{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Ops 1","Ops 2","Ops 3","Ops 4","Ops 5","Plant & Engineering","Blesbok","Summary"],"not_rendered":{"external_links":19,"defined_names":440},"read":"whole","date_system":"1900"}

{"sheet":"Ops 1","index":0,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[0,0,0,4],[2,1,2,3],[15,1,15,3]]}
["Ops 1 (Furniture, Fittings & Equipment)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Leather chairs with armrest",35,null,{"$f":"D4*C4","v":0}]
[2,"Fridge 170LT Top Freezer ",7,null,{"$f":"D5*C5","v":0}]
[3,"Microwave 40l",7,null,0]
[4,"Paper shredder ",2,null,0]
[5,"Office table",1,null,0]
[6,"Urn 15 liters",2,null,0]
[7,"Office chairs (square cube)",20,null,0]
[8,"Projector for boardroom",2,null,0]
[9,"Computer audio speakers",6,null,0]
[10,"Steel changehouse lockers (2 doors)",30,null,0]
[11,"Steel changehouse lockers (4 doors) ",15,null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E15)","v":0}]

{"sheet":"Ops 2","index":1,"n_rows":29,"n_cols":5,"rows_kept":29,"merged":[[0,0,0,4],[2,1,2,3],[28,1,28,3]]}
["Ops 2 (Furniture, Fittings & Equipment)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Locker (Two Door)",628,null,{"$f":"D4*C4","v":0}]
[2,"Locker (Four Door Food)",284,null,{"$f":"D5*C5","v":0}]
[3,"4 Bay Bulk Filling System",17,null,0]
[4,"Star Arm Chairs - (Canteen/eating area)",318,null,0]
[5,"Pinnacle High Back Office Chair",40,null,0]
[6,"Link Baseline Chair (Boardroom)",328,null,0]
[7,"10 Seater Rectangular Boardroom Table",23,null,0]
[8,"Marvel Victors Side Chair",48,null,0]
[9,"Standers Office Table. Cluster single desk 1800 x 1200 mm RHS",51,null,0]
[10,"Roller Door Filing Cabinet",37,null,0]
[11,"6 Seater Canteen Bench (Chrome Steel)",65,null,0]
[12,"Office carbinet ",6,null,0]
[13,"170LT Fridge/Freezer (White Only)",20,null,0]
[14,"40LT Microwave Oven (White Only)",35,null,0]
[15,"15L Water Dispenser (with filter)",26,null,0]
[16,"Industrial Vacuum Cleaner ",14,null,0]
[17,"Oil Heaters (12Fin)",6,null,0]
[18,"7.5 L Hydro Boil",20,null,0]
[19,"Industrial Steam Cleaner",4,null,0]
[20,"Heavy duty Office chair 250kg",2,null,0]
[21,"240L Wheely Bin (Variance Colours)",27,null,0]
[22,"Two Way Radio",224,null,0]
[23,"Projector",5,null,0]
[24,"98\" TV screen",2,null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E28)","v":0}]

{"sheet":"Ops 3","index":2,"n_rows":31,"n_cols":5,"rows_kept":31,"merged":[[0,0,0,4],[2,1,2,3],[30,1,30,3]]}
["Ops 3 (Furniture, Fittings & Equipment)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"4 Bay Bulk Filing System",1,null,{"$f":"C4*D4","v":0}]
[2,"Star Arm chairs – Canteen (eating area)",30,null,{"$f":"C5*D5","v":0}]
[3,"Pinnacle High Back Office Chairs",7,null,0]
[4,"Link Baseline Chairs for Boardroom",15,null,0]
[5,"Standard office table. Cluster single desk 1800 x 1200 mm RHS",3,null,0]
[6,"10  Seater Rectangular Boardroom Table",8,null,0]
[7,"2 door filling cabinet 1500mm High with 3 shelve inside cabinets",6,null,0]
[8,"Round Office table",3,null,0]
[9,"Office Chairs",350,null,0]
[10,"Office Tables",70,null,0]
[11,"Kitchen Chairs",253,null,0]
[12,"Kitchen Table",105,null,0]
[13,"Single Locker Units",30,null,0]
[14,"Office Cabinets ",4,null,0]
[15,"Office Projector",5,null,0]
[16,"Projector ",2,null,0]
[17,"40LT Microwave oven white ",4,null,0]
[18,"170LT Freezer/fridge white",5,null,0]
[19,"Lamination Machine",2,null,0]
[20,"Industrial Steam Cleaner",2,null,0]
[21,"Shredder Machine",5,null,0]
[22,"Water cooler",6,null,0]
[23,"Hydro Boiler 7.5l",6,null,0]
[24,"Microwave  34 L",11,null,0]
[25,"water Cooler  ",4,null,0]
[26," Fridges 96L",4,null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E30)","v":0}]

{"sheet":"Ops 4","index":3,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[0,0,0,4],[2,1,2,3],[34,1,34,3]]}
["Ops 4 (Furniture, Fittings & Equipment)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Roller Door Filing Cabinet",9,null,{"$f":"C4*D4","v":0}]
[2,"Kingston Visitors arm chairs",4,null,{"$f":"C5*D5","v":0}]
[3,"Heavy Duty Plastic Chairs - (Canteen/eating area)",80,null,0]
[4,"Heavy Duty Pinnacle High Back Office Chair",18,null,0]
[5,"Link Baseline Chair (Boardroom)",30,null,0]
[6,"8 seater Rectangular Boardroom Table",1,null,0]
[7,"10 seater Rectangular Boardroom Table",6,null,0]
[8,"Office Desk (1.6mx750m)",10,null,0]
[9,"Roller Door Filing Cabinet",10,null,0]
[10,"170LT Fridge/Freezer (Gray Only)",10,null,0]
[11,"40LT Microwave Oven (Grey Only)",21,null,0]
[12,"15L Water Dispenser (with filter)",20,null,0]
[13,"Industrial Vacuum Cleaner ",1,null,0]
[14,"7.5 L Hydro Boil",9,null,0]
[15,"Link Baseline Chair (Boardroom)",30,null,0]
[16,"Wooden filling cabinet with glass doors",10,null,0]
[17,"Heavy duty steel stationary cupboard  (4-tier)",6,null,0]
[18,"Locker (Two Door)",215,null,0,"Workshop"]
[19,"Locker (Four Door Food)",137,null,0,"Workshop"]
[20,"Star Arm Chairs - (Canteen/eating area)",54,null,0]
[21,"Kitchen Table ",11,null,0]
[22,"Pinnacle High Back Office Chair",9,null,0]
[23,"Standers Office Table. Cluster single desk 1800 x 1200 mm RHS",10,null,0]
[24,"Hand dryer machine",6,null,0]
[25,"Projector",3,null,0]
[26,"Oil Heaters (12Fin)",19,null,0]
[27,"Shreader Machine",4,null,0]
[28,"Signal Alarm Horn Manual-16x16x6.5 cm- Super001",6,null,0]
[29,"One meter Safety/Traffic cone withRed LED Light.",12,null,0]
[30,"4 Bay Bulk Filling System",6,null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E34)","v":0}]

{"sheet":"Ops 5","index":4,"n_rows":34,"n_cols":5,"rows_kept":34,"merged":[[0,0,0,4],[2,1,2,3],[33,1,33,3]]}
["Ops 5 (Furniture, Fittings & Equipment)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Star Arm Chairs - (Canteen/eating area)",170,null,{"$f":"D4*C4","v":0}]
[2,"Pinnacle High Back Office Chair",31,null,{"$f":"D5*C5","v":0}]
[3,"Marvel Victors Side Chair",34,null,0]
[4,"Standers Office Table. Cluster single desk 1800 x 1200 mm RHS",5,null,0]
[5,"Office Table (1.6mx750m)",18,null,0]
[6,"Sliding Door Filing Cabinet",23,null,0]
[7,"Round Visitors Table",2,null,0]
[8,"170LT Fridge/Freezer ",6,null,0]
[9,"40LT Microwave Oven ",14,null,0]
[10,"15L Water Dispenser (with filter)",11,null,0]
[11,"Office chairs",30,null,0]
[12,"Link Baseline Chair (Boardroom)",30,null,0]
[13,"22 seater Rectangular Boardroom Table",2,null,0]
[14,"Tea room tables",15,null,0]
[15,"350LT Fridge/Freezer (Gray Only)",3,null,0]
[16,"6 Seater Canteen Bench (Chrome Steel)",18,null,0]
[17,"Link Baseline Chair (Boardroom)",30,null,0]
[18,"12 seater Rectangular Boardroom Table",1,null,0]
[19,"corner office desks",10,null,0]
[20,"file carbinets ",10,null,0]
[21,"4 Bay Bulk Filling System",5,null,0]
[22,"Projector",2,null,0]
[23,"Projector screen",2,null,0]
[24,"heavy steel lockers- Double",100,null,0]
[25,"Laminating Machine",2,null,0]
[26,"Shredding Machine",1,null,0]
[27,"Locker (Four Door Food)",112,null,0]
[28,"7.5 L Hydro Boil",6,null,0]
[29,"Locker (Two Door)",259,null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E33)","v":0}]

{"sheet":"Plant & Engineering","index":5,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[0,0,0,4],[2,1,2,3],[15,1,15,3]]}
["Plant & Eng (Furniture, Fittings & Equipment)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Visitors Sleigh base side chair – Black Epoxy frame Black mesh back.",85,null,{"$f":"D4*C4","v":0}]
[2,"High back chair with headrest full synchro mechanism nylon base 2D arms Black mesh back.",35,null,{"$f":"D5*C5","v":0}]
[3,"Refrigerator 170L",20,null,0]
[5,"Office Table",35,null,0]
[6,"Water Cooler",4,null,0]
[7,"Canteen Kitchen Chair",190,null,0]
[8,"Filing Cabinets",35,null,0]
[9,"40L microwave oven",20,null,0]
[10,"Kitchen Round Table",40,null,0]
[11,"Paper Shredder (big)",2,null,0]
[12,"7.5 L Hydroboil",2,null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E15)","v":0}]

{"sheet":"Blesbok","index":6,"n_rows":23,"n_cols":5,"rows_kept":23,"merged":[[0,0,0,4],[2,1,2,3],[22,1,22,3]]}
["Blesbok (Furniture, Fittings & Equipment)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"12-Seater U-Shape veneer boardroom table  ",3,null,{"$f":"D4*C4","v":0}]
[2,"Kitchen Round Table",3,null,{"$f":"D5*C5","v":0}]
[3,"Dual L-Cluster Desk Set 2800 x 1400 x 1100mm (2-way workstation includes both desks) Each desk has a side storage unit.",28,null,0]
[4,"Visitors Sleigh base side chair – Black Epoxy frame Black mesh back.",37,null,0]
[5,"High back chair with headrest full synchro mechanism nylon base 2D arms Black mesh back.",53,null,0]
[6,"Canteen Kitchen Chair",18,null,0]
[7,"Filing Cabinets",14,null,0]
[8,"1300x760x1000mm Double Slipper Couch   ",1,null,0]
[9,"640x760x1000mm Single Slipper Couch   ",1,null,0]
[10,"600x1950mm Fat leaf silk plant with pot",1,null,0]
[11,"500mm DIA Silk Plant in vase",2,null,0]
[12,"Curved Reception counter",1,null,0]
[13,"40L microwave oven",6,null,0]
[14,"Refrigerator 170L",3,null,0]
[15,"Bar fridge",4,null,0]
[16,"Water Cooler",4,null,0]
[17,"Paper Shredder (big)",2,null,0]
[18,"Wireless Overhead Projector ",1,null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E22)","v":0}]

{"sheet":"Summary","index":7,"n_rows":10,"n_cols":2,"rows_kept":10}
["Area","Budget"]
["Ops 1"]
["Ops 2"]
["Ops 3"]
["Ops 4"]
["Ops 5"]
["Plant & Eng"]
["Blesbok"]
[]
["Total",{"$f":"SUM(B2:B9)","v":0}]