{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["SUMMARY","G1 PMP","G2 ILS","G3 Products and Services","G4 Options"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"SUMMARY","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[6,2,7,7],[6,8,7,10],[8,0,10,0],[8,1,10,1],[8,2,10,2],[8,4,10,4],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,9,10,9],[8,10,10,10],[8,11,10,11]]}
["TENDER PRICE SCHEDULE G1 (INCLUDING VALUE ADDED TAX)"]
["BIDDER :","BIDDERS NAME"]
["PROJECT :","UAS FLIGHT INSPECTION PROJECT"]
["ROE: 1R=",0]
["Description:","REQUEST FOR PROPOSAL: UAS FLIGHT INSPECTION\n"]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[]
["G1",{"$f":"'G1 PMP'!B5","v":"Project Management"},{"$nulls":3},{"$f":"'G1 PMP'!F40","v":{"v":0,"d":"0.00"}},null,{"$f":"'G1 PMP'!H40","v":{"v":0,"d":"0.00"}},null,null,{"$f":"'G1 PMP'!K40","v":{"v":0,"d":"0.00"}},{"$f":"'G1 PMP'!L40","v":{"v":0,"d":"0.00"}}]
[]
["G2",{"$f":"'G2 ILS'!B5","v":"Integrated Logistics Support"},{"$nulls":3},{"$f":"'G2 ILS'!F40","v":{"v":0,"d":"0.00"}},null,{"$f":"'G2 ILS'!H40","v":{"v":0,"d":"0.00"}},null,null,{"$f":"'G2 ILS'!K40","v":{"v":0,"d":"0.00"}},{"$f":"'G2 ILS'!L40","v":{"v":0,"d":"0.00"}}]
[]
["G3",{"$f":"'G3 Products and Services'!B5","v":"Products (harware and software) and Services"},{"$nulls":3},{"$f":"'G3 Products and Services'!F42","v":{"v":0,"d":"0.00"}},null,{"$f":"'G3 Products and Services'!H42","v":{"v":0,"d":"0.00"}},null,null,{"$f":"'G3 Products and Services'!K42","v":{"v":0,"d":"0.00"}},{"$f":"'G3 Products and Services'!L42","v":{"v":0,"d":"0.00"}}]
[]
[null,"(VAT implication)"]
{"$rows_empty":11}
[null,"TOTAL EXCLUDING OPTIONS :",{"$nulls":3},{"$f":"SUM(F12:F30)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(H12:H30)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(K12:K30)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(L12:L30)","v":{"v":0,"d":"0.00"}}]
[]
[]
["G4",{"$f":"'G4 Options'!B5","v":"Options"},{"$nulls":3},{"$f":"'G4 Options'!F44","v":{"v":0,"d":"0.00"}},null,{"$f":"'G4 Options'!H44","v":{"v":0,"d":"0.00"}},null,null,{"$f":"'G4 Options'!K44","v":{"v":0,"d":"0.00"}},{"$f":"'G4 Options'!L44","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,"GRAND TOTAL :",{"$nulls":3},{"$f":"F31+F34","v":0},null,{"$f":"H31+H34","v":0},null,null,{"$f":"K31+K34","v":0},{"$f":"L31+L34","v":0}]

{"sheet":"G1 PMP","index":1,"n_rows":40,"n_cols":12,"rows_kept":40,"merged":[[6,2,7,7],[6,8,7,10],[8,0,10,0],[8,1,10,1],[8,2,10,2],[8,4,10,4],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,9,10,9],[8,10,10,10],[8,11,10,11]]}
["TENDER PRICE SCHEDULE (INCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"SUMMARY!B2","v":"BIDDERS NAME"}]
["PROJECT :",{"$f":"SUMMARY!B3","v":"UAS FLIGHT INSPECTION PROJECT"}]
["Item Nr:","G1"]
["Item Description:","Project Management"]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B4","v":"G1"},{"$f":"B5","v":"Project Management"}]
[null,"{All project Management items in line with Vol 3 spec, with at least the following items}",{"$nulls":3},{"$f":"D13*E13","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G13<>0,F13/G13,0)","v":0},null,null,{"$f":"I13*J13","v":0},{"$f":"H13+K13","v":0}]
[{"$nulls":5},{"$f":"D14*E14","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G14<>0,F14/G14,0)","v":0},null,null,{"$f":"I14*J14","v":0},{"$f":"H14+K14","v":0}]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A12","v":"SUB-TOTAL:  G1"},{"$nulls":3},{"$f":"SUM(F13:F39)","v":0},null,{"$f":"SUM(H13:H39)","v":0},null,null,{"$f":"SUM(K13:K39)","v":0},{"$f":"SUM(L13:L39)","v":0}]

{"sheet":"G2 ILS","index":2,"n_rows":40,"n_cols":12,"rows_kept":40,"merged":[[6,2,7,7],[6,8,7,10],[8,0,10,0],[8,1,10,1],[8,2,10,2],[8,4,10,4],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,9,10,9],[8,10,10,10],[8,11,10,11]]}
["TENDER PRICE SCHEDULE (INCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"SUMMARY!B2","v":"BIDDERS NAME"}]
["PROJECT :",{"$f":"SUMMARY!B3","v":"UAS FLIGHT INSPECTION PROJECT"}]
["Item Nr:","G2"]
["Item Description:","Integrated Logistics Support"]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B4","v":"G2"},{"$f":"B5","v":"Integrated Logistics Support"}]
[null,"{ All logistic support items in acordance with Vol 4 spec with at least the following items}",{"$nulls":3},{"$f":"D13*E13","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G13<>0,F13/G13,0)","v":0},null,null,{"$f":"I13*J13","v":0},{"$f":"H13+K13","v":0}]
[{"$nulls":5},{"$f":"D14*E14","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G14<>0,F14/G14,0)","v":0},null,null,{"$f":"I14*J14","v":0},{"$f":"H14+K14","v":0}]
[null,"Transportation and packaging",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Accommodation and travelling",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Tools and Supporitng Equipment",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Spares (include list below)",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Documentation (provide list below)",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Annual Maintenance",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Year 1",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Year 2",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Year 3",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Year 4",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,"Year 5",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A12","v":"SUB-TOTAL:  G2"},{"$nulls":3},{"$f":"SUM(F13:F39)","v":0},null,{"$f":"SUM(H13:H39)","v":0},null,null,{"$f":"SUM(K13:K39)","v":0},{"$f":"SUM(L13:L39)","v":0}]

{"sheet":"G3 Products and Services","index":3,"n_rows":42,"n_cols":12,"rows_kept":42,"merged":[[6,2,7,7],[6,8,7,10],[8,0,10,0],[8,1,10,1],[8,2,10,2],[8,4,10,4],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,9,10,9],[8,10,10,10],[8,11,10,11]]}
["TENDER PRICE SCHEDULE (INCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"SUMMARY!B2","v":"BIDDERS NAME"}]
["PROJECT :",{"$f":"SUMMARY!B3","v":"UAS FLIGHT INSPECTION PROJECT"}]
["Item Nr:","G3"]
["Item Description:","Products (harware and software) and Services"]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B4","v":"G3"},{"$f":"B5","v":"Products (harware and software) and Services"}]
[null,"(All eassociated cost with the installation, commissioning and setting to work of the system and in acordance with Vol 2 spec with at least the following items}",{"$nulls":3},{"$f":"D13*E13","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G13<>0,F13/G13,0)","v":0},null,null,{"$f":"I13*J13","v":0},{"$f":"H13+K13","v":0}]
[{"$nulls":5},{"$f":"D14*E14","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G14<>0,F14/G14,0)","v":0},null,null,{"$f":"I14*J14","v":0},{"$f":"H14+K14","v":0}]
["G3.1","Unmanned Aircraft",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.2","Ground Control and Monitoring Module",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.3","Communication Module",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.4","Radio Frequency Sensory Module",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.5","Reference Position Subsystem",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.6","Software Licenses",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.7","Inspection service (include for different equipment e.g., VOR, DME, ILS, etc.)",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.8","Permits Application",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
["G3.9","Other products/services (include list)",{"$nulls":3},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A12","v":"SUB-TOTAL:  G3"},{"$nulls":3},{"$f":"SUM(F13:F41)","v":0},null,{"$f":"SUM(H13:H41)","v":0},null,null,{"$f":"SUM(K13:K41)","v":0},{"$f":"SUM(L13:L41)","v":0}]

{"sheet":"G4 Options","index":4,"n_rows":44,"n_cols":12,"rows_kept":44,"merged":[[6,2,7,7],[6,8,7,10],[8,0,10,0],[8,1,10,1],[8,2,10,2],[8,4,10,4],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,9,10,9],[8,10,10,10],[8,11,10,11]]}
["TENDER PRICE SCHEDULE (INCLUDING VALUE ADDED TAX)"]
["TENDERER :",{"$f":"SUMMARY!B2","v":"BIDDERS NAME"}]
["PROJECT :",{"$f":"SUMMARY!B3","v":"UAS FLIGHT INSPECTION PROJECT"}]
["Item Nr:","G4"]
["Item Description:","Options"]
[]
[null,null,"Overseas Items",{"$nulls":5},"Local Items"]
[]
["Schedule Item Number","Description","Foreign Currency","Quantity","Foreign Amount Unit Cost","Foreign Amount  Total Cost","ROE: 1R = …","Total Foreign Cost in Rands","Quantity","Local Amount Unit Cost","Local Amount Total Cost","Total Rands"]
[]
[]
[{"$f":"B4","v":"G4"},{"$f":"B5","v":"Options"}]
[null,"(All equipment as required and in acordance with Vol 2 spec with at least the following headings.)",{"$nulls":3},{"$f":"D13*E13","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G13<>0,F13/G13,0)","v":0},null,null,{"$f":"I13*J13","v":0},{"$f":"H13+K13","v":0}]
[{"$nulls":5},{"$f":"D14*E14","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G14<>0,F14/G14,0)","v":0},null,null,{"$f":"I14*J14","v":0},{"$f":"H14+K14","v":0}]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},{"$f":"D16*E16","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G16<>0,F16/G16,0)","v":0},null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},{"$f":"D19*E19","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G19<>0,F19/G19,0)","v":0},null,null,{"$f":"I19*J19","v":0},{"$f":"H19+K19","v":0}]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},{"$f":"D22*E22","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G22<>0,F22/G22,0)","v":0},null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},{"$f":"D27*E27","v":0},{"$f":"SUMMARY!$B$4","v":0},{"$f":"IF(G27<>0,F27/G27,0)","v":0},null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,{"$nulls":3},0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[{"$nulls":5},0,{"$f":"SUMMARY!$B$4","v":0},0,null,null,0,0]
[null,{"$f":"+\"SUB-TOTAL:  \"&A12","v":"SUB-TOTAL:  G4"},{"$nulls":3},{"$f":"SUM(F13:F43)","v":0},null,{"$f":"SUM(H13:H43)","v":0},null,null,{"$f":"SUM(K13:K43)","v":0},{"$f":"SUM(L13:L43)","v":0}]