":"0.00"}}]
[null,"B-1004e","Toll System – Workshop Related: Critical spares, Test Rig, ERS, documentation, drawings, licenses, codes, passwords and other hand-over requirements and ERS/Asset update","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E115)","v":5},{"$f":"(Gosforth!G115+Dalpark!G115+Leandra!G115+Trichardt!G115+Ermelo!G115)=G115","v":true},{"$f":"+SUM(H115:CC115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB115)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC115)","v":{"v":0,"d":"0.00"}}]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",null,null,{"$f":"(Gosforth!G116+Dalpark!G116+Leandra!G116+Trichardt!G116+Ermelo!G116)=G116","v":true},{"$f":"+SUM(G117:G149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM117:AM149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS117:BS149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E117)","v":5},{"$f":"(Gosforth!G117+Dalpark!G117+Leandra!G117+Trichardt!G117+Ermelo!G117)=G117","v":true},{"$f":"+SUM(H117:CC117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB117)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC117)","v":{"v":0,"d":"0.00"}}]
[null,"B-2002","Provision of Toll System Software and Hardware: Video Grabbing System (VGS)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E118)","v":5},{"$f":"(Gosforth!G118+Dalpark!G118+Leandra!G118+Trichardt!G118+Ermelo!G118)=G118","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB118)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC118)","v":{"v":0,"d":"0.00"}}]
[null,"B-2003","Provision of Toll System Software and Hardware: Queue Length Monitoring System (QLS)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E119)","v":5},{"$f":"(Gosforth!G119+Dalpark!G119+Leandra!G119+Trichardt!G119+Ermelo!G119)=G119","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB119)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC119)","v":{"v":0,"d":"0.00"}}]
[null,"B-2004","Provision of Toll System Software and Hardware: Data Concentrate System (DCS)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E120)","v":5},{"$f":"(Gosforth!G120+Dalpark!G120+Leandra!G120+Trichardt!G120+Ermelo!G120)=G120","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB120)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC120)","v":{"v":0,"d":"0.00"}}]
[null,"B-2005","Provision of Toll System Software and Hardware: Provision of Back Office Servers storage hardware and archive system complete ","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E121)","v":5},{"$f":"(Gosforth!G121+Dalpark!G121+Leandra!G121+Trichardt!G121+Ermelo!G121)=G121","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB121)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC121)","v":{"v":0,"d":"0.00"}}]
[null,"B-2006","Additional software and licenses complete"]
[null,"B-2006a","Additional software and licenses not listed in item B-2006b","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E123)","v":5},{"$f":"(Gosforth!G123+Dalpark!G123+Leandra!G123+Trichardt!G123+Ermelo!G123)=G123","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB123)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC123)","v":{"v":0,"d":"0.00"}}]
[null,"B-2006b","Additional software and licenses for Microsoft Product/Oracle RDBMS and SAP (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E124)","v":5},{"$f":"(Gosforth!G124+Dalpark!G124+Leandra!G124+Trichardt!G124+Ermelo!G124)=G124","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB124)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC124)","v":{"v":0,"d":"0.00"}}]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E125)","v":0},{"$f":"(Gosforth!G125+Dalpark!G125+Leandra!G125+Trichardt!G125+Ermelo!G125)=G125","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB125)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC125)","v":{"v":0,"d":"0.00"}}]
[null,"B-2007","Provision of Toll System Software and Hardware: Work Stations for Customer Service Operations at Control Centre and/or Remote Plazas (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E126)","v":20},{"$f":"(Gosforth!G126+Dalpark!G126+Leandra!G126+Trichardt!G126+Ermelo!G126)=G126","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB126)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC126)","v":{"v":0,"d":"0.00"}}]
[null,"B-2008","LAN and Network Connections: Provision and Installation of 1 GB/s network for all work stations, printers,  network equipment and fail over or standby devices complete","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E127)","v":5},{"$f":"(Gosforth!G127+Dalpark!G127+Leandra!G127+Trichardt!G127+Ermelo!G127)=G127","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB127)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC127)","v":{"v":0,"d":"0.00"}}]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E128)","v":5},{"$f":"(Gosforth!G128+Dalpark!G128+Leandra!G128+Trichardt!G128+Ermelo!G128)=G128","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB128)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC128)","v":{"v":0,"d":"0.00"}}]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E129)","v":5},{"$f":"(Gosforth!G129+Dalpark!G129+Leandra!G129+Trichardt!G129+Ermelo!G129)=G129","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB129)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC129)","v":{"v":0,"d":"0.00"}}]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E130)","v":5},{"$f":"(Gosforth!G130+Dalpark!G130+Leandra!G130+Trichardt!G130+Ermelo!G130)=G130","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB130)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC130)","v":{"v":0,"d":"0.00"}}]
[null,"B-2012","Provision for a full set of spares","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E131)","v":5},{"$f":"(Gosforth!G131+Dalpark!G131+Leandra!G131+Trichardt!G131+Ermelo!G131)=G131","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB131)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC131)","v":{"v":0,"d":"0.00"}}]
[null,"B-2013","VGS, QLS and ANPR pilot (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E132)","v":5},{"$f":"(Gosforth!G132+Dalpark!G132+Leandra!G132+Trichardt!G132+Ermelo!G132)=G132","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB132)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC132)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014a","18% of the Total fee for full access to the Toll system source code, and perpetual license to use at all SANRAL current and future plazas (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E133)","v":5},{"$f":"(Gosforth!G133+Dalpark!G133+Leandra!G133+Trichardt!G133+Ermelo!G133)=G133","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB133)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC133)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E134)","v":5},{"$f":"(Gosforth!G134+Dalpark!G134+Leandra!G134+Trichardt!G134+Ermelo!G134)=G134","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB134)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC134)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E135)","v":5},{"$f":"(Gosforth!G135+Dalpark!G135+Leandra!G135+Trichardt!G135+Ermelo!G135)=G135","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB135)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC135)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014d","Toll System source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E136)","v":5},{"$f":"(Gosforth!G136+Dalpark!G136+Leandra!G136+Trichardt!G136+Ermelo!G136)=G136","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB136)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC136)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014e","Toll System site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E137)","v":5},{"$f":"(Gosforth!G137+Dalpark!G137+Leandra!G137+Trichardt!G137+Ermelo!G137)=G137","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB137)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC137)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014f","SANRAL Toll System pilot deployment and  testing (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E138)","v":5},{"$f":"(Gosforth!G138+Dalpark!G138+Leandra!G138+Trichardt!G138+Ermelo!G138)=G138","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB138)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC138)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014g","SANRAL Toll System deployment, replacing another Toll System  (if triggered)","Lump Sum ",{"$f":"SUM(Gosforth:Ermelo!E139)","v":5},{"$f":"(Gosforth!G139+Dalpark!G139+Leandra!G139+Trichardt!G139+Ermelo!G139)=G139","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB139)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC139)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014h","Full Toll System Intellectual Property and ownership","Rate Only",{"$f":"SUM(Gosforth:Ermelo!E140)","v":0},{"$f":"(Gosforth!G140+Dalpark!G140+Leandra!G140+Trichardt!G140+Ermelo!G140)=G140","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB140)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC140)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014-i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E141)","v":0},{"$f":"(Gosforth!G141+Dalpark!G141+Leandra!G141+Trichardt!G141+Ermelo!G141)=G141","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB141)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC141)","v":{"v":0,"d":"0.00"}}]
[null,"B-2014-j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E142)","v":0},{"$f":"(Gosforth!G142+Dalpark!G142+Leandra!G142+Trichardt!G142+Ermelo!G142)=G142","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB142)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC142)","v":{"v":0,"d":"0.00"}}]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E143)","v":5},{"$f":"(Gosforth!G143+Dalpark!G143+Leandra!G143+Trichardt!G143+Ermelo!G143)=G143","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB143)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC143)","v":{"v":0,"d":"0.00"}}]
[null,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E144)","v":0},{"$f":"(Gosforth!G144+Dalpark!G144+Leandra!G144+Trichardt!G144+Ermelo!G144)=G144","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB144)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC144)","v":{"v":0,"d":"0.00"}}]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",{"$f":"SUM(Gosforth:Ermelo!E145)","v":0},{"$f":"(Gosforth!G145+Dalpark!G145+Leandra!G145+Trichardt!G145+Ermelo!G145)=G145","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB145)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC145)","v":{"v":0,"d":"0.00"}}]
[null,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E146)","v":0},{"$f":"(Gosforth!G146+Dalpark!G146+Leandra!G146+Trichardt!G146+Ermelo!G146)=G146","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB146)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC146)","v":{"v":0,"d":"0.00"}}]
[null,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E147)","v":0},{"$f":"(Gosforth!G147+Dalpark!G147+Leandra!G147+Trichardt!G147+Ermelo!G147)=G147","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB147)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC147)","v":{"v":0,"d":"0.00"}}]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E148)","v":0},{"$f":"(Gosforth!G148+Dalpark!G148+Leandra!G148+Trichardt!G148+Ermelo!G148)=G148","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB148)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC148)","v":{"v":0,"d":"0.00"}}]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Rate Only",{"$f":"SUM(Gosforth:Ermelo!E149)","v":0},{"$f":"(Gosforth!G149+Dalpark!G149+Leandra!G149+Trichardt!G149+Ermelo!G149)=G149","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB149)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC149)","v":{"v":0,"d":"0.00"}}]
[null,"B-3000","Toll System - Lane Area Related",null,null,{"$f":"(Gosforth!G150+Dalpark!G150+Leandra!G150+Trichardt!G150+Ermelo!G150)=G150","v":true},{"$f":"+SUM(G151:G165)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H151:H165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(M151:M165)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(N151:N165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT151:BT165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/manual/ETC lanes and/or Dedicated ETC/Card lanes","No",{"$f":"SUM(Gosforth:Ermelo!E151)","v":73},{"$f":"(Gosforth!G151+Dalpark!G151+Leandra!G151+Trichardt!G151+Ermelo!G151)=G151","v":true},{"$f":"+SUM(H151:CC151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!H151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB151)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC151)","v":{"v":0,"d":"0.00"}}]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction ","No",{"$f":"SUM(Gosforth:Ermelo!E152)","v":63},{"$f":"(Gosforth!G152+Dalpark!G152+Leandra!G152+Trichardt!G152+Ermelo!G152)=G152","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB152)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC152)","v":{"v":0,"d":"0.00"}}]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes ","No",{"$f":"SUM(Gosforth:Ermelo!E153)","v":6},{"$f":"(Gosforth!G153+Dalpark!G153+Leandra!G153+Trichardt!G153+Ermelo!G153)=G153","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB153)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC153)","v":{"v":0,"d":"0.00"}}]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E154)","v":12},{"$f":"(Gosforth!G154+Dalpark!G154+Leandra!G154+Trichardt!G154+Ermelo!G154)=G154","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB154)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC154)","v":{"v":0,"d":"0.00"}}]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Toll lanes (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E155)","v":4},{"$f":"(Gosforth!G155+Dalpark!G155+Leandra!G155+Trichardt!G155+Ermelo!G155)=G155","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB155)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC155)","v":{"v":0,"d":"0.00"}}]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E156)","v":5},{"$f":"(Gosforth!G156+Dalpark!G156+Leandra!G156+Trichardt!G156+Ermelo!G156)=G156","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB156)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC156)","v":{"v":0,"d":"0.00"}}]
[null,"B-3007","Provision of Toll System Software and Hardware: Implementation of VGS","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E157)","v":5},{"$f":"(Gosforth!G157+Dalpark!G157+Leandra!G157+Trichardt!G157+Ermelo!G157)=G157","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB157)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC157)","v":{"v":0,"d":"0.00"}}]
[null,"B-3008","Provision of Documentation","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E158)","v":5},{"$f":"(Gosforth!G158+Dalpark!G158+Leandra!G158+Trichardt!G158+Ermelo!G158)=G158","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB158)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC158)","v":{"v":0,"d":"0.00"}}]
[null,"B-3009","Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E159)","v":2},{"$f":"(Gosforth!G159+Dalpark!G159+Leandra!G159+Trichardt!G159+Ermelo!G159)=G159","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB159)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC159)","v":{"v":0,"d":"0.00"}}]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E160)","v":0},{"$f":"(Gosforth!G160+Dalpark!G160+Leandra!G160+Trichardt!G160+Ermelo!G160)=G160","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB160)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC160)","v":{"v":0,"d":"0.00"}}]
[null,"B-3011","Provision of Toll System Software and Hardware:  Mixed Manual/ETC lanes for single direction (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E161)","v":2},{"$f":"(Gosforth!G161+Dalpark!G161+Leandra!G161+Trichardt!G161+Ermelo!G161)=G161","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB161)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC161)","v":{"v":0,"d":"0.00"}}]
[null,"B-3012","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode  (if triggered)","No",{"$f":"SUM(Gosforth:Ermelo!E162)","v":14},{"$f":"(Gosforth!G162+Dalpark!G162+Leandra!G162+Trichardt!G162+Ermelo!G162)=G162","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB162)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC162)","v":{"v":0,"d":"0.00"}}]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E163)","v":5},{"$f":"(Gosforth!G163+Dalpark!G163+Leandra!G163+Trichardt!G163+Ermelo!G163)=G163","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB163)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC163)","v":{"v":0,"d":"0.00"}}]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card reader system (if triggered)","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E164)","v":5},{"$f":"(Gosforth!G164+Dalpark!G164+Leandra!G164+Trichardt!G164+Ermelo!G164)=G164","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB164)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC164)","v":{"v":0,"d":"0.00"}}]
[null,"B-3015","Provision of Toll System Software and Hardware: Dedicated Card Lanes","No",{"$f":"SUM(Gosforth:Ermelo!E165)","v":4},{"$f":"(Gosforth!G165+Dalpark!G165+Leandra!G165+Trichardt!G165+Ermelo!G165)=G165","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB165)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC165)","v":{"v":0,"d":"0.00"}}]
[null,"B-6000","Provisional Sums",null,null,{"$f":"(Gosforth!G166+Dalpark!G166+Leandra!G166+Trichardt!G166+Ermelo!G166)=G166","v":true},{"$f":"SUM(G167:G172)","v":{"v":11400000,"d":"11,400,000.00"}},{"$f":"SUM(H167:H172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1380000,"d":"1,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2380000,"d":"2,380,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3630000,"d":"3,630,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT167:BT172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2630000,"d":"2,630,000.00"}]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(G167,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (6 900 000)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E167)","v":5},{"$f":"(Gosforth!G167+Dalpark!G167+Leandra!G167+Trichardt!G167+Ermelo!G167)=G167","v":true},{"$f":"+SUM(H167:CC167)","v":{"v":6900000,"d":"6,900,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG167)","v":{"v":1380000,"d":"1,380,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AH167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS167)","v":{"v":1380000,"d":"1,380,000.00"}},{"$f":"SUM(Gosforth:Ermelo!AT167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE167)","v":{"v":1380000,"d":"1,380,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ167)","v":{"v":1380000,"d":"1,380,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB167)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC167)","v":{"v":1380000,"d":"1,380,000.00"}}]
[null,"B-6003b","Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a","%",{"$f":"SUM(Gosforth:Ermelo!E168)","v":{"v":6900000,"d":"6,900,000"}},{"$f":"(Gosforth!G168+Dalpark!G168+Leandra!G168+Trichardt!G168+Ermelo!G168)=G168","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB168)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC168)","v":{"v":0,"d":"0.00"}}]
[null,"B-6009a",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (\" & TEXT(G169,\"### ###\") &\")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (2 000 000)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E169)","v":5},{"$f":"(Gosforth!G169+Dalpark!G169+Leandra!G169+Trichardt!G169+Ermelo!G169)=G169","v":true},{"v":2000000,"d":"2,000,000.00"},{"$f":"SUM(Gosforth:Ermelo!H169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE169)","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BF169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ169)","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC169)","v":{"v":0,"d":"0.00"}}]
[null,"B-6009b","Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a","%",{"$f":"SUM(Gosforth:Ermelo!E170)","v":{"v":2000000,"d":"2,000,000"}},{"$f":"(Gosforth!G170+Dalpark!G170+Leandra!G170+Trichardt!G170+Ermelo!G170)=G170","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB170)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC170)","v":{"v":0,"d":"0.00"}}]
[null,"B-6010a",{"$f":"\"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (\"& TEXT(G171,\"# ### ###\") &\")\"","v":"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (2 500 000)"},"Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E171)","v":5},{"$f":"(Gosforth!G171+Dalpark!G171+Leandra!G171+Trichardt!G171+Ermelo!G171)=G171","v":true},{"v":2500000,"d":"2,500,000.00"},{"$f":"SUM(Gosforth:Ermelo!H171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ171)","v":{"v":1250000,"d":"1,250,000.00"}},{"$f":"SUM(Gosforth:Ermelo!BR171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB171)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC171)","v":{"v":1250000,"d":"1,250,000.00"}}]
[null,"B-6010b","Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a","%",{"$f":"SUM(Gosforth:Ermelo!E172)","v":{"v":2500000,"d":"2,500,000"}},{"$f":"(Gosforth!G172+Dalpark!G172+Leandra!G172+Trichardt!G172+Ermelo!G172)=G172","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB172)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC172)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},{"$f":"(Gosforth!G173+Dalpark!G173+Leandra!G173+Trichardt!G173+Ermelo!G173)=G173","v":true}]
[null,"D Series","Schedule D series",null,null,{"$f":"(Gosforth!G174+Dalpark!G174+Leandra!G174+Trichardt!G174+Ermelo!G174)=G174","v":true},{"$f":"SUM(G175:G207)","v":{"v":4000000,"d":"4,000,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM175:AM207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.74,"d":"666,666.74"},{"v":0,"d":"0.00"},{"$f":"SUM(BS175:BS207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":666666.3,"d":"666,666.30"}]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E175)","v":5},{"$f":"(Gosforth!G175+Dalpark!G175+Leandra!G175+Trichardt!G175+Ermelo!G175)=G175","v":true},{"$f":"+SUM(H175:CC175)","v":{"v":2000000,"d":"2,000,000.00"}},{"$f":"SUM(Gosforth:Ermelo!H175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U175)","v":{"v":333333.34,"d":"333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!V175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG175)","v":{"v":333333.34,"d":"333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AH175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS175)","v":{"v":333333.34,"d":"333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!AT175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE175)","v":{"v":333333.34,"d":"333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BF175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ175)","v":{"v":333333.34,"d":"333,333.34"}},{"$f":"SUM(Gosforth:Ermelo!BR175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB175)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC175)","v":{"v":333333.3,"d":"333,333.30"}}]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation"," ",null,{"$f":"(Gosforth!G176+Dalpark!G176+Leandra!G176+Trichardt!G176+Ermelo!G176)=G176","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB176)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC176)","v":{"v":0,"d":"0.00"}}]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E177)","v":0},{"$f":"(Gosforth!G177+Dalpark!G177+Leandra!G177+Trichardt!G177+Ermelo!G177)=G177","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB177)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC177)","v":{"v":0,"d":"0.00"}}]
[null,"D10.02(b)","Handling cost and profit in respect of sub-item D10.02(a)","%",{"$f":"SUM(Gosforth:Ermelo!E178)","v":0},{"$f":"(Gosforth!G178+Dalpark!G178+Leandra!G178+Trichardt!G178+Ermelo!G178)=G178","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB178)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC178)","v":{"v":0,"d":"0.00"}}]
[null,"D10.03","Tender Process for Targeted Enterprises"," ",null,{"$f":"(Gosforth!G179+Dalpark!G179+Leandra!G179+Trichardt!G179+Ermelo!G179)=G179","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB179)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC179)","v":{"v":0,"d":"0.00"}}]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process"," ",null,{"$f":"(Gosforth!G180+Dalpark!G180+Leandra!G180+Trichardt!G180+Ermelo!G180)=G180","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB180)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC180)","v":{"v":0,"d":"0.00"}}]
[null,"D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No",{"$f":"SUM(Gosforth:Ermelo!E181)","v":10},{"$f":"(Gosforth!G181+Dalpark!G181+Leandra!G181+Trichardt!G181+Ermelo!G181)=G181","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB181)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC181)","v":{"v":0,"d":"0.00"}}]
[null,"D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No",{"$f":"SUM(Gosforth:Ermelo!E182)","v":5},{"$f":"(Gosforth!G182+Dalpark!G182+Leandra!G182+Trichardt!G182+Ermelo!G182)=G182","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB182)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC182)","v":{"v":0,"d":"0.00"}}]
[null,"D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No",{"$f":"SUM(Gosforth:Ermelo!E183)","v":5},{"$f":"(Gosforth!G183+Dalpark!G183+Leandra!G183+Trichardt!G183+Ermelo!G183)=G183","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB183)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC183)","v":{"v":0,"d":"0.00"}}]
[null,"D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No",{"$f":"SUM(Gosforth:Ermelo!E184)","v":5},{"$f":"(Gosforth!G184+Dalpark!G184+Leandra!G184+Trichardt!G184+Ermelo!G184)=G184","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB184)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC184)","v":{"v":0,"d":"0.00"}}]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",{"$f":"SUM(Gosforth:Ermelo!E185)","v":0},{"$f":"(Gosforth!G185+Dalpark!G185+Leandra!G185+Trichardt!G185+Ermelo!G185)=G185","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB185)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC185)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises",null,null,{"$f":"(Gosforth!G186+Dalpark!G186+Leandra!G186+Trichardt!G186+Ermelo!G186)=G186","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB186)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC186)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises","Month",{"$f":"SUM(Gosforth:Ermelo!E187)","v":360},{"$f":"(Gosforth!G187+Dalpark!G187+Leandra!G187+Trichardt!G187+Ermelo!G187)=G187","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB187)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC187)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(b)","Targeted Enterprise Operations Manager","Person-month",{"$f":"SUM(Gosforth:Ermelo!E188)","v":0},{"$f":"(Gosforth!G188+Dalpark!G188+Leandra!G188+Trichardt!G188+Ermelo!G188)=G188","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB188)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC188)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",{"$f":"SUM(Gosforth:Ermelo!E189)","v":0},{"$f":"(Gosforth!G189+Dalpark!G189+Leandra!G189+Trichardt!G189+Ermelo!G189)=G189","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB189)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC189)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05","Construction Works by Targeted Enterprises"," ",null,{"$f":"(Gosforth!G190+Dalpark!G190+Leandra!G190+Trichardt!G190+Ermelo!G190)=G190","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB190)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC190)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E191)","v":0},{"$f":"(Gosforth!G191+Dalpark!G191+Leandra!G191+Trichardt!G191+Ermelo!G191)=G191","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB191)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC191)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(b)","Handling costs and profit in respect of payment associated with subitem D10.05(a)","%",{"$f":"SUM(Gosforth:Ermelo!E192)","v":0},{"$f":"(Gosforth!G192+Dalpark!G192+Leandra!G192+Trichardt!G192+Ermelo!G192)=G192","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB192)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC192)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E193)","v":0},{"$f":"(Gosforth!G193+Dalpark!G193+Leandra!G193+Trichardt!G193+Ermelo!G193)=G193","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB193)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC193)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E194)","v":0},{"$f":"(Gosforth!G194+Dalpark!G194+Leandra!G194+Trichardt!G194+Ermelo!G194)=G194","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB194)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC194)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance"," ",null,{"$f":"(Gosforth!G195+Dalpark!G195+Leandra!G195+Trichardt!G195+Ermelo!G195)=G195","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB195)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC195)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)","Training costs"," ",null,{"$f":"(Gosforth!G196+Dalpark!G196+Leandra!G196+Trichardt!G196+Ermelo!G196)=G196","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC196)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E197)","v":0},{"$f":"(Gosforth!G197+Dalpark!G197+Leandra!G197+Trichardt!G197+Ermelo!G197)=G197","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB197)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC197)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)(ii)","Accredited generic skills training","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E198)","v":5},{"$f":"(Gosforth!G198+Dalpark!G198+Leandra!G198+Trichardt!G198+Ermelo!G198)=G198","v":true},{"v":500000,"d":"500,000.00"},{"$f":"SUM(Gosforth:Ermelo!H198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U198)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!V198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG198)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AH198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS198)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AT198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE198)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BF198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ198)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BR198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB198)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC198)","v":{"v":83333.25,"d":"83,333.25"}}]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E199)","v":5},{"$f":"(Gosforth!G199+Dalpark!G199+Leandra!G199+Trichardt!G199+Ermelo!G199)=G199","v":true},{"v":500000,"d":"500,000.00"},{"$f":"SUM(Gosforth:Ermelo!H199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U199)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!V199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG199)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AH199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS199)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AT199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE199)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BF199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ199)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BR199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB199)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC199)","v":{"v":83333.25,"d":"83,333.25"}}]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",{"$f":"SUM(Gosforth:Ermelo!E200)","v":5},{"$f":"(Gosforth!G200+Dalpark!G200+Leandra!G200+Trichardt!G200+Ermelo!G200)=G200","v":true},{"v":500000,"d":"500,000.00"},{"$f":"SUM(Gosforth:Ermelo!H200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U200)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!V200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG200)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AH200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS200)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AT200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE200)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BF200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ200)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BR200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB200)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC200)","v":{"v":83333.25,"d":"83,333.25"}}]
[null,"D10.06(a)(v)","Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii)","%",{"$f":"SUM(Gosforth:Ermelo!E201)","v":{"v":1000000,"d":"1,000,000"}},{"$f":"(Gosforth!G201+Dalpark!G201+Leandra!G201+Trichardt!G201+Ermelo!G201)=G201","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB201)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC201)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)","Student experiential training"," ",{"$f":"SUM(Gosforth:Ermelo!E202)","v":0},{"$f":"(Gosforth!G202+Dalpark!G202+Leandra!G202+Trichardt!G202+Ermelo!G202)=G202","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB202)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC202)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)(i)","Student stipends","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E203)","v":0},{"$f":"(Gosforth!G203+Dalpark!G203+Leandra!G203+Trichardt!G203+Ermelo!G203)=G203","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB203)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC203)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",{"$f":"SUM(Gosforth:Ermelo!E204)","v":0},{"$f":"(Gosforth!G204+Dalpark!G204+Leandra!G204+Trichardt!G204+Ermelo!G204)=G204","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB204)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC204)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(c)","Other costs during training","PC Sum",{"$f":"SUM(Gosforth:Ermelo!E205)","v":5},{"$f":"(Gosforth!G205+Dalpark!G205+Leandra!G205+Trichardt!G205+Ermelo!G205)=G205","v":true},{"v":500000,"d":"500,000.00"},{"$f":"SUM(Gosforth:Ermelo!H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U205)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!V205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG205)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AH205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS205)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!AT205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE205)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BF205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ205)","v":{"v":83333.35,"d":"83,333.35"}},{"$f":"SUM(Gosforth:Ermelo!BR205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC205)","v":{"v":83333.25,"d":"83,333.25"}}]
[null,"D10.06(d)","Training venue","Lump Sum",{"$f":"SUM(Gosforth:Ermelo!E206)","v":5},{"$f":"(Gosforth!G206+Dalpark!G206+Leandra!G206+Trichardt!G206+Ermelo!G206)=G206","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB206)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC206)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},{"$f":"(Gosforth!G207+Dalpark!G207+Leandra!G207+Trichardt!G207+Ermelo!G207)=G207","v":true},{"v":0,"d":"0.00"},{"$f":"SUM(Gosforth:Ermelo!H207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!I207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!J207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!K207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!L207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!M207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!N207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!O207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!P207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Q207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!R207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!S207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!T207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!U207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!V207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!W207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!X207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Y207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!Z207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AA207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AB207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AC207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AD207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AE207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AF207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AG207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AH207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AI207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AJ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AK207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AL207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AM207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AN207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AO207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AP207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AQ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AR207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AS207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AT207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AU207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AV207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AW207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AX207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AY207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!AZ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BA207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BB207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BC207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BD207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BE207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BF207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BG207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BH207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BI207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BJ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BK207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BL207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BM207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BN207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BO207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BP207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BQ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BR207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BS207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BT207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BU207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BV207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BW207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BX207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BY207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!BZ207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CA207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CB207)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Gosforth:Ermelo!CC207)","v":{"v":0,"d":"0.00"}}]

{"sheet":"Gosforth","index":3,"n_rows":206,"n_cols":82,"rows_kept":206,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[{"$nulls":3}," "]
[{"$nulls":3}," "]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N TOTALS",{"$nulls":3},{"$f":"+G7+G8","v":{"v":4485000,"d":"R 4,485,000.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":585000,"d":"R 585,000.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":3900000,"d":"R 3,900,000.00"}}]
[{"$nulls":3}," "]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC48,H50:CC56,H59:CC75,H77:CC78,H80:CC80,H82:CC83,H88:CC115,H117:CC149,H151:CC165,H167:CC172,H175:CC207)","v":{"v":3900000,"d":"R 3,900,000.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G85+G174","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)"," ",null,null,{"$f":"+SUM(H11:CC11)","v":{"v":3900000,"d":"R 3,900,000.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":566666.68,"d":"566,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":566666.68,"d":"566,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":766666.68,"d":"766,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1016666.68,"d":"1,016,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":816666.6,"d":"816,666.60"}]
[null,"A","A Series: Operation Service"," ",null,null,{"v":500000,"d":"500,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"$f":"+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items"," ",null,null,{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"$f":"+J12-SUM(J14:J15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums"," ",null,null,{"v":500000,"d":"500,000.00"},{"$f":"H81","v":{"v":0,"d":"0.00"}},{"$f":"I81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,null,"Variable Operation Cost"," ",null,null,{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(J16:J19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT16:BT19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G81=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(H16:H19)=0,0,IF(AND((SUM(H16:H19)/H12)>0.4,H81=0),0.4,(SUM(H16:H19)/H12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BT16:BT19)=0,0,IF(AND((SUM(BT16:BT19)/BT12)>0.4,BT81=0),0.4,(SUM(BT16:BT19)/BT12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":2400000,"d":"2,400,000.00"}},{"$f":"+H85","v":{"v":0,"d":"0.00"}},{"$f":"+I85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"},{"$f":"G21=G85","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H21-H23","v":{"v":0,"d":"0.00"}},{"$f":"I21-I23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU21-BU23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":2400000,"d":"2,400,000.00"},{"$f":"H166","v":{"v":0,"d":"0.00"}},{"$f":"I166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":1000000,"d":"1,000,000.00"},{"$f":"+H174","v":{"v":0,"d":"0.00"}},{"$f":"+I174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.6,"d":"166,666.60"},{"$f":"G24=G174","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":1000000,"d":"1,000,000.00"},{"$f":"SUM(H175,H177:H178,H191:H192,H198:H201,H203,H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I175,I177:I178,I191:I192,I198:I201,I203,I205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU175,BU177:BU178,BU191:BU192,BU198:BU201,BU203,BU205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.6,"d":"166,666.60"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G49,G57,G76,G79,G81)","v":{"v":500000,"d":"500,000.00"}},{"$f":"+SUM(H29,H49,H57,H76,H79,H81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM29,AM49,AM57,AM76,AM79,AM81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS49,BS57,BS76,BS79,BS81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J30:J48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K30:K48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW30:BW48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period","Month",72,null,{"$f":"+SUM(H30:CC30)","v":{"v":0,"d":"0.00"}}]
[null,"A-1002","Provision of Performance Security","Month",72,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}}]
[null,"A-1003","Compliance with Laws","Month",72,null,{"$f":"+SUM(H32:CC32)","v":{"v":0,"d":"0.00"}}]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1005","Compliance with Environmental Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1007","Provision and Maintenance of Insurance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1009","Supply and Maintenance of Documents and drawings","Month",72,null,{"$f":"+SUM(H38:CC38)","v":{"v":0,"d":"0.00"}}]
[null,"A-1010","Training of Personnel and other training obligations","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E40*F40","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G40-SUM(H40:CB40)","v":{"v":0,"d":"0.00"}}]
[null,"A-1012","Extra Over Cost for Taking over the upgrades & new assets during contract period (if triggered)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1013","ESCROW for Commissioning Toll System Application Software","Month",72,null,{"$f":"+SUM(H42:CC42)","v":{"v":0,"d":"0.00"}}]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules","Month",72,null,{"$f":"+SUM(H43:CC43)","v":{"v":0,"d":"0.00"}}]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant) management of Toll Plaza","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1017","Extra over costs for the supervision of the nominated Subcontractor","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G50:G56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H50:H56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS50:BS56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-2016","Contracts Engineer (Contractor’s Representative for Nominated Subcontract)","Month",72,null,{"$f":"+SUM(H50:CC50)","v":{"v":0,"d":"0.00"}}]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2018","Maintenance Manager","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2019","System/ software support specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2020","Network and Security Specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2021","Plaza Technician (s)","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2022","SHEQ Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+SUM(G58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G59:G75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H59:H75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(M59:M75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM59:AM75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS59:BS75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5301","Toll System Software Support","Month",72,null,{"$f":"+SUM(H59:CC59)","v":{"v":0,"d":"0.00"}}]
[null,"A-5302","Toll System Equipment and Hardware Maintenance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5303","Toll System Maintenance and Support: QLS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5304","Toll System Maintenance and Support:  VGS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-5308","Hand-Back of Toll System to Employer"]
[null,"A-5308a","Hand-Back of Toll System","Lump Sum",1,null,{"$f":"+E67*F67","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G67-SUM(H67:CB67)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",0,null,{"$f":"+E68*F68","v":{"v":0,"d":"0.00"}}]
[null,"A-5309","Hardware and software maintenance and support for if triggered payment items (if triggered):"]
[null,"A-5309a","Maintenance and support for item B-2009 (Detection System for vehicles of Special Interest (VOSI)) and item B-2010 (Detection system for vehicles Exceeding the Legal Vehicle Height (if triggered)","Month",36,null,{"$f":"+SUM(H70:CC70)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309b","Maintenance and support for item B-2014c (Delivery of Toll System development and test platform and test environment) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309c","Maintenance and support for item B-3009 (Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","Month",36,null,{"$f":"+SUM(H72:CC72)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309d","Maintenance and support for item B-3011 (Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309e","Maintenance and support for item B-3013 (Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Month",36,null,{"$f":"+SUM(H74:CC74)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309f","Maintenance and support for item B-3014 (Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers) (if triggered)","Month",36,null,{"$f":"+SUM(H75:CC75)","v":{"v":0,"d":"0.00"}}]
[null,"A-8000","Quality Assurance System",{"$nulls":3},{"$f":"SUM(G77:G78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H77:H78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I77:I78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU77:BU78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E77*F77","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G77-SUM(J77:AL77)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G77-SUM(H77:CB77)","v":{"v":0,"d":"0.00"}}]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H78:CC78)","v":{"v":0,"d":"0.00"}}]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"SUM(G80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H80:CC80)","v":{"v":0,"d":"0.00"}}]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G82:G83)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(H82:H83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT82:BT83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-10003a",{"$f":"\"Provisional Sum for repair of Toll System Assets (\" & TEXT(F82,\"#####,###\") &\")\"","v":"Provisional Sum for repair of Toll System Assets (500000,)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"$f":"+E82*F82","v":{"v":500000,"d":"500,000.00"}},{"$nulls":25},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G82-SUM(H82:CB82)","v":{"v":100000,"d":"100,000.00"}}]
[null,"A-10003b",{"$f":"\"Provision for overhead charges and profit in respect of A-10003-a (\" & TEXT(F83,\"###%\") & \")\"","v":"Provision for overhead charges and profit in respect of A-10003-a (%)"},"%",{"$f":"+F82","v":{"v":500000,"d":"500,000"}},null,{"$f":"+E83*F83","v":{"v":0,"d":"0.00"}},{"$nulls":25},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"B Series","Schedule B series",{"$nulls":3},{"$f":"+SUM(G86,G116,G150,G166)","v":{"v":2400000,"d":"2,400,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM86,AM116,AM150,AM166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS86,BS116,BS150,BS166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"}]
[null,"B-1000","Contractors Establishment",{"$nulls":3},{"$f":"+SUM(G88:G115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H88:H115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(M88:M115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT88:BT115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BY88:BY115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-1001","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period"]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",1,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G88-SUM(J88:AL88)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G88-SUM(H88:CB88)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 1 period - Time Related obligations for Design Build and Operations","Week",6,null,{"$f":"+SUM(H89:CC89)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001c","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 2 & 3 period - Time Related obligations for Design Build and Operations","Month",36,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001d","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 4 - Time Related obligations for Design Build and Operations (if triggered)","Month",6,null,{"$f":"+SUM(H91:CC91)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001e","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 5 - Time Related obligations for Design Build and Operations (if triggered)","Month",8,null,{"$f":"+SUM(H92:CC92)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002","Allowance for person-hours for Variations"]
["a","B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E94&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E94*F94","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94-SUM(H94:CB94)","v":{"v":0,"d":"0.00"}}]
["a","B-1002b",{"$f":"\"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (\"&E95&\" hours)\"","v":"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002c",{"$f":"\"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (\"&E96&\" hours)\"","v":"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002d",{"$f":"\"Allowance for person- hours for variations -Installation and/or Training Manager (\"&E97&\" hours)\"","v":"Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002e",{"$f":"\"Allowance for person- hours for variations -Installer (\"&E98&\" hours)\"","v":"Allowance for person- hours for variations -Installer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E99&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E100&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E101&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E102&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E103&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-1003","Establishment upgrades"]
[null,"B-1003a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network","Lump Sum",1,null,{"$f":"+E105*F105","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G105-SUM(J105:AL105)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E106*F106","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G106-SUM(J106:AL106)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E107*F107","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G107-SUM(J107:AL107)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E108*F108","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G108-SUM(J108:AL108)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003e","Toll System – Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: TCH Payment Gateway at site","Lump Sum",1,null,{"$f":"+E109*F109","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G109-SUM(J109:AL109)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements "]
[null,"B-1004a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network ","Lump Sum",1,null,{"$f":"+E111*F111","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G111-SUM(J111:AL111)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E112*F112","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G112-SUM(J112:AL112)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E113*F113","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G113-SUM(J113:AL113)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E114*F114","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G114-SUM(J114:AL114)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004e","Toll System – Workshop Related: Critical spares, Test Rig, ERS, documentation, drawings, licenses, codes, passwords and other hand-over requirements and ERS/Asset update","Lump Sum",1,null,{"$f":"+E115*F115","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G115-SUM(J115:AL115)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"+SUM(G117:G149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H117:H149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM117:AM149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS117:BS149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System","Lump Sum",1,null,{"$f":"+E117*F117","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G117-SUM(J117:AL117)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2002","Provision of Toll System Software and Hardware: Video Grabbing System (VGS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2003","Provision of Toll System Software and Hardware: Queue Length Monitoring System (QLS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2004","Provision of Toll System Software and Hardware: Data Concentrate System (DCS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2005","Provision of Toll System Software and Hardware: Provision of Back Office Servers storage hardware and archive system complete ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006","Additional software and licenses complete"]
[null,"B-2006a","Additional software and licenses not listed in item B-2006b","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006b","Additional software and licenses for Microsoft Product/Oracle RDBMS and SAP (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",0,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[null,"B-2007","Provision of Toll System Software and Hardware: Work Stations for Customer Service Operations at Control Centre and/or Remote Plazas (if triggered)","No",4,null,{"$f":"+E126*F126","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G126-SUM(H126:AL126)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2008","LAN and Network Connections: Provision and Installation of 1 GB/s network for all work stations, printers,  network equipment and fail over or standby devices complete","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"$f":"G127-SUM(J127:AL127)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2012","Provision for a full set of spares","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2013","VGS, QLS and ANPR pilot (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014a","24% of the Total fee for full access to the Toll system source code, and perpetual license to use at all SANRAL current and future plazas, of which 40% is allocated to this plaza (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014d","Toll System source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014e","Toll System site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014f","SANRAL Toll System pilot deployment and  testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014g","SANRAL Toll System deployment, replacing another Toll System  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014h","Full Toll System Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"}]
[null,"B-2014-i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",0,null,{"$f":"E141*F141","v":{"v":0,"d":"0.00"}}]
[null,"B-2014-j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",0,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",1,null,{"$f":"+E143*F143","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G143-SUM(J143:AL143)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[5,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+SUM(H145:CC145)","v":{"v":0,"d":"0.00"}}]
[5,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
[5,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",0,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Rate Only",0,null,{"$f":"+E149*F149","v":{"v":0,"d":"0.00"}}]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"+SUM(G151:G165)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H151:H165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(N151:N165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM151:AM165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS151:BS165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes ","No",29,null,{"$f":"+E151*F151","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G151-SUM(H151:AL151)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction ","No",23,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G152-SUM(H152:AL152)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes ","No",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G153/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G153/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Toll lanes (if triggered)","No",0,null,{"$f":"E155*F155","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"}]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3007","Provision of Toll System Software and Hardware: Implementation of VGS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3008","Provision of Documentation","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"$f":"G158-SUM(H158:CB158)","v":{"v":0,"d":"0.00"}}]
[null,"B-3009","Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",0,null,{"$f":"E160*F160","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[null,"B-3011","Provision of Toll System Software and Hardware:  Mixed Manual/ETC lanes for single direction (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3012","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode  (if triggered)","No",6,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card reader system (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3015","Provision of Toll System Software and Hardware: Dedicated Card Lanes","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G165/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G167:G172)","v":{"v":2400000,"d":"2,400,000.00"}},{"$f":"SUM(H167:H172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS167:BS172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"}]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F167,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (1 500 000)"},"Prov Sum",1,{"v":1500000,"d":"1,500,000.00"},{"$f":"+E167*F167","v":{"v":1500000,"d":"1,500,000.00"}},{"$nulls":25},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G167-SUM(H167:CB167)","v":{"v":300000,"d":"300,000.00"}}]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (\" & TEXT(F168,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (%)"},"%",{"$f":"+F167","v":{"v":1500000,"d":"1,500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":25},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009a",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (\"& TEXT(F169,\"### ###\") &\")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (400 000)"},"Prov Sum",1,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"$nulls":49},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009b",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (\"& TEXT(F170,\"###%\") & \")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (%)"},"%",{"$f":"+F169","v":{"v":400000,"d":"400,000"}},null,{"v":0,"d":"0.00"},{"$nulls":49},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6010a",{"$f":"\"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (\"& TEXT(G171,\"# ### ###\") &\")\"","v":"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (500 000)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"$nulls":61},{"$f":"$G171/2","v":{"v":250000,"d":"250,000.00"}},{"$nulls":11},{"v":250000,"d":"250,000.00"}]
[null,"B-6010b",{"$f":"\"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (\"& TEXT(F172,\"###%\") & \")\"","v":"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (%)"},"%",{"$f":"+F171","v":{"v":500000,"d":"500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":61},{"$f":"$G172/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"D Series","Schedule D series",{"$nulls":3},{"$f":"SUM(G175:G207)","v":{"v":1000000,"d":"1,000,000.00"}},{"$f":"SUM(H175:H207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM175:AM207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.68,"d":"166,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":166666.6,"d":"166,666.60"}]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":600000,"d":"600,000.00"},{"$f":"+E175*F175","v":{"v":600000,"d":"600,000.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":100000,"d":"100,000.00"}}]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation"]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",0,null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G177/6","v":{"v":0,"d":"0.00"}}]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F178,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F177","v":0},null,{"$f":"+E178*F178","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.03","Tender Process for Targeted Enterprises"]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process"]
["a","D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No",2,null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}}]
["a","D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No",1,null,{"$f":"+E182*F182","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No",1,null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No",1,null,{"$f":"+E184*F184","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",0,null,{"$f":"+SUM(H185:CC185)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises"]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises","Month",72,null,{"$f":"+SUM(H187:CC187)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",0,null,{"$f":"+SUM(H188:CC188)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H189:CC189)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05","Construction Works by Targeted Enterprises"]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",0,null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a). (\"& TEXT(F192,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a). (%)"},"%",0,null,{"$f":"+E192*F192","v":{"v":0,"d":"0.00"}}]
["a","D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors","Lump Sum",0,null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}}]
["a","D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D","Lump Sum",0,null,{"$f":"+E194*F194","v":{"v":0,"d":"0.00"}}]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance"]
[null,"D10.06(a)","Training costs"]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"E197*F197","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)(ii)","Accredited generic skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E198*F198","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198-SUM(H198:CB198)","v":{"v":16666.65,"d":"16,666.65"}}]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E199*F199","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E200*F200","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G200/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G200/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G200/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G200/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G200/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G200-SUM(H200:CB200)","v":{"v":16666.65,"d":"16,666.65"}}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (\"& TEXT(F201,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (%)"},"%",{"$f":"SUM(F198:F199)","v":{"v":200000,"d":"200,000"}},null,{"$f":"+E201*F201","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.06(b)","Student experiential training"]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G203/6","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H204:CC204)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(c)","Other costs during training","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E205*F205","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":16666.65,"d":"16,666.65"}}]
["a","D10.06(d)","Training venue","Lump Sum",1,null,{"$f":"+E206*F206","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]

{"sheet":"Dalpark","index":4,"n_rows":206,"n_cols":82,"rows_kept":206,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,{"$f":"\"Total Tendered F&V Cost (Incl VAT, in Rands) - to \"&MID(CELL(\"filename\",'N17 Totals'!B2),FIND(\"]\",CELL(\"filename\"))+1,20)","v":"Total Tendered F&V Cost (Incl VAT, in Rands) - to N17 Totals"},{"$nulls":3},{"$f":"+G7+G8","v":{"v":4255000,"d":"R 4,255,000.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":555000,"d":"R 555,000.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":3700000,"d":"R 3,700,000.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC48,H50:CC56,H59:CC75,H77:CC78,H80:CC80,H82:CC83,H88:CC115,H117:CC149,H151:CC165,H167:CC172,H175:CC207)","v":{"v":3700000,"d":"R 3,700,000.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G85+G174","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":3700000,"d":"R 3,700,000.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":533333.35,"d":"533,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":533333.35,"d":"533,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":733333.35,"d":"733,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":983333.35,"d":"983,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":783333.25,"d":"783,333.25"}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":500000,"d":"500,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"$f":"+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"$f":"+J12-SUM(J14:J15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":500000,"d":"500,000.00"},{"$f":"H81","v":{"v":0,"d":"0.00"}},{"$f":"I81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(J16:J19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT16:BT19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G81=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(H16:H19)=0,0,IF(AND((SUM(H16:H19)/H12)>0.4,H81=0),0.4,(SUM(H16:H19)/H12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BT16:BT19)=0,0,IF(AND((SUM(BT16:BT19)/BT12)>0.4,BT81=0),0.4,(SUM(BT16:BT19)/BT12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":2400000,"d":"2,400,000.00"}},{"$f":"+H85","v":{"v":0,"d":"0.00"}},{"$f":"+I85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"},{"$f":"G21=G85","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H21-H23","v":{"v":0,"d":"0.00"}},{"$f":"I21-I23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU21-BU23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":2400000,"d":"2,400,000.00"},{"$f":"H166","v":{"v":0,"d":"0.00"}},{"$f":"I166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":800000,"d":"800,000.00"},{"$f":"+H174","v":{"v":0,"d":"0.00"}},{"$f":"+I174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.25,"d":"133,333.25"},{"$f":"G24=G174","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":800000,"d":"800,000.00"},{"$f":"SUM(H175,H177:H178,H191:H192,H198:H201,H203,H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I175,I177:I178,I191:I192,I198:I201,I203,I205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU175,BU177:BU178,BU191:BU192,BU198:BU201,BU203,BU205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.25,"d":"133,333.25"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G49,G57,G76,G79,G81)","v":{"v":500000,"d":"500,000.00"}},{"$f":"+SUM(H29,H49,H57,H76,H79,H81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT29,BT49,BT57,BT76,BT79,BT81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM30:AM48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS30:BS48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period","Month",72,null,{"$f":"+SUM(H30:CC30)","v":{"v":0,"d":"0.00"}}]
[null,"A-1002","Provision of Performance Security","Month",72,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}}]
[null,"A-1003","Compliance with Laws","Month",72,null,{"$f":"+SUM(H32:CC32)","v":{"v":0,"d":"0.00"}}]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1005","Compliance with Environmental Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1007","Provision and Maintenance of Insurance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1009","Supply and Maintenance of Documents and drawings","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1010","Training of Personnel and other training obligations","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E40*F40","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G40-SUM(H40:CB40)","v":{"v":0,"d":"0.00"}}]
[null,"A-1012","Extra Over Cost for Taking over the upgrades & new assets during contract period (if triggered)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1013","ESCROW for Commissioning Toll System Application Software","Month",72,null,{"$f":"+SUM(H42:CC42)","v":{"v":0,"d":"0.00"}}]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules","Month",72,null,{"$f":"+SUM(H43:CC43)","v":{"v":0,"d":"0.00"}}]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant) management of Toll Plaza","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1017","Extra over costs for the supervision of the nominated Subcontractor","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G50:G56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H50:H56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM50:AM56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS50:BS56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-2016","Contracts Engineer (Contractor’s Representative for Nominated Subcontract)","Month",72,null,{"$f":"+SUM(H50:CC50)","v":{"v":0,"d":"0.00"}}]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2018","Maintenance Manager","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2019","System/ software support specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2020","Network and Security Specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2021","Plaza Technician (s)","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2022","SHEQ Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+SUM(G58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G59:G75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H59:H75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I59:I75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU59:BU75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5301","Toll System Software Support","Month",72,null,{"$f":"+SUM(H59:CC59)","v":{"v":0,"d":"0.00"}}]
[null,"A-5302","Toll System Equipment and Hardware Maintenance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5303","Toll System Maintenance and Support: QLS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5304","Toll System Maintenance and Support:  VGS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-5308","Hand-Back of Toll System to Employer"]
[null,"A-5308a","Hand-Back of Toll System","Lump Sum",1,null,{"$f":"+E67*F67","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G67-SUM(H67:CB67)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",0,null,{"$f":"+E68*F68","v":{"v":0,"d":"0.00"}}]
[null,"A-5309","Hardware and software maintenance and support for if triggered payment items (if triggered):"]
[null,"A-5309a","Maintenance and support for item B-2009 (Detection System for vehicles of Special Interest (VOSI)) and item B-2010 (Detection system for vehicles Exceeding the Legal Vehicle Height (if triggered)","Month",36,null,{"$f":"+SUM(H70:CC70)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309b","Maintenance and support for item B-2014c (Delivery of Toll System development and test platform and test environment) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309c","Maintenance and support for item B-3009 (Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309d","Maintenance and support for item B-3011 (Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309e","Maintenance and support for item B-3013 (Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309f","Maintenance and support for item B-3014 (Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance System",{"$nulls":3},{"$f":"SUM(G77:G78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H77:H78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I77:I78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT77:BT78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E77*F77","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G77-SUM(J77:AL77)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G77-SUM(H77:CB77)","v":{"v":0,"d":"0.00"}}]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H78:CC78)","v":{"v":0,"d":"0.00"}}]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"SUM(G80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H80:CC80)","v":{"v":0,"d":"0.00"}}]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G82:G83)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(H82:H83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT82:BT83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-10003a",{"$f":"\"Provisional Sum for repair of Toll System Assets (\" & TEXT(F82,\"#####,###\") &\")\"","v":"Provisional Sum for repair of Toll System Assets (500000,)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"$f":"+E82*F82","v":{"v":500000,"d":"500,000.00"}},{"$nulls":25},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G82-SUM(H82:CB82)","v":{"v":100000,"d":"100,000.00"}}]
[null,"A-10003b",{"$f":"\"Provision for overhead charges and profit in respect of A-10003-a (\" & TEXT(F83,\"###%\") & \")\"","v":"Provision for overhead charges and profit in respect of A-10003-a (%)"},"%",{"$f":"+F82","v":{"v":500000,"d":"500,000"}},null,{"$f":"+E83*F83","v":{"v":0,"d":"0.00"}},{"$nulls":25},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"B Series","Schedule B series",{"$nulls":3},{"$f":"+SUM(G86,G116,G150,G166)","v":{"v":2400000,"d":"2,400,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM86,AM116,AM150,AM166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS86,BS116,BS150,BS166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"}]
[null,"B-1000","Contractors Establishment",{"$nulls":3},{"$f":"+SUM(G88:G115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H88:H115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I88:I115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU88:BU115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-1001","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period"]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",1,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G88-SUM(J88:AL88)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G88-SUM(H88:CB88)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 1 period - Time Related obligations for Design Build and Operations","Week",6,null,{"$f":"+SUM(H89:CC89)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001c","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 2 & 3 period - Time Related obligations for Design Build and Operations","Month",36,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001d","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 4 - Time Related obligations for Design Build and Operations (if triggered)","Month",6,null,{"$f":"+SUM(H91:CC91)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001e","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 5 - Time Related obligations for Design Build and Operations (if triggered)","Month",8,null,{"$f":"+SUM(H92:CC92)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002","Allowance for person-hours for Variations"]
["a","B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E94&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E94*F94","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94-SUM(H94:CB94)","v":{"v":0,"d":"0.00"}}]
["a","B-1002b",{"$f":"\"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (\"&E95&\" hours)\"","v":"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002c",{"$f":"\"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (\"&E96&\" hours)\"","v":"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002d",{"$f":"\"Allowance for person- hours for variations -Installation and/or Training Manager (\"&E97&\" hours)\"","v":"Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002e",{"$f":"\"Allowance for person- hours for variations -Installer (\"&E98&\" hours)\"","v":"Allowance for person- hours for variations -Installer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E99&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E100&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E101&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E102&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E103&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-1003","Establishment upgrades"]
[null,"B-1003a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network","Lump Sum",1,null,{"$f":"+E105*F105","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G105-SUM(J105:AL105)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E106*F106","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G106-SUM(J106:AL106)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E107*F107","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G107-SUM(J107:AL107)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E108*F108","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G108-SUM(J108:AL108)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003e","Toll System – Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: TCH Payment Gateway at site","Lump Sum",1,null,{"$f":"+E109*F109","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G109-SUM(J109:AL109)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements "]
[null,"B-1004a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network ","Lump Sum",1,null,{"$f":"+E111*F111","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G111-SUM(J111:AL111)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E112*F112","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G112-SUM(J112:AL112)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E113*F113","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G113-SUM(J113:AL113)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E114*F114","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G114-SUM(J114:AL114)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004e","Toll System – Workshop Related: Critical spares, Test Rig, ERS, documentation, drawings, licenses, codes, passwords and other hand-over requirements and ERS/Asset update","Lump Sum",1,null,{"$f":"+E115*F115","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G115-SUM(J115:AL115)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"+SUM(G117:G149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H117:H149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I117:I149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(J117:J149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(K117:K149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(L117:L149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(M117:M149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(N117:N149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(O117:O149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(P117:P149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Q117:Q149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(R117:R149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(S117:S149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(T117:T149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(U117:U149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(V117:V149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(W117:W149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(X117:X149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Y117:Y149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(Z117:Z149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AA117:AA149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AB117:AB149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AC117:AC149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AD117:AD149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AE117:AE149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AF117:AF149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AG117:AG149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AH117:AH149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AI117:AI149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AJ117:AJ149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AK117:AK149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AL117:AL149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AM117:AM149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AN117:AN149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AO117:AO149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AP117:AP149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AQ117:AQ149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AR117:AR149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AS117:AS149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AT117:AT149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AU117:AU149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AV117:AV149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AW117:AW149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AX117:AX149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AY117:AY149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(AZ117:AZ149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BA117:BA149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BB117:BB149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BC117:BC149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BD117:BD149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BE117:BE149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BF117:BF149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BG117:BG149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BH117:BH149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BI117:BI149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BJ117:BJ149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BK117:BK149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BL117:BL149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BM117:BM149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BN117:BN149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BO117:BO149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BP117:BP149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BQ117:BQ149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BR117:BR149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BS117:BS149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BT117:BT149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BU117:BU149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BV117:BV149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BW117:BW149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BX117:BX149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BY117:BY149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(BZ117:BZ149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(CA117:CA149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(CB117:CB149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(CC117:CC149)","v":{"v":0,"d":"0.00"}}]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System","Lump Sum",1,null,{"$f":"+E117*F117","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G117-SUM(J117:AL117)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2002","Provision of Toll System Software and Hardware: Video Grabbing System (VGS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2003","Provision of Toll System Software and Hardware: Queue Length Monitoring System (QLS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2004","Provision of Toll System Software and Hardware: Data Concentrate System (DCS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2005","Provision of Toll System Software and Hardware: Provision of Back Office Servers storage hardware and archive system complete ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006","Additional software and licenses complete"]
[null,"B-2006a","Additional software and licenses not listed in item B-2006b","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006b","Additional software and licenses for Microsoft Product/Oracle RDBMS and SAP (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",0,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[null,"B-2007","Provision of Toll System Software and Hardware: Work Stations for Customer Service Operations at Control Centre and/or Remote Plazas (if triggered)","No",4,null,{"$f":"+E126*F126","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G126-SUM(H126:AL126)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2008","LAN and Network Connections: Provision and Installation of 1 GB/s network for all work stations, printers,  network equipment and fail over or standby devices complete","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"$f":"G127-SUM(J127:AL127)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2012","Provision for a full set of spares","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2013","VGS, QLS and ANPR pilot (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014a","24% of the Total fee for full access to the Toll system source code, and perpetual license to use at all SANRAL current and future plazas, of which 22% is allocated to this plaza (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014d","Toll System source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014e","Toll System site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014f","SANRAL Toll System pilot deployment and  testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014g","SANRAL Toll System deployment, replacing another Toll System  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014h","Full Toll System Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"}]
[null,"B-2014-i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",0,null,{"$f":"E141*F141","v":{"v":0,"d":"0.00"}}]
[null,"B-2014-j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",0,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",1,null,{"$f":"+E143*F143","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G143-SUM(J143:AL143)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[5,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+SUM(H145:CC145)","v":{"v":0,"d":"0.00"}}]
[5,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
[5,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",0,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Rate Only",0,null,{"$f":"+E149*F149","v":{"v":0,"d":"0.00"}}]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"+SUM(G151:G165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM151:AM165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS151:BS165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/manual/ETC lanes and/or Dedicated ETC/Card lanes","No",16,null,{"$f":"+E151*F151","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G151-SUM(H151:AL151)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction","No",12,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G152-SUM(H152:AL152)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G153/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G153/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Toll lanes (if triggered)","No",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3007","Provision of Toll System Software and Hardware: Implementation of VGS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3008","Provision of Documentation","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"$f":"G158-SUM(H158:CB158)","v":{"v":0,"d":"0.00"}}]
[null,"B-3009","Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3011","Provision of Toll System Software and Hardware:  Mixed Manual/ETC lanes for single direction (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3012","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode  (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card reader system (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3015","Provision of Toll System Software and Hardware: Dedicated Card Lanes","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G165/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G165/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G167:G172)","v":{"v":2400000,"d":"2,400,000.00"}},{"$f":"SUM(H167:H172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM167:AM172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":500000,"d":"500,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":750000,"d":"750,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS167:BS172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":550000,"d":"550,000.00"}]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F167,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (1 500 000)"},"Prov Sum",1,{"v":1500000,"d":"1,500,000.00"},{"$f":"+E167*F167","v":{"v":1500000,"d":"1,500,000.00"}},{"$nulls":25},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":300000,"d":"300,000.00"}},{"$nulls":11},{"$f":"G167-SUM(H167:CB167)","v":{"v":300000,"d":"300,000.00"}}]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (\" & TEXT(F168,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (%)"},"%",{"$f":"+F167","v":{"v":1500000,"d":"1,500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":25},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009a",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (\"& TEXT(F169,\"### ###\") &\")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (400 000)"},"Prov Sum",1,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"$nulls":49},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009b",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (\"& TEXT(F170,\"###%\") & \")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (%)"},"%",{"$f":"+F169","v":{"v":400000,"d":"400,000"}},null,{"v":0,"d":"0.00"},{"$nulls":49},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6010a",{"$f":"\"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (\"& TEXT(G171,\"# ### ###\") &\")\"","v":"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (500 000)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"$nulls":61},{"$f":"$G171/2","v":{"v":250000,"d":"250,000.00"}},{"$nulls":11},{"v":250000,"d":"250,000.00"}]
[null,"B-6010b",{"$f":"\"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (\"& TEXT(F172,\"###%\") & \")\"","v":"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (%)"},"%",{"$f":"+F171","v":{"v":500000,"d":"500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":61},{"$f":"$G172/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"D Series","Schedule D series",{"$nulls":3},{"$f":"SUM(G175:G207)","v":{"v":800000,"d":"800,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM175:AM207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"$f":"SUM(BS175:BS207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.25,"d":"133,333.25"}]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":400000,"d":"400,000.00"},{"$f":"+E175*F175","v":{"v":400000,"d":"400,000.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":66666.65,"d":"66,666.65"}}]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation"]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",0,null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}}]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F178,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F177","v":0},null,{"$f":"+E178*F178","v":{"v":0,"d":"0.00"}}]
[null,"D10.03","Tender Process for Targeted Enterprises"]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process"]
["a","D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No",2,null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}}]
["a","D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No",1,null,{"$f":"+E182*F182","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No",1,null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No",1,null,{"$f":"+E184*F184","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",0,null,{"$f":"+SUM(H185:CC185)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises"]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises","Month",72,null,{"$f":"+SUM(H187:CC187)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",0,null,{"$f":"+SUM(H188:CC188)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H189:CC189)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05","Construction Works by Targeted Enterprises"]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",0,null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a). (\"& TEXT(F192,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a). (%)"},"%",0,null,{"$f":"+E192*F192","v":{"v":0,"d":"0.00"}}]
["a","D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors","Lump Sum",0,null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}}]
["a","D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D","Lump Sum",0,null,{"$f":"+E194*F194","v":{"v":0,"d":"0.00"}}]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance"]
[null,"D10.06(a)","Training costs"]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E197*F197","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)(ii)","Accredited generic skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E198*F198","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198-SUM(H198:CB198)","v":{"v":16666.65,"d":"16,666.65"}}]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E199*F199","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E200*F200","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (\"& TEXT(F201,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (%)"},"%",{"$f":"SUM(F198:F199)","v":{"v":200000,"d":"200,000"}},null,{"$f":"+E201*F201","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.06(b)","Student experiential training"]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H204:CC204)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(c)","Other costs during training","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E205*F205","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":16666.65,"d":"16,666.65"}}]
["a","D10.06(d)","Training venue","Lump Sum",1,null,{"$f":"+E206*F206","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]

{"sheet":"Leandra","index":5,"n_rows":206,"n_cols":82,"rows_kept":206,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[{"$nulls":3}," "]
[{"$nulls":3}," "]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N TOTALS",{"$nulls":3},{"$f":"+G7+G8","v":{"v":4025000,"d":"R 4,025,000.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":525000,"d":"R 525,000.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":3500000,"d":"R 3,500,000.00"}}]
[{"$nulls":3}," "]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC48,H50:CC56,H59:CC75,H77:CC78,H80:CC80,H82:CC83,H88:CC115,H117:CC149,H151:CC165,H167:CC172,H175:CC207)","v":{"v":3500000,"d":"R 3,500,000.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G85+G174","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)"," ",null,null,{"$f":"+SUM(H11:CC11)","v":{"v":3500000,"d":"R 3,500,000.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":493333.35,"d":"493,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":493333.35,"d":"493,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":693333.35,"d":"693,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":943333.35,"d":"943,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":743333.25,"d":"743,333.25"}]
[null,"A","A Series: Operation Service"," ",null,null,{"v":500000,"d":"500,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"$f":"+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items"," ",null,null,{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"$f":"+J12-SUM(J14:J15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums"," ",null,null,{"v":500000,"d":"500,000.00"},{"$f":"H81","v":{"v":0,"d":"0.00"}},{"$f":"I81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,null,"Variable Operation Cost"," ",null,null,{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(J16:J19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT16:BT19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G81=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(H16:H19)=0,0,IF(AND((SUM(H16:H19)/H12)>0.4,H81=0),0.4,(SUM(H16:H19)/H12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BT16:BT19)=0,0,IF(AND((SUM(BT16:BT19)/BT12)>0.4,BT81=0),0.4,(SUM(BT16:BT19)/BT12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":2200000,"d":"2,200,000.00"}},{"$f":"+H85","v":{"v":0,"d":"0.00"}},{"$f":"+I85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"},{"$f":"G21=G85","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H21-H23","v":{"v":0,"d":"0.00"}},{"$f":"I21-I23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU21-BU23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":2200000,"d":"2,200,000.00"},{"$f":"H166","v":{"v":0,"d":"0.00"}},{"$f":"I166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":800000,"d":"800,000.00"},{"$f":"+H174","v":{"v":0,"d":"0.00"}},{"$f":"+I174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.25,"d":"133,333.25"},{"$f":"G24=G174","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":800000,"d":"800,000.00"},{"$f":"SUM(H175,H177:H178,H191:H192,H198:H201,H203,H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I175,I177:I178,I191:I192,I198:I201,I203,I205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU175,BU177:BU178,BU191:BU192,BU198:BU201,BU203,BU205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.25,"d":"133,333.25"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G49,G57,G76,G79,G81)","v":{"v":500000,"d":"500,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS49,BS57,BS76,BS79,BS81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J30:J48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K30:K48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW30:BW48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period","Month",72,null,{"$f":"+SUM(H30:CC30)","v":{"v":0,"d":"0.00"}}]
[null,"A-1002","Provision of Performance Security","Month",72,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}}]
[null,"A-1003","Compliance with Laws","Month",72,null,{"$f":"+SUM(H32:CC32)","v":{"v":0,"d":"0.00"}}]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1005","Compliance with Environmental Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1007","Provision and Maintenance of Insurance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1009","Supply and Maintenance of Documents and drawings","Month",72,null,{"$f":"+SUM(H38:CC38)","v":{"v":0,"d":"0.00"}}]
[null,"A-1010","Training of Personnel and other training obligations","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E40*F40","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G40-SUM(H40:CB40)","v":{"v":0,"d":"0.00"}}]
[null,"A-1012","Extra Over Cost for Taking over the upgrades & new assets during contract period (if triggered)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1013","ESCROW for Commissioning Toll System Application Software","Month",72,null,{"$f":"+SUM(H42:CC42)","v":{"v":0,"d":"0.00"}}]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules","Month",72,null,{"$f":"+SUM(H43:CC43)","v":{"v":0,"d":"0.00"}}]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant) management of Toll Plaza","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1017","Extra over costs for the supervision of the nominated Subcontractor","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G50:G56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS50:BS56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-2016","Contracts Engineer (Contractor’s Representative for Nominated Subcontract)","Month",72,null,{"$f":"+SUM(H50:CC50)","v":{"v":0,"d":"0.00"}}]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2018","Maintenance Manager","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2019","System/ software support specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2020","Network and Security Specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2021","Plaza Technician (s)","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2022","SHEQ Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+SUM(G58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G59:G75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H59:H75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I59:I75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J59:J75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K59:K75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"SUM(M59:M75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS59:BS75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5301","Toll System Software Support","Month",72,null,{"$f":"+SUM(H59:CC59)","v":{"v":0,"d":"0.00"}}]
[null,"A-5302","Toll System Equipment and Hardware Maintenance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5303","Toll System Maintenance and Support: QLS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5304","Toll System Maintenance and Support:  VGS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-5308","Hand-Back of Toll System to Employer"]
[null,"A-5308a","Hand-Back of Toll System","Lump Sum",1,null,{"$f":"+E67*F67","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G67-SUM(H67:CB67)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",0,null,{"$f":"+E68*F68","v":{"v":0,"d":"0.00"}}]
[null,"A-5309","Hardware and software maintenance and support for if triggered payment items (if triggered):"]
[null,"A-5309a","Maintenance and support for item B-2009 (Detection System for vehicles of Special Interest (VOSI)) and item B-2010 (Detection system for vehicles Exceeding the Legal Vehicle Height (if triggered)","Month",36,null,{"$f":"+SUM(H70:CC70)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309b","Maintenance and support for item B-2014c (Delivery of Toll System development and test platform and test environment) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309c","Maintenance and support for item B-3009 (Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309d","Maintenance and support for item B-3011 (Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309e","Maintenance and support for item B-3013 (Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309f","Maintenance and support for item B-3014 (Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance System",{"$nulls":3},{"$f":"SUM(G77:G78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H77:H78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I77:I78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU77:BU78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E77*F77","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G77-SUM(J77:AL77)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G77-SUM(H77:CB77)","v":{"v":0,"d":"0.00"}}]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H78:CC78)","v":{"v":0,"d":"0.00"}}]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"SUM(G80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H80:CC80)","v":{"v":0,"d":"0.00"}}]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G82:G83)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(H82:H83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT82:BT83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-10003a",{"$f":"\"Provisional Sum for repair of Toll System Assets (\" & TEXT(F82,\"#####,###\") &\")\"","v":"Provisional Sum for repair of Toll System Assets (500000,)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"$f":"+E82*F82","v":{"v":500000,"d":"500,000.00"}},{"$nulls":25},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G82-SUM(H82:CB82)","v":{"v":100000,"d":"100,000.00"}}]
[null,"A-10003b",{"$f":"\"Provision for overhead charges and profit in respect of A-10003-a (\" & TEXT(F83,\"###%\") & \")\"","v":"Provision for overhead charges and profit in respect of A-10003-a (%)"},"%",{"$f":"+F82","v":{"v":500000,"d":"500,000"}},null,{"$f":"+E83*F83","v":{"v":0,"d":"0.00"}},{"$nulls":25},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"B Series","Schedule B series",{"$nulls":3},{"$f":"+SUM(G86,G116,G150,G166)","v":{"v":2200000,"d":"2,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM86,AM116,AM150,AM166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS86,BS116,BS150,BS166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"B-1000","Contractors Establishment",{"$nulls":3},{"$f":"+SUM(G88:G115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H88:H115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(N88:N115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT88:BT115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-1001","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period"]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",1,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G88-SUM(J88:AL88)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G88-SUM(H88:CB88)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 1 period - Time Related obligations for Design Build and Operations","Week",6,null,{"$f":"+SUM(H89:CC89)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001c","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 2 & 3 period - Time Related obligations for Design Build and Operations","Month",36,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001d","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 4 - Time Related obligations for Design Build and Operations (if triggered)","Month",6,null,{"$f":"+SUM(H91:CC91)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001e","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 5 - Time Related obligations for Design Build and Operations (if triggered)","Month",8,null,{"$f":"+SUM(H92:CC92)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002","Allowance for person-hours for Variations"]
["a","B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E94&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E94*F94","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94-SUM(H94:CB94)","v":{"v":0,"d":"0.00"}}]
["a","B-1002b",{"$f":"\"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (\"&E95&\" hours)\"","v":"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002c",{"$f":"\"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (\"&E96&\" hours)\"","v":"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002d",{"$f":"\"Allowance for person- hours for variations -Installation and/or Training Manager (\"&E97&\" hours)\"","v":"Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002e",{"$f":"\"Allowance for person- hours for variations -Installer (\"&E98&\" hours)\"","v":"Allowance for person- hours for variations -Installer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E99&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E100&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E101&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E102&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E103&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-1003","Establishment upgrades"]
[null,"B-1003a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network","Lump Sum",1,null,{"$f":"+E105*F105","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G105-SUM(J105:AL105)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E106*F106","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G106-SUM(J106:AL106)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E107*F107","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G107-SUM(J107:AL107)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E108*F108","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G108-SUM(J108:AL108)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003e","Toll System – Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: TCH Payment Gateway at site","Lump Sum",1,null,{"$f":"+E109*F109","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G109-SUM(J109:AL109)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements "]
[null,"B-1004a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network ","Lump Sum",1,null,{"$f":"+E111*F111","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G111-SUM(J111:AL111)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E112*F112","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G112-SUM(J112:AL112)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E113*F113","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G113-SUM(J113:AL113)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E114*F114","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G114-SUM(J114:AL114)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004e","Toll System – Workshop Related: Critical spares, Test Rig, ERS, documentation, drawings, licenses, codes, passwords and other hand-over requirements and ERS/Asset update","Lump Sum",1,null,{"$f":"+E115*F115","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G115-SUM(J115:AL115)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"+SUM(G117:G149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM117:AM149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS117:BS149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System","Lump Sum",1,null,{"$f":"+E117*F117","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G117-SUM(J117:AL117)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2002","Provision of Toll System Software and Hardware: Video Grabbing System (VGS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2003","Provision of Toll System Software and Hardware: Queue Length Monitoring System (QLS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2004","Provision of Toll System Software and Hardware: Data Concentrate System (DCS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2005","Provision of Toll System Software and Hardware: Provision of Back Office Servers storage hardware and archive system complete ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006","Additional software and licenses complete"]
[null,"B-2006a","Additional software and licenses not listed in item B-2006b","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006b","Additional software and licenses for Microsoft Product/Oracle RDBMS and SAP (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",0,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[null,"B-2007","Provision of Toll System Software and Hardware: Work Stations for Customer Service Operations at Control Centre and/or Remote Plazas (if triggered)","No",4,null,{"$f":"+E126*F126","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G126-SUM(H126:AL126)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2008","LAN and Network Connections: Provision and Installation of 1 GB/s network for all work stations, printers,  network equipment and fail over or standby devices complete","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"$f":"G127-SUM(J127:AL127)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2012","Provision for a full set of spares","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2013","VGS, QLS and ANPR pilot (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014a","24% of the Total fee for full access to the Toll system source code, and perpetual license to use at all SANRAL current and future plazas, of which 16% is allocated to this plaza (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014d","Toll System source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014e","Toll System site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014f","SANRAL Toll System pilot deployment and  testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014g","SANRAL Toll System deployment, replacing another Toll System  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014h","Full Toll System Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"}]
[null,"B-2014-i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",0,null,{"$f":"E141*F141","v":{"v":0,"d":"0.00"}}]
[null,"B-2014-j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",0,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",1,null,{"$f":"+E143*F143","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G143-SUM(J143:AL143)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[5,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+SUM(H145:CC145)","v":{"v":0,"d":"0.00"}}]
[5,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
[5,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",0,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Rate Only",0,null,{"$f":"+E149*F149","v":{"v":0,"d":"0.00"}}]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"+SUM(G151:G165)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H151:H165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(M151:M165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM151:AM165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS151:BS165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes ","No",12,null,{"$f":"+E151*F151","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G151-SUM(H151:AL151)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction ","No",12,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G152-SUM(H152:AL152)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes ","No",0]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",4,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Toll lanes (if triggered)","No",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3007","Provision of Toll System Software and Hardware: Implementation of VGS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3008","Provision of Documentation","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"$f":"G158-SUM(H158:CB158)","v":{"v":0,"d":"0.00"}}]
[null,"B-3009","Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3011","Provision of Toll System Software and Hardware:  Mixed Manual/ETC lanes for single direction (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3012","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode  (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card reader system (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3015","Provision of Toll System Software and Hardware: Dedicated Card Lanes","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G167:G172)","v":{"v":2200000,"d":"2,200,000.00"}},{"$f":"SUM(H167:H172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT167:BT172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F167,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (1 300 000)"},"Prov Sum",1,{"v":1300000,"d":"1,300,000.00"},{"$f":"+E167*F167","v":{"v":1300000,"d":"1,300,000.00"}},{"$nulls":25},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"G167-SUM(H167:CB167)","v":{"v":260000,"d":"260,000.00"}}]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (\" & TEXT(F168,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (%)"},"%",{"$f":"+F167","v":{"v":1300000,"d":"1,300,000"}},null,{"v":0,"d":"0.00"},{"$nulls":25},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009a",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (\"& TEXT(F169,\"### ###\") &\")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (400 000)"},"Prov Sum",1,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"$nulls":49},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009b",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (\"& TEXT(F170,\"###%\") & \")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (%)"},"%",{"$f":"+F169","v":{"v":400000,"d":"400,000"}},null,{"v":0,"d":"0.00"},{"$nulls":49},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6010a",{"$f":"\"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (\"& TEXT(G171,\"# ### ###\") &\")\"","v":"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (500 000)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"$nulls":61},{"$f":"$G171/2","v":{"v":250000,"d":"250,000.00"}},{"$nulls":11},{"v":250000,"d":"250,000.00"}]
[null,"B-6010b",{"$f":"\"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (\"& TEXT(F172,\"###%\") & \")\"","v":"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (%)"},"%",{"$f":"+F171","v":{"v":500000,"d":"500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":61},{"$f":"$G172/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"D Series","Schedule D series",{"$nulls":3},{"$f":"SUM(G175:G207)","v":{"v":800000,"d":"800,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM175:AM207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.35,"d":"133,333.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":133333.25,"d":"133,333.25"}]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":400000,"d":"400,000.00"},{"$f":"+E175*F175","v":{"v":400000,"d":"400,000.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175/6","v":{"v":66666.67,"d":"66,666.67"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":66666.65,"d":"66,666.65"}}]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation"]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",0,null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}}]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F178,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F177","v":0},null,{"$f":"+E178*F178","v":{"v":0,"d":"0.00"}}]
[null,"D10.03","Tender Process for Targeted Enterprises"]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process"]
["a","D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No",2,null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}}]
["a","D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No",1,null,{"$f":"+E182*F182","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No",1,null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No",1,null,{"$f":"+E184*F184","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",0,null,{"$f":"+SUM(H185:CC185)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises"]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises","Month",72,null,{"$f":"+SUM(H187:CC187)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",0,null,{"$f":"+SUM(H188:CC188)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H189:CC189)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05","Construction Works by Targeted Enterprises"]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",0,null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a). (\"& TEXT(F192,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a). (%)"},"%",0,null,{"$f":"+E192*F192","v":{"v":0,"d":"0.00"}}]
["a","D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors","Lump Sum",0,null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}}]
["a","D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D","Lump Sum",0,null,{"$f":"+E194*F194","v":{"v":0,"d":"0.00"}}]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance"]
[null,"D10.06(a)","Training costs"]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E197*F197","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)(ii)","Accredited generic skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E198*F198","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198-SUM(H198:CB198)","v":{"v":16666.65,"d":"16,666.65"}}]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E199*F199","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E200*F200","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (\"& TEXT(F201,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (%)"},"%",{"$f":"SUM(F198:F199)","v":{"v":200000,"d":"200,000"}},null,{"$f":"+E201*F201","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.06(b)","Student experiential training"]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G203/6","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H204:CC204)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(c)","Other costs during training","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E205*F205","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":16666.65,"d":"16,666.65"}}]
["a","D10.06(d)","Training venue","Lump Sum",1,null,{"$f":"+E206*F206","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]

{"sheet":"Trichardt","index":6,"n_rows":206,"n_cols":82,"rows_kept":206,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[{"$nulls":3}," "]
[{"$nulls":3}," "]
[null,null,"Total Tendered F&V Cost (Incl VAT, in Rands) - to N2N TOTALS",{"$nulls":3},{"$f":"+G7+G8","v":{"v":3910000,"d":"R 3,910,000.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":510000,"d":"R 510,000.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":3400000,"d":"R 3,400,000.00"}}]
[{"$nulls":3}," "]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC48,H50:CC56,H59:CC75,H77:CC78,H80:CC80,H82:CC83,H88:CC115,H117:CC149,H151:CC164,H167:CC172,H175:CC207)","v":{"v":3400000,"d":"R 3,400,000.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G85+G174","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)"," ",null,null,{"$f":"+SUM(H11:CC11)","v":{"v":3400000,"d":"R 3,400,000.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":476666.68,"d":"476,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":476666.68,"d":"476,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":676666.68,"d":"676,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":926666.68,"d":"926,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":726666.6,"d":"726,666.60"}]
[null,"A","A Series: Operation Service"," ",null,null,{"v":500000,"d":"500,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"$f":"+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items"," ",null,null,{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"$f":"+J12-SUM(J14:J15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums"," ",null,null,{"v":500000,"d":"500,000.00"},{"$f":"H81","v":{"v":0,"d":"0.00"}},{"$f":"I81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,null,"Variable Operation Cost"," ",null,null,{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(J16:J19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT16:BT19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G81=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(H16:H19)=0,0,IF(AND((SUM(H16:H19)/H12)>0.4,H81=0),0.4,(SUM(H16:H19)/H12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BT16:BT19)=0,0,IF(AND((SUM(BT16:BT19)/BT12)>0.4,BT81=0),0.4,(SUM(BT16:BT19)/BT12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":2200000,"d":"2,200,000.00"}},{"$f":"+H85","v":{"v":0,"d":"0.00"}},{"$f":"+I85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"},{"$f":"G21=G85","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"$f":"+SUM(H22:CC22)","v":{"v":0,"d":"0.00"}},{"$f":"H21-H23","v":{"v":0,"d":"0.00"}},{"$f":"I21-I23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU21-BU23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":2200000,"d":"2,200,000.00"},{"$f":"H166","v":{"v":0,"d":"0.00"}},{"$f":"I166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":700000,"d":"700,000.00"},{"$f":"+H174","v":{"v":0,"d":"0.00"}},{"$f":"+I174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.6,"d":"116,666.60"},{"$f":"G24=G174","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":700000,"d":"700,000.00"},{"$f":"SUM(H175,H177:H178,H191:H192,H198:H201,H203,H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I175,I177:I178,I191:I192,I198:I201,I203,I205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU175,BU177:BU178,BU191:BU192,BU198:BU201,BU203,BU205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.6,"d":"116,666.60"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G49,G57,G76,G79,G81)","v":{"v":500000,"d":"500,000.00"}},{"$f":"+SUM(H29,H49,H57,H76,H79,H81)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I29,I49,I57,I76,I79,I81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS29,BS49,BS57,BS76,BS79,BS81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J30:J48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K30:K48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BW30:BW48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period","Month",72,null,{"$f":"+SUM(H30:CC30)","v":{"v":0,"d":"0.00"}}]
[null,"A-1002","Provision of Performance Security","Month",72,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}}]
[null,"A-1003","Compliance with Laws","Month",72,null,{"$f":"+SUM(H32:CC32)","v":{"v":0,"d":"0.00"}}]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1005","Compliance with Environmental Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1007","Provision and Maintenance of Insurance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1009","Supply and Maintenance of Documents and drawings","Month",72,null,{"$f":"+SUM(H38:CC38)","v":{"v":0,"d":"0.00"}}]
[null,"A-1010","Training of Personnel and other training obligations","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E40*F40","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G40-SUM(H40:CB40)","v":{"v":0,"d":"0.00"}}]
[null,"A-1012","Extra Over Cost for Taking over the upgrades & new assets during contract period (if triggered)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1013","ESCROW for Commissioning Toll System Application Software","Month",72,null,{"$f":"+SUM(H42:CC42)","v":{"v":0,"d":"0.00"}}]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules","Month",72,null,{"$f":"+SUM(H43:CC43)","v":{"v":0,"d":"0.00"}}]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant) management of Toll Plaza","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1017","Extra over costs for the supervision of the nominated Subcontractor","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G50:G56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS50:BS56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-2016","Contracts Engineer (Contractor’s Representative for Nominated Subcontract)","Month",72,null,{"$f":"+SUM(H50:CC50)","v":{"v":0,"d":"0.00"}}]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2018","Maintenance Manager","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2019","System/ software support specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2020","Network and Security Specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2021","Plaza Technician (s)","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2022","SHEQ Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+SUM(G58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G59:G75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H59:H75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I59:I75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(J59:J75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(K59:K75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS59:BS75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5301","Toll System Software Support","Month",72,null,{"$f":"+SUM(H59:CC59)","v":{"v":0,"d":"0.00"}}]
[null,"A-5302","Toll System Equipment and Hardware Maintenance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5303","Toll System Maintenance and Support: QLS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5304","Toll System Maintenance and Support:  VGS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-5308","Hand-Back of Toll System to Employer"]
[null,"A-5308a","Hand-Back of Toll System","Lump Sum",1,null,{"$f":"+E67*F67","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G67-SUM(H67:CB67)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",0,null,{"$f":"+E68*F68","v":{"v":0,"d":"0.00"}}]
[null,"A-5309","Hardware and software maintenance and support for if triggered payment items (if triggered):"]
[null,"A-5309a","Maintenance and support for item B-2009 (Detection System for vehicles of Special Interest (VOSI)) and item B-2010 (Detection system for vehicles Exceeding the Legal Vehicle Height (if triggered)","Month",36,null,{"$f":"+SUM(H70:CC70)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309b","Maintenance and support for item B-2014c (Delivery of Toll System development and test platform and test environment) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309c","Maintenance and support for item B-3009 (Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309d","Maintenance and support for item B-3011 (Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309e","Maintenance and support for item B-3013 (Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309f","Maintenance and support for item B-3014 (Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance System",{"$nulls":3},{"$f":"SUM(G77:G78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H77:H78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I77:I78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU77:BU78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E77*F77","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G77-SUM(J77:AL77)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G77-SUM(H77:CB77)","v":{"v":0,"d":"0.00"}}]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H78:CC78)","v":{"v":0,"d":"0.00"}}]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"SUM(G80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H80:CC80)","v":{"v":0,"d":"0.00"}}]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G82:G83)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(H82:H83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT82:BT83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-10003a",{"$f":"\"Provisional Sum for repair of Toll System Assets (\" & TEXT(F82,\"#####,###\") &\")\"","v":"Provisional Sum for repair of Toll System Assets (500000,)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"$f":"+E82*F82","v":{"v":500000,"d":"500,000.00"}},{"$nulls":25},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G82-SUM(H82:CB82)","v":{"v":100000,"d":"100,000.00"}}]
[null,"A-10003b",{"$f":"\"Provision for overhead charges and profit in respect of A-10003-a (\" & TEXT(F83,\"###%\") & \")\"","v":"Provision for overhead charges and profit in respect of A-10003-a (%)"},"%",{"$f":"+F82","v":{"v":500000,"d":"500,000"}},null,{"$f":"+E83*F83","v":{"v":0,"d":"0.00"}},{"$nulls":25},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"B Series","Schedule B series",{"$nulls":3},{"$f":"+SUM(G86,G116,G150,G166)","v":{"v":2200000,"d":"2,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM86,AM116,AM150,AM166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS86,BS116,BS150,BS166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"B-1000","Contractors Establishment",{"$nulls":3},{"$f":"+SUM(G88:G115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H88:H115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I88:I115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT88:BT115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-1001","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period"]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",1,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G88-SUM(J88:AL88)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G88-SUM(H88:CB88)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 1 period - Time Related obligations for Design Build and Operations","Week",6,null,{"$f":"+SUM(H89:CC89)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001c","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 2 & 3 period - Time Related obligations for Design Build and Operations","Month",36,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001d","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 4 - Time Related obligations for Design Build and Operations (if triggered)","Month",6,null,{"$f":"+SUM(H91:CC91)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001e","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 5 - Time Related obligations for Design Build and Operations (if triggered)","Month",8,null,{"$f":"+SUM(H92:CC92)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002","Allowance for person-hours for Variations"]
["a","B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E94&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E94*F94","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94-SUM(H94:CB94)","v":{"v":0,"d":"0.00"}}]
["a","B-1002b",{"$f":"\"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (\"&E95&\" hours)\"","v":"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002c",{"$f":"\"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (\"&E96&\" hours)\"","v":"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002d",{"$f":"\"Allowance for person- hours for variations -Installation and/or Training Manager (\"&E97&\" hours)\"","v":"Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002e",{"$f":"\"Allowance for person- hours for variations -Installer (\"&E98&\" hours)\"","v":"Allowance for person- hours for variations -Installer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E99&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E100&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E101&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E102&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E103&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-1003","Establishment upgrades"]
[null,"B-1003a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network","Lump Sum",1,null,{"$f":"+E105*F105","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G105-SUM(J105:AL105)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E106*F106","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G106-SUM(J106:AL106)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E107*F107","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G107-SUM(J107:AL107)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E108*F108","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G108-SUM(J108:AL108)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003e","Toll System – Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: TCH Payment Gateway at site","Lump Sum",1,null,{"$f":"+E109*F109","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G109-SUM(J109:AL109)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements "]
[null,"B-1004a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network ","Lump Sum",1,null,{"$f":"+E111*F111","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G111-SUM(J111:AL111)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E112*F112","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G112-SUM(J112:AL112)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E113*F113","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G113-SUM(J113:AL113)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E114*F114","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G114-SUM(J114:AL114)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004e","Toll System – Workshop Related: Critical spares, Test Rig, ERS, documentation, drawings, licenses, codes, passwords and other hand-over requirements and ERS/Asset update","Lump Sum",1,null,{"$f":"+E115*F115","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G115-SUM(J115:AL115)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"+SUM(G117:G149)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H117:H149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM117:AM149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS117:BS149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System","Lump Sum",1,null,{"$f":"+E117*F117","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G117-SUM(J117:AL117)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2002","Provision of Toll System Software and Hardware: Video Grabbing System (VGS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2003","Provision of Toll System Software and Hardware: Queue Length Monitoring System (QLS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2004","Provision of Toll System Software and Hardware: Data Concentrate System (DCS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2005","Provision of Toll System Software and Hardware: Provision of Back Office Servers storage hardware and archive system complete ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006","Additional software and licenses complete"]
[null,"B-2006a","Additional software and licenses not listed in item B-2006b","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006b","Additional software and licenses for Microsoft Product/Oracle RDBMS and SAP (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",0,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[null,"B-2007","Provision of Toll System Software and Hardware: Work Stations for Customer Service Operations at Control Centre and/or Remote Plazas (if triggered)","No",4,null,{"$f":"+E126*F126","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G126-SUM(H126:AL126)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2008","LAN and Network Connections: Provision and Installation of 1 GB/s network for all work stations, printers,  network equipment and fail over or standby devices complete","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"$f":"G127-SUM(J127:AL127)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2012","Provision for a full set of spares","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2013","VGS, QLS and ANPR pilot (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014a","24% of the Total fee for full access to the Toll system source code, and perpetual license to use at all SANRAL current and future plazas, of which 12% is allocated to this plaza (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014d","Toll System source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014e","Toll System site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014f","SANRAL Toll System pilot deployment and  testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014g","SANRAL Toll System deployment, replacing another Toll System  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014h","Full Toll System Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"}]
[null,"B-2014-i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",0,null,{"$f":"E141*F141","v":{"v":0,"d":"0.00"}}]
[null,"B-2014-j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",0,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",1,null,{"$f":"+E143*F143","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G143-SUM(J143:AL143)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[5,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+SUM(H145:CC145)","v":{"v":0,"d":"0.00"}}]
[5,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
[5,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",0,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Rate Only",0,null,{"$f":"+E149*F149","v":{"v":0,"d":"0.00"}}]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"+SUM(G151:G165)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H151:H165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM151:AM165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS151:BS165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes ","No",9,null,{"$f":"+E151*F151","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G151-SUM(H151:AL151)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction ","No",9,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G152-SUM(H152:AL152)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes ","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Toll lanes (if triggered)","No",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3007","Provision of Toll System Software and Hardware: Implementation of VGS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3008","Provision of Documentation","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"$f":"G158-SUM(H158:CB158)","v":{"v":0,"d":"0.00"}}]
[null,"B-3009","Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3011","Provision of Toll System Software and Hardware:  Mixed Manual/ETC lanes for single direction (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3012","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode  (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card reader system (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3015","Provision of Toll System Software and Hardware: Dedicated Card Lanes","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G167:G172)","v":{"v":2200000,"d":"2,200,000.00"}},{"$f":"SUM(H167:H172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT167:BT172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F167,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (1 300 000)"},"Prov Sum",1,{"v":1300000,"d":"1,300,000.00"},{"$f":"+E167*F167","v":{"v":1300000,"d":"1,300,000.00"}},{"$nulls":25},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"G167-SUM(H167:CB167)","v":{"v":260000,"d":"260,000.00"}}]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (\" & TEXT(F168,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (%)"},"%",{"$f":"+F167","v":{"v":1300000,"d":"1,300,000"}},null,{"v":0,"d":"0.00"},{"$nulls":25},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009a",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (\"& TEXT(F169,\"### ###\") &\")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (400 000)"},"Prov Sum",1,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"$nulls":49},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009b",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (\"& TEXT(F170,\"###%\") & \")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (%)"},"%",{"$f":"+F169","v":{"v":400000,"d":"400,000"}},null,{"v":0,"d":"0.00"},{"$nulls":49},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6010a",{"$f":"\"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (\"& TEXT(G171,\"# ### ###\") &\")\"","v":"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (500 000)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"$nulls":61},{"$f":"$G171/2","v":{"v":250000,"d":"250,000.00"}},{"$nulls":11},{"v":250000,"d":"250,000.00"}]
[null,"B-6010b",{"$f":"\"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (\"& TEXT(F172,\"###%\") & \")\"","v":"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (%)"},"%",{"$f":"+F171","v":{"v":500000,"d":"500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":61},{"$f":"$G172/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"D Series","Schedule D series",{"$nulls":3},{"$f":"SUM(G175:G207)","v":{"v":700000,"d":"700,000.00"}},{"$f":"SUM(H175:H207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM175:AM207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.6,"d":"116,666.60"}]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":300000,"d":"300,000.00"},{"$f":"+E175*F175","v":{"v":300000,"d":"300,000.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":50000,"d":"50,000.00"}}]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation"]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",0,null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}}]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F178,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F177","v":0},null,{"$f":"+E178*F178","v":{"v":0,"d":"0.00"}}]
[null,"D10.03","Tender Process for Targeted Enterprises"]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process"]
["a","D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No",2,null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}}]
["a","D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No",1,null,{"$f":"+E182*F182","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No",1,null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No",1,null,{"$f":"+E184*F184","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",0,null,{"$f":"+SUM(H185:CC185)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises"]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises","Month",72,null,{"$f":"+SUM(H187:CC187)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",0,null,{"$f":"+SUM(H188:CC188)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H189:CC189)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05","Construction Works by Targeted Enterprises"]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",0,null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a). (\"& TEXT(F192,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a). (%)"},"%",0,null,{"$f":"+E192*F192","v":{"v":0,"d":"0.00"}}]
["a","D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors","Lump Sum",0,null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}}]
["a","D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D","Lump Sum",0,null,{"$f":"+E194*F194","v":{"v":0,"d":"0.00"}}]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance"]
[null,"D10.06(a)","Training costs"]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E197*F197","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)(ii)","Accredited generic skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E198*F198","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198-SUM(H198:CB198)","v":{"v":16666.65,"d":"16,666.65"}}]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E199*F199","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E200*F200","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (\"& TEXT(F201,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (%)"},"%",{"$f":"SUM(F198:F199)","v":{"v":200000,"d":"200,000"}},null,{"$f":"+E201*F201","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.06(b)","Student experiential training"]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H204:CC204)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(c)","Other costs during training","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E205*F205","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":16666.65,"d":"16,666.65"}}]
["a","D10.06(d)","Training venue","Lump Sum",1,null,{"$f":"+E206*F206","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]

{"sheet":"Ermelo","index":7,"n_rows":220,"n_cols":83,"rows_kept":220,"merged":[[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,1,8],[1,9,1,20],[1,21,1,32],[1,33,1,44],[1,45,1,56],[1,57,1,68],[1,69,1,80],[5,2,5,5],[6,2,6,5],[7,2,7,5]]}
[]
[null,"Item No","Description","Unit","Quantity","Rate","TOTAL\n(6 Years)","Est Period",null,"Operation Service Period - Year 1",{"$nulls":11},"Operation Service Period - Year 2",{"$nulls":11},"Operation Service Period - Year 3",{"$nulls":11},"Operation Service Period - Year 4",{"$nulls":11},"Operation Service Period - Year 5",{"$nulls":11},"Operation Service Period - Year 6"]
[{"$nulls":7},{"$f":"'Title Page'!C11","v":"2024-08-19"},{"$f":"DATE(YEAR(H3),MONTH(H3)+2,1)-1","v":"2024-09-30"},{"$f":"DATE(YEAR(I3),MONTH(I3)+2,1)-1","v":"2024-10-31"},{"$f":"DATE(YEAR(J3),MONTH(J3)+2,1)-1","v":"2024-11-30"},"2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28",{"$f":"DATE(YEAR(BV3),MONTH(BV3)+2,1)-1","v":"2030-03-31"},"2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30"]
[]
[]
[null,null,{"$f":"\"Total Tendered F&V Cost (Incl VAT, in Rands) - to \"&MID(CELL(\"filename\",'N17 Totals'!B2),FIND(\"]\",CELL(\"filename\"))+1,20)","v":"Total Tendered F&V Cost (Incl VAT, in Rands) - to N17 Totals"},{"$nulls":3},{"$f":"+G7+G8","v":{"v":3910000,"d":"R 3,910,000.00"}}]
[null,null,"15 %VAT on Total Tendered F&V Cost (in Rands)",{"$nulls":3},{"$f":"+G8*0.15","v":{"v":510000,"d":"R 510,000.00"}}]
[null,null,"Total Tendered F&V Cost (Excl VAT, in Rands)",{"$nulls":3},{"$f":"+G11","v":{"v":3400000,"d":"R 3,400,000.00"}}]
[]
[{"$nulls":5},"CHECK",{"$f":"+SUM(H30:CC48,H50:CC56,H59:CC75,H77:CC78,H80:CC80,H82:CC83,H88:CC115,H117:CC149,H151:CC165,H167:CC172,H175:CC207)","v":{"v":3400000,"d":"R 3,400,000.00"}},{"$f":"G10=G11","v":true},{"$f":"G10=G28+G85+G174","v":true}]
[null,null,"Total Tendered F&V Cost for A- and B Series (excl VAT)",{"$nulls":3},{"$f":"+SUM(H11:CC11)","v":{"v":3400000,"d":"R 3,400,000.00"}},{"$f":"+H21+H12+H24","v":{"v":0,"d":"0.00"}},{"$f":"+I21+I12+I24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":476666.68,"d":"476,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":476666.68,"d":"476,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":676666.68,"d":"676,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":926666.68,"d":"926,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU21+BU12+BU24","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":726666.6,"d":"726,666.60"},null,{"$f":"SUM(H11:CC11)-G11","v":{"v":0,"d":"R0.00"}}]
[null,"A","A Series: Operation Service",{"$nulls":3},{"v":500000,"d":"500,000.00"},{"$f":"+H28","v":{"v":0,"d":"0.00"}},{"$f":"+I28","v":{"v":0,"d":"0.00"}},{"$f":"+J28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU28","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"$f":"G12=G28","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+H12-SUM(H14:H15)","v":{"v":0,"d":"0.00"}},{"$f":"+I12-SUM(I14:I15)","v":{"v":0,"d":"0.00"}},{"$f":"+J12-SUM(J14:J15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU12-SUM(BU14:BU15)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":500000,"d":"500,000.00"},{"$f":"H81","v":{"v":0,"d":"0.00"}},{"$f":"I81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU81","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,null,"Variable Operation Cost",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"+SUM(H16:H19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"+SUM(J16:J19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT16:BT19)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Class 1","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 2","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 3","Month",72,null,{"v":0,"d":"0.00"}]
[null,null,"Class 4","Month",72,null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"IF(SUM(G16:G19)=0,0,IF(AND((SUM(G16:G19)/G12)>0.4,G81=0),0.4,(SUM(G16:G19)/G12)))","v":{"v":0,"d":"0.00%"}},{"$f":"IF(SUM(H16:H19)=0,0,IF(AND((SUM(H16:H19)/H12)>0.4,H81=0),0.4,(SUM(H16:H19)/H12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"$f":"IF(SUM(BT16:BT19)=0,0,IF(AND((SUM(BT16:BT19)/BT12)>0.4,BT81=0),0.4,(SUM(BT16:BT19)/BT12)))","v":{"v":0,"d":"0.00%"}},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"B","B Series: Design Build",{"$nulls":3},{"$f":"+SUM(H21:CC21)","v":{"v":2200000,"d":"2,200,000.00"}},{"$f":"+H85","v":{"v":0,"d":"0.00"}},{"$f":"+I85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU85","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"},{"$f":"G21=G85","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H21-H23","v":{"v":0,"d":"0.00"}},{"$f":"I21-I23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU21-BU23","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":2200000,"d":"2,200,000.00"},{"$f":"H166","v":{"v":0,"d":"0.00"}},{"$f":"I166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU166","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"D","D Series: Contract Participation, etc",{"$nulls":3},{"v":700000,"d":"700,000.00"},{"$f":"+H174","v":{"v":0,"d":"0.00"}},{"$f":"+I174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+BU174","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.6,"d":"116,666.60"},{"$f":"G24=G174","v":true}]
[null,null,"Fixed Items",{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"H24-H26","v":{"v":0,"d":"0.00"}},{"$f":"I24-I26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"BU24-BU26","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Provisional Sums",{"$nulls":3},{"v":700000,"d":"700,000.00"},{"$f":"SUM(H175,H177:H178,H191:H192,H198:H201,H203,H205)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I175,I177:I178,I191:I192,I198:I201,I203,I205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU175,BU177:BU178,BU191:BU192,BU198:BU201,BU203,BU205)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.6,"d":"116,666.60"}]
[]
[null,"A Series","Operation Service",{"$nulls":3},{"$f":"+SUM(G29,G49,G57,G76,G79,G81)","v":{"v":500000,"d":"500,000.00"}},{"$f":"+SUM(H29,H49,H57,H76,H79,H81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT29,BT49,BT57,BT76,BT79,BT81)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-1000","General Contractors Obligations",{"$nulls":3},{"$f":"SUM(G30:G48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H30:H48)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I30:I48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM30:AM48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS30:BS48)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-1001","Contractors General Obligations for the duration of the Operations Service Period","Month",72,null,{"$f":"+SUM(H30:CC30)","v":{"v":0,"d":"0.00"}}]
[null,"A-1002","Provision of Performance Security","Month",72,null,{"$f":"+SUM(H31:CC31)","v":{"v":0,"d":"0.00"}}]
[null,"A-1003","Compliance with Laws","Month",72,null,{"$f":"+SUM(H32:CC32)","v":{"v":0,"d":"0.00"}}]
[null,"A-1004","Compliance with Health and Safety Requirements","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1005","Compliance with Environmental Requirements","Month",0,null,{"$f":"+SUM(H34:CC34)","v":{"v":0,"d":"0.00"}}]
[null,"A-1006","Compliance with Social Responsibility Requirements","Month",0,null,{"$f":"+SUM(H35:CC35)","v":{"v":0,"d":"0.00"}}]
[null,"A-1007","Provision and Maintenance of Insurance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1008","Provision and Maintenance of Contractor's Equipment","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1009","Supply and Maintenance of Documents and drawings","Month",72,null,{"$f":"+SUM(H38:CC38)","v":{"v":0,"d":"0.00"}}]
[null,"A-1010","Training of Personnel and other training obligations","Month",0,null,{"$f":"+SUM(H39:CC39)","v":{"v":0,"d":"0.00"}}]
[6,"A-1011","Completion of Operation Service Period","Lump Sum",1,null,{"$f":"+E40*F40","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G40-SUM(H40:CB40)","v":{"v":0,"d":"0.00"}}]
[null,"A-1012","Extra Over Cost for Taking over the upgrades & new assets during contract period (if triggered)","Month",0,null,{"$f":"+SUM(H41:CC41)","v":{"v":0,"d":"0.00"}}]
[null,"A-1013","ESCROW for Commissioning Toll System Application Software","Month",72,null,{"$f":"+SUM(H42:CC42)","v":{"v":0,"d":"0.00"}}]
[null,"A-1014","Updating Integrated Transport Information System (ITIS) Modules","Month",72,null,{"$f":"+SUM(H43:CC43)","v":{"v":0,"d":"0.00"}}]
[null,"A-1015","Liaison with Service Providers","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-1016","Mentoring Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016a","Identify and train Targeted Enterprise (New Entrant)","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1016b","Oversee of Targeted Enterprise (New Entrant) management of Toll Plaza","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-1017","Extra over costs for the supervision of the nominated Subcontractor","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-2000","Provisioning of Staff and Labour",{"$nulls":3},{"$f":"SUM(G50:G56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H50:H56)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I50:I56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM50:AM56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS50:BS56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-2016","Contracts Engineer (Contractor’s Representative for Nominated Subcontract)","Month",72,null,{"$f":"+SUM(H50:CC50)","v":{"v":0,"d":"0.00"}}]
[null,"A-2017","Quality Control Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2018","Maintenance Manager","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2019","System/ software support specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2020","Network and Security Specialist","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2021","Plaza Technician (s)","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-2022","SHEQ Officer","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5000","Maintenance of Project Assets",{"$nulls":3},{"$f":"+SUM(G58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H58)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(I58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BU58)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5300","Toll System Maintenance",{"$nulls":3},{"$f":"SUM(G59:G75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H59:H75)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I59:I75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU59:BU75)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-5301","Toll System Software Support","Month",72,null,{"$f":"+SUM(H59:CC59)","v":{"v":0,"d":"0.00"}}]
[null,"A-5302","Toll System Equipment and Hardware Maintenance","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5303","Toll System Maintenance and Support: QLS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5304","Toll System Maintenance and Support:  VGS","Month",72,null,{"v":0,"d":"0.00"}]
[null,"A-5305","Toll System Maintenance and support Customer Service work stations & related equipment","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5306","Provision and Maintenance of Toll System Helpdesk","Month",0,null,{"v":0,"d":"0.00"}]
[null,"A-5307","Provision and Maintenance of Asset Management System (AMS)","Month",0,null,{"v":0,"d":"0.00"}]
[6,"A-5308","Hand-Back of Toll System to Employer"]
[null,"A-5308a","Hand-Back of Toll System","Lump Sum",1,null,{"$f":"+E67*F67","v":{"v":0,"d":"0.00"}},{"$nulls":73},{"$f":"G67-SUM(H67:CB67)","v":{"v":0,"d":"0.00"}}]
[null,"A-5308b","Hand-Back of assets and systems other than the Toll System","Lump Sum",0,null,{"$f":"+E68*F68","v":{"v":0,"d":"0.00"}}]
[null,"A-5309","Hardware and software maintenance and support for if triggered payment items (if triggered):"]
[null,"A-5309a","Maintenance and support for item B-2009 (Detection System for vehicles of Special Interest (VOSI)) and item B-2010 (Detection system for vehicles Exceeding the Legal Vehicle Height (if triggered)","Month",36,null,{"$f":"+SUM(H70:CC70)","v":{"v":0,"d":"0.00"}}]
[null,"A-5309b","Maintenance and support for item B-2014c (Delivery of Toll System development and test platform and test environment) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309c","Maintenance and support for item B-3009 (Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309d","Maintenance and support for item B-3011 (Provision of Toll System Software and Hardware: Mixed Manual/ETC lanes for single direction) (if triggered)","Month",24,null,{"v":0,"d":"0.00"}]
[null,"A-5309e","Maintenance and support for item B-3013 (Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-5309f","Maintenance and support for item B-3014 (Provision of Toll System and VGS Software and Hardware: EMVCO compatible card readers) (if triggered)","Month",36,null,{"v":0,"d":"0.00"}]
[null,"A-8000","Quality Assurance System",{"$nulls":3},{"$f":"SUM(G77:G78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H77:H78)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I77:I78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU77:BU78)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-8001","Establishment of Quality Assurance System","Lump Sum",1,null,{"$f":"+E77*F77","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G77/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G77-SUM(J77:AL77)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G77-SUM(H77:CB77)","v":{"v":0,"d":"0.00"}}]
[null,"A-8002","Maintenance of Quality Assurance System","Month",72,null,{"$f":"+SUM(H78:CC78)","v":{"v":0,"d":"0.00"}}]
[null,"A-9000","Reporting",{"$nulls":3},{"$f":"SUM(G80)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BT80)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A-9001","Reporting","Month",72,null,{"$f":"+SUM(H80:CC80)","v":{"v":0,"d":"0.00"}}]
[null,"A-10000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G82:G83)","v":{"v":500000,"d":"500,000.00"}},{"$f":"SUM(H82:H83)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(I82:I83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BU82:BU83)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"}]
[null,"A-10003a",{"$f":"\"Provisional Sum for repair of Toll System Assets (\" & TEXT(F82,\"#####,###\") &\")\"","v":"Provisional Sum for repair of Toll System Assets (500000,)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"$f":"+E82*F82","v":{"v":500000,"d":"500,000.00"}},{"$nulls":25},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"$G82/5","v":{"v":100000,"d":"100,000.00"}},{"$nulls":11},{"$f":"G82-SUM(H82:CB82)","v":{"v":100000,"d":"100,000.00"}}]
[null,"A-10003b",{"$f":"\"Provision for overhead charges and profit in respect of A-10003-a (\" & TEXT(F83,\"###%\") & \")\"","v":"Provision for overhead charges and profit in respect of A-10003-a (%)"},"%",{"$f":"+F82","v":{"v":500000,"d":"500,000"}},null,{"$f":"+E83*F83","v":{"v":0,"d":"0.00"}},{"$nulls":25},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G83/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"B Series","Schedule B series",{"$nulls":3},{"$f":"+SUM(G86,G116,G150,G166)","v":{"v":2200000,"d":"2,200,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM86,AM116,AM150,AM166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS86,BS116,BS150,BS166)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"B-1000","Contractors Establishment",{"$nulls":3},{"$f":"+SUM(G88:G115)","v":{"v":0,"d":"0.00"}},{"$f":"+SUM(H88:H115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BT88:BT115)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-1001","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period"]
[null,"B-1001a","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build period - Fixed obligations for Design Build and Operations","Lump Sum",1,null,{"$f":"+E88*F88","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G88/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G88-SUM(J88:AL88)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"$f":"G88-SUM(H88:CB88)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001b","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 1 period - Time Related obligations for Design Build and Operations","Week",6,null,{"$f":"+SUM(H89:CC89)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001c","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 2 & 3 period - Time Related obligations for Design Build and Operations","Month",36,null,{"$f":"+SUM(H90:CC90)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001d","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 4 - Time Related obligations for Design Build and Operations (if triggered)","Month",6,null,{"$f":"+SUM(H91:CC91)","v":{"v":0,"d":"0.00"}}]
[null,"B-1001e","Contractors General Obligations and Establishment at Contract Commencement date for the Design-Build Section 5 - Time Related obligations for Design Build and Operations (if triggered)","Month",8,null,{"$f":"+SUM(H92:CC92)","v":{"v":0,"d":"0.00"}}]
[null,"B-1002","Allowance for person-hours for Variations"]
["a","B-1002a",{"$f":"\"Allowance for person- hours for variations -Project Manager (\"&E94&\" hours)\"","v":"Allowance for person- hours for variations -Project Manager (100 hours)"},"Person-hours",100,null,{"$f":"+E94*F94","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G94-SUM(H94:CB94)","v":{"v":0,"d":"0.00"}}]
["a","B-1002b",{"$f":"\"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (\"&E95&\" hours)\"","v":"Allowance for person- hours for variations -Senior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002c",{"$f":"\"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (\"&E96&\" hours)\"","v":"Allowance for person- hours for variations -Junior Hardware and/or Software Engineer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002d",{"$f":"\"Allowance for person- hours for variations -Installation and/or Training Manager (\"&E97&\" hours)\"","v":"Allowance for person- hours for variations -Installation and/or Training Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002e",{"$f":"\"Allowance for person- hours for variations -Installer (\"&E98&\" hours)\"","v":"Allowance for person- hours for variations -Installer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002f",{"$f":"\"Allowance for person- hours for variations -Labourer (\"&E99&\" hours)\"","v":"Allowance for person- hours for variations -Labourer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002g",{"$f":"\"Allowance for person- hours for variations -Maintenance Technician (\"&E100&\" hours)\"","v":"Allowance for person- hours for variations -Maintenance Technician (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002h",{"$f":"\"Allowance for person- hours for variations -Trainer (\"&E101&\" hours)\"","v":"Allowance for person- hours for variations -Trainer (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002i",{"$f":"\"Allowance for person- hours for variations -QA Manager (\"&E102&\" hours)\"","v":"Allowance for person- hours for variations -QA Manager (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","B-1002j",{"$f":"\"Allowance for person- hours for variations -Testers (\"&E103&\" hours)\"","v":"Allowance for person- hours for variations -Testers (100 hours)"},"Person-hours",100,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-1003","Establishment upgrades"]
[null,"B-1003a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network","Lump Sum",1,null,{"$f":"+E105*F105","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G105/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G105-SUM(J105:AL105)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E106*F106","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G106/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G106-SUM(J106:AL106)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E107*F107","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G107/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G107-SUM(J107:AL107)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E108*F108","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G108/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G108-SUM(J108:AL108)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1003e","Toll System – Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: TCH Payment Gateway at site","Lump Sum",1,null,{"$f":"+E109*F109","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G109/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G109-SUM(J109:AL109)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004 ","System Obsolescence, Routine Maintenance, Performance Related, Software related upgrades and hand-back requirements "]
[null,"B-1004a","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A: BOS, VGS, QLS, DCS and network ","Lump Sum",1,null,{"$f":"+E111*F111","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G111/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G111-SUM(J111:AL111)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004b","Toll System – Lane Area Related: AVC, Lane, Tunnel, Booth and Canopy  ","Lump Sum",1,null,{"$f":"+E112*F112","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G112/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G112-SUM(J112:AL112)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004c","Toll System – Lane Area Related: VGS, QLS, QL1 and Network","Lump Sum",1,null,{"$f":"+E113*F113","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G113/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G113-SUM(J113:AL113)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004d","Toll System – Lane Area Related: Lane and AVC UPS and lightning protection   ","Lump Sum",1,null,{"$f":"+E114*F114","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G114/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G114-SUM(J114:AL114)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-1004e","Toll System – Workshop Related: Critical spares, Test Rig, ERS, documentation, drawings, licenses, codes, passwords and other hand-over requirements and ERS/Asset update","Lump Sum",1,null,{"$f":"+E115*F115","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G115/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G115-SUM(J115:AL115)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2000","Toll System - Plaza/ Control Centre level: Conventional Plazas/ Hybrid Plaza, and conventional part of A",{"$nulls":3},{"$f":"+SUM(G117:G149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM117:AM149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS117:BS149)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-2001","Provision of Toll System Software and Hardware: Back Office System","Lump Sum",1,null,{"$f":"+E117*F117","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G117/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G117-SUM(J117:AL117)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2002","Provision of Toll System Software and Hardware: Video Grabbing System (VGS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2003","Provision of Toll System Software and Hardware: Queue Length Monitoring System (QLS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2004","Provision of Toll System Software and Hardware: Data Concentrate System (DCS)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2005","Provision of Toll System Software and Hardware: Provision of Back Office Servers storage hardware and archive system complete ","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006","Additional software and licenses complete"]
[null,"B-2006a","Additional software and licenses not listed in item B-2006b","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006b","Additional software and licenses for Microsoft Product/Oracle RDBMS and SAP (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2006c","Additional software and licences complete (not provided by the Nominated Subcontractor)","Lump Sum",0,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[null,"B-2007","Provision of Toll System Software and Hardware: Work Stations for Customer Service Operations at Control Centre and/or Remote Plazas (if triggered)","No",4,null,{"$f":"+E126*F126","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G126/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G126-SUM(H126:AL126)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2008","LAN and Network Connections: Provision and Installation of 1 GB/s network for all work stations, printers,  network equipment and fail over or standby devices complete","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"$f":"G127-SUM(J127:AL127)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2009","Detection System for vehicles of Special Interest (VOSI) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2010","Detection System for vehicles Exceeding the Legal Vehicle Height (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2011","Provision for Toll System software and hardware:  Interface with TCH","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2012","Provision for a full set of spares","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2013","VGS, QLS and ANPR pilot (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014a","24% of the Total fee for full access to the Toll system source code, and perpetual license to use at all SANRAL current and future plazas, of which 10% is allocated to this plaza (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014b","Delivery of Toll System source code, Toll System build, configuration, and deployment documentation  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014c","Delivery of Toll System development and test platform and test environment  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014d","Toll System source code verification and site configuration, deployment, commissioning, and version control set-up  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014e","Toll System site recovery pack compilation, verification and delivery  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014f","SANRAL Toll System pilot deployment and  testing (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014g","SANRAL Toll System deployment, replacing another Toll System  (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-2014h","Full Toll System Intellectual Property and ownership","Rate Only",0,null,{"v":0,"d":"0.00"}]
[null,"B-2014-i","Additional operational costs during the SANRAL Toll System pilot deployment and testing (if triggered)","Lump Sum",0,null,{"$f":"E141*F141","v":{"v":0,"d":"0.00"}}]
[null,"B-2014-j","Additional operational costs during the SANRAL Toll System deployment, replacing another Toll System(if triggered)","Lump Sum",0,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[null,"B-2015","Workshop: Lane test or standby rigs","Lump Sum",1,null,{"$f":"+E143*F143","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G143/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G143-SUM(J143:AL143)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[5,"B-2016a","Design, develop and test basic SANRAL MIS interface (Specified in Part C3 V2B4a PS 7.8) (if triggered)","Lump Sum",0,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[null,"B-2016b","SANRAL MIS basic interface maintenance and support (if triggered)","Month",0,null,{"$f":"+SUM(H145:CC145)","v":{"v":0,"d":"0.00"}}]
[5,"B-2016c","Pilot testing in conjunction with the SANRAL MIS interface (if triggered).","Lump Sum",0,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
[5,"B-2016d","Deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered).","Lump Sum",0,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[null,"B-2016e","Additional operational costs during the Pilot testing in conjunction with the SANRAL MIS interface (if triggered)","Lump Sum",0,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[null,"B-2016f","Additional operational costs during deployment, configuration, testing and commissioning of the SANRAL MIS interface on the route (if triggered)","Rate Only",0,null,{"$f":"+E149*F149","v":{"v":0,"d":"0.00"}}]
[null,"B-3000","Toll System - Lane Area Related",{"$nulls":3},{"$f":"+SUM(G151:G165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(AM151:AM165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+SUM(BS151:BS165)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"B-3001","Provision of Toll System Software and Hardware: AVC Systems for mixed/ manual/ ETC lanes and/or Dedicated ETC lanes ","No",7,null,{"$f":"+E151*F151","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G151/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G151-SUM(H151:AL151)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3002","Provision of Toll System Software and Hardware: Mixed Manual / ETC lanes for single direction ","No",7,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G152/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"$f":"G152-SUM(H152:AL152)","v":{"v":0,"d":"0.00"}},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3003","Provision of Toll System Software and Hardware: Dedicated ETC lanes ","No",0,null,{"$f":"+E153*F153","v":{"v":0,"d":"0.00"}}]
[null,"B-3004","Provision of Toll System Software and Hardware: Changing a mixed Manual ETC lane to a dedicated ETC Lane (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G154/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3005","Provision of Toll System Software and Hardware: Implementation of reversible Toll lanes (if triggered)","No",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G155/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3006","Provision of Toll System Software and Hardware: QLS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3007","Provision of Toll System Software and Hardware: Implementation of VGS","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3008","Provision of Documentation","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"$f":"G158-SUM(H158:CB158)","v":{"v":0,"d":"0.00"}}]
[null,"B-3009","Provision of Toll System Software and Hardware:  AVC Systems for Mixed/Manual/ETC lanes and or Dedicated ETC lanes (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3010","Provision of Toll System Software and Hardware: Ramp/Mainline Swapping (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3011","Provision of Toll System Software and Hardware:  Mixed Manual/ETC lanes for single direction (if triggered)","No",0,null,{"v":0,"d":"0.00"}]
[null,"B-3012","Provision of Toll System Software and Hardware:  For lane which can switch between Dedicated ETC mode and Mixed Manual/ETC lane Mode  (if triggered)","No",2,null,{"v":0,"d":"0.00"},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3013","Provision of Toll System and VGS Software and Hardware: Automatic Number Plate Recognition (ANPR) (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G163/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3014","Provision of Toll System and VGS Software and Hardware: EMVCO compatible card reader system (if triggered)","Lump Sum",1,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G164/2.5","v":{"v":0,"d":"0.00"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":41},{"v":0,"d":"0.00"}]
[null,"B-3015","Provision of Toll System Software and Hardware: Dedicated Card Lanes","No",0,null,{"$f":"+E165*F165","v":{"v":0,"d":"0.00"}}]
[null,"B-6000","Provisional Sums",{"$nulls":3},{"$f":"SUM(G167:G172)","v":{"v":2200000,"d":"2,200,000.00"}},{"$f":"SUM(H167:H172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM167:AM172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":260000,"d":"260,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":460000,"d":"460,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":710000,"d":"710,000.00"},{"v":0,"d":"0.00"},{"$f":"SUM(BS167:BS172)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":510000,"d":"510,000.00"}]
[null,"B-6003a",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (\" & TEXT(F167,\"### ###\") &\")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Provision for the installation and upgrade of Toll System Assets (1 300 000)"},"Prov Sum",1,{"v":1300000,"d":"1,300,000.00"},{"$f":"+E167*F167","v":{"v":1300000,"d":"1,300,000.00"}},{"$nulls":25},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"$G167/5","v":{"v":260000,"d":"260,000.00"}},{"$nulls":11},{"$f":"G167-SUM(H167:CB167)","v":{"v":260000,"d":"260,000.00"}}]
[null,"B-6003b",{"$f":"\"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (\" & TEXT(F168,\"###%\") & \")\"","v":"Provision for the Installation and Upgrade of Toll System Assets - Overhead charges and profit in respect of B-6003a (%)"},"%",{"$f":"+F167","v":{"v":1300000,"d":"1,300,000"}},null,{"v":0,"d":"0.00"},{"$nulls":25},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G168/5","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009a",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (\"& TEXT(F169,\"### ###\") &\")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Provisional Sum (400 000)"},"Prov Sum",1,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"$nulls":49},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"$f":"$G169/2","v":{"v":200000,"d":"200,000.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6009b",{"$f":"\"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (\"& TEXT(F170,\"###%\") & \")\"","v":"Provision for an EMVCO card reader system, over and above B-3014 - Overhead charges and Profit in respect of B-6009a (%)"},"%",{"$f":"+F169","v":{"v":400000,"d":"400,000"}},null,{"v":0,"d":"0.00"},{"$nulls":49},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"$G170/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"B-6010a",{"$f":"\"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (\"& TEXT(G171,\"# ### ###\") &\")\"","v":"Provision for the design, modification, development, integration and installation to enable the Toll System to interface with to the Employer's MIS - Provisional Sum (500 000)"},"Prov Sum",1,{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"},{"$nulls":61},{"$f":"$G171/2","v":{"v":250000,"d":"250,000.00"}},{"$nulls":11},{"v":250000,"d":"250,000.00"}]
[null,"B-6010b",{"$f":"\"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (\"& TEXT(F172,\"###%\") & \")\"","v":"Provision for the interface to the SANRAL MIS - Overhead charges and Profit in respect of B-6010a (%)"},"%",{"$f":"+F171","v":{"v":500000,"d":"500,000"}},null,{"v":0,"d":"0.00"},{"$nulls":61},{"$f":"$G172/2","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[null,"D Series","Schedule D series",{"$nulls":3},{"$f":"SUM(G175:G207)","v":{"v":700000,"d":"700,000.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(AM175:AM207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.68,"d":"116,666.68"},{"v":0,"d":"0.00"},{"$f":"SUM(BS175:BS207)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":116666.6,"d":"116,666.60"}]
[null,"D10.01","Contract Participation Performance bonus","PC Sum",1,{"v":300000,"d":"300,000.00"},{"$f":"+E175*F175","v":{"v":300000,"d":"300,000.00"}},{"$nulls":13},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175/6","v":{"v":50000,"d":"50,000.00"}},{"$nulls":11},{"$f":"G175-SUM(H175:CB175)","v":{"v":50000,"d":"50,000.00"}}]
[null,"D10.02","Stakeholder and Community Liaison and Social Facilitation"]
[null,"D10.02(a)","Cost of liaison, social facilitation and PLC support","PC Sum",0,null,{"$f":"+E177*F177","v":{"v":0,"d":"0.00"}}]
[null,"D10.02(b)",{"$f":"\"Handling cost and profit in respect of sub-item D10.02(a) (\"& TEXT(F178,\"###%\") & \")\"","v":"Handling cost and profit in respect of sub-item D10.02(a) (%)"},"%",{"$f":"+F177","v":0},null,{"$f":"+E178*F178","v":{"v":0,"d":"0.00"}}]
[null,"D10.03","Tender Process for Targeted Enterprises"]
[null,"D10.03(a)","Contractor’s charge for the management and execution of the Targeted Enterprise procurement process"]
["a","D10.03(a)(i)","For the appointment of Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading","No",2,null,{"$f":"+E181*F181","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G181-SUM(H181:CB181)","v":{"v":0,"d":"0.00"}}]
["a","D10.03(a)(ii)","For the appointment of Targeted Enterprise subcontractors of CIDB 3 and 4 contractor grading","No",1,null,{"$f":"+E182*F182","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G182/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iii)","For the appointment of Targeted Enterprise subcontractors of CIDB 5 and higher contractor grading","No",1,null,{"$f":"+E183*F183","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G183/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
["a","D10.03(a)(iv)","For the appointment of Targeted Enterprise suppliers","No",1,null,{"$f":"+E184*F184","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"$f":"G184/6","v":{"v":0,"d":"0.00"}},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.03(b)","Targeted Enterprise Procurement Coordinator","Month",0,null,{"$f":"+SUM(H185:CC185)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04","Responsibilities of the Contractor towards Targeted Enterprises"]
[null,"D10.04(a)","Contractor’s establishment, management, management support, assistance, coaching, guidance, mentoring and supervision of Targeted Enterprises","Month",72,null,{"$f":"+SUM(H187:CC187)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(b)","Targeted Enterprise Construction Manager","Person-month",0,null,{"$f":"+SUM(H188:CC188)","v":{"v":0,"d":"0.00"}}]
[null,"D10.04(c)","Targeted Enterprise Site Supervisors","Person-month",0,null,{"$f":"+SUM(H189:CC189)","v":{"v":0,"d":"0.00"}}]
[null,"D10.05","Construction Works by Targeted Enterprises"]
[null,"D10.05(a)","Construction works carried out by Targeted Enterprise subcontractors of CIDB 1 and 2 contractor grading designation appointed in terms of Section D","Prov Sum",0,null,{"$f":"+E191*F191","v":{"v":0,"d":"0.00"}}]
[null,"D10.05(b)",{"$f":"\"Handling costs and profit in respect of payment associated with subitem D10.05(a). (\"& TEXT(F192,\"###%\") & \")\"","v":"Handling costs and profit in respect of payment associated with subitem D10.05(a). (%)"},"%",0,null,{"$f":"+E192*F192","v":{"v":0,"d":"0.00"}}]
["a","D10.05(c)","Fluctuation between the main contractor’s rates and that of the Targeted Enterprise subcontractors","Lump Sum",0,null,{"$f":"+E193*F193","v":{"v":0,"d":"0.00"}}]
["a","D10.05(d)","Preliminary and General Obligations of Targeted Enterprise sub-contractors appointed in terms of Section D","Lump Sum",0,null,{"$f":"+E194*F194","v":{"v":0,"d":"0.00"}}]
[null,"D10.06","Training, coaching, guidance, mentoring and assistance"]
[null,"D10.06(a)","Training costs"]
[null,"D10.06(a)(i)","Accredited NQF /SAQA training.","Prov Sum",0,null,{"$f":"+E197*F197","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(a)(ii)","Accredited generic skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E198*F198","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G198-SUM(H198:CB198)","v":{"v":16666.65,"d":"16,666.65"}}]
[null,"D10.06(a)(iii)","Community skills training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E199*F199","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(iv)","CTROM maintenance specific training","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E200*F200","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.67,"d":"16,666.67"},{"$nulls":11},{"v":16666.65,"d":"16,666.65"}]
[null,"D10.06(a)(v)",{"$f":"\"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (\"& TEXT(F201,\"###%\") & \")\"","v":"Handling cost and profit in respect of subitems D10.06(a)(i), (ii), and (iii). (%)"},"%",{"$f":"SUM(F198:F199)","v":{"v":200000,"d":"200,000"}},null,{"$f":"+E201*F201","v":{"v":0,"d":"0.00"}},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[null,"D10.06(b)","Student experiential training"]
[null,"D10.06(b)(i)","Student stipends","PC Sum",0,null,{"$f":"+E203*F203","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(b)(ii)","Provision of experiential training","Person-month",0,null,{"$f":"+SUM(H204:CC204)","v":{"v":0,"d":"0.00"}}]
[null,"D10.06(c)","Other costs during training","PC Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"+E205*F205","v":{"v":100000,"d":"100,000.00"}},{"$nulls":13},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205/6","v":{"v":16666.67,"d":"16,666.67"}},{"$nulls":11},{"$f":"G205-SUM(H205:CB205)","v":{"v":16666.65,"d":"16,666.65"}}]
["a","D10.06(d)","Training venue","Lump Sum",1,null,{"$f":"+E206*F206","v":0},{"$nulls":13},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"},{"$nulls":11},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[]
[{"$nulls":4},{"$f":"SUM(E30:E207)","v":2903054},null,{"$f":"SUM(G30:G207)","v":9000000}]
[]
[]
[{"$nulls":5},"Prov sum",{"$f":"SUMIF($D$29:$D$207,F215,$G$29:$G$207)","v":{"v":3000000,"d":"3,000,000.00"}}]
[{"$nulls":5},"%",{"$f":"SUMIF($D$29:$D$207,F216,$G$29:$G$207)","v":0}]
[{"$nulls":5},"PC Sum",{"$f":"SUMIF($D$29:$D$207,F217,$G$29:$G$207)","v":{"v":400000,"d":"400,000.00"}}]
[{"$nulls":5},"Total",{"$f":"SUM(G215:G217)","v":{"v":3400000,"d":"3,400,000.00"}}]
[{"$nulls":5},"Total from Summary",{"$f":"SUM(G14,G23,G26)","v":{"v":3400000,"d":"3,400,000.00"}}]
[{"$nulls":5},"Difference",{"$f":"G219=G218","v":true}]