{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["PAM Solution Pricing Schedule"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"PAM Solution Pricing Schedule","index":0,"n_rows":19,"n_cols":13,"rows_kept":19,"merged":[[0,0,0,7],[3,0,5,0],[3,1,5,1],[10,0,12,0],[10,1,12,1],[13,4,15,4],[16,0,17,7]]}
["PRICING SCHEDULE"]
[null,"PRIVILEGED ACCESS MANAGEMENT (PAM) FOR A PERIOD OF THREE (3) YEARS "]
["ITEM #","DESCRIPTION","QTY","Rate per hour ","YEAR 1","YEAR 2","YEAR 3","AMOUNT"]
[1,"PAM Solution Licensing (100 Privileged User Licenses) – including credential vaulting, RBAC, session management, and audit capabilities",100,null,0,{"v":3500,"d":"R 3,500.00"},{"v":4000,"d":"R 4,000.00"},{"$f":"C4*E4","v":0}]
[null,null,100,null,null,0,null,{"$f":"C5*F5","v":0}]
[null,null,100,{"$nulls":3},0,{"$f":"C6*G6","v":0}]
[2,"Hosting / Infrastructure (Cloud  – where applicable)",1,null,0,0,0,{"$f":"SUM(E7:G7)","v":0}]
[3,"Solution Design, Installation, Configuration and Deployment (Integration with AD, Azure AD, SIEM, MFA, etc.)",1,null,0,"            -","            -",{"$f":"E8","v":0}]
[4,"Project Management and Implementation Oversight (planning, coordination, reporting, governance)",1,null,0,"            -","            -",{"$f":"E9","v":0}]
[5,"Training, Skills Transfer and Documentation (Administrator training, SOPs, knowledge transfer)",10,null,0,"            - ","             -",{"$f":"C10*E10","v":0}]
[null,"Post-Implementation Support and Maintenance (300 Hours for 3 Years)",100,0,{"$f":"C11*D11","v":0},null,null,{"$f":"E11","v":0}]
[null,null,100,0,null,{"$f":"C12*D12","v":0},null,{"$f":"F12","v":0}]
[null,null,100,0,null,null,{"$f":"C13*D13","v":0},{"$f":"G13","v":0}]
[null,"SUB-TOTAL",{"$nulls":5},{"$f":"SUM(H4:H13)","v":0},{"$nulls":4},"115m2"]
[null,"15% VAT ON SUB-TOTAL ",{"$nulls":5},{"$f":"H14*0.15","v":0}]
[null,"TOTAL",{"$nulls":5},{"$f":"H14+H15","v":0}]
["Name & Signature : _______________________________________"]
[]
["Please fill only the yellow part with your pricing/item"]