{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Bill 1","Bill 2","BILL 3","BILL 4","Summary 1"],"read":"whole","date_system":"1900"}

{"sheet":"Bill 1","index":0,"n_rows":39,"n_cols":7,"rows_kept":39,"merged":[[0,0,0,6],[1,0,1,6],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[14,0,14,2],[14,3,14,5],[15,0,15,6],[16,0,17,6],[37,3,37,5],[38,3,38,5]]}
["PRELIMINARY AND GENERAL - For New Proposed Office, New Toilet And Reception Face Improvement"]
["FIXED CHARGE ITEMS "]
["A","Sub Title","DESCRIPTION","Unit","QTY","Rate","AMOUNT"]
[]
["A.1","Site Establishment:","The Contractor shall establish the site camp and maintain throughout the construction period and allow for removal of such upon completion of Works."]
["A.1.1",null,"Office and Meeting Room complete as per P&G's Guideline","sum",1,null,{"$f":"E6*F6","v":0}]
["A.1.3.",null,"Sanitation","sum",1,null,{"$f":"E7*F7","v":0}]
["A.1.4.",null,"Electricity","sum",1,null,0]
["A.2.","Sign Board Labour"]
["A.2.1",null,"Construction Signboard","sum",1,null,0]
["A.4.","Health and Safety measures                               ","Safety & Health, Environmental","sum",1,null,0]
["A.4.1",null,"Compliance with OH&S Act & Construction Regulations.","sum",1,null,0]
["A.8.","Contractual requirements  "," Comply ,maintain all insurance  and statutory contributions, etc.","sum",1,null,0]
["A.8.1",null," Allowance to Comply ,maintain all insurance  and statutory contributions, etc. ( This lump sum shall be divided and paid in accordance to the number of months allocated to the project)","sum",1,null,{"$f":"E14*F14","v":0}]
[{"$nulls":3},"Sub - Total 01  P & G Fixed Charge Items",null,null,{"$f":"SUM(G5:G14)","v":0}]
[]
["TIME RELATED ITEMS"]
[]
["B."]
["B.1","Site Establishment:"]
["B.1.1.",null,"Maintain Site Office and Meeting Room complete as per P&G's guideline","Month",3,null,{"$f":"E21*F21","v":0}]
["B.1.3.",null,"Water","Month",3,null,{"$f":"E22*F22","v":0}]
["B.1.4.",null,"Sanitation (service)","Month",3,null,0]
["B.1.5.",null,"Electricity","Month",3,null,0]
[]
["B.3","Security"]
["B.3.1.",null,"Security on site ","Month",3,null,0]
["B.5.","Supervision"]
["B.5.1.",null,"Supervision of the works","Month",3,null,0]
["B.6."]
["B.6.1.",null,"Community Liason Officer","Month",3,null,0]
[]
["B.6.2.",null,"Environmental Officer","Month",3,null,0]
[]
["B.6.3.",null,"Quality Controller","Month",3,null,0]
[]
["B.6.4.",null,"Saftey Officer ","Month",3,null,0]
[{"$nulls":3},"Sub Total 02 - P&G Time Related Items",null,null,{"$f":"SUM(G21:G37)","v":0}]
[{"$nulls":3},"Total - P & G's",null,null,{"$f":"G15+G38","v":0}]

{"sheet":"Bill 2","index":1,"n_rows":55,"n_cols":6,"rows_kept":55,"merged":[[0,0,1,5],[54,2,54,4]]}
["BILL NO. 2 - For Proposed New Office Hall at Rand Water Central Depot "]
[]
["ITEM NO.","DESCRIPTION ","UNIT","QTY","RATE","TOTAL PRICE\n(SA RANDS)"]
[]
[1,"Submission of Necessary Documentation"]
[]
[1.1,"Safety file, medicals and Induction","sum",1,null,{"$f":"D7*E7","v":{"v":0,"d":"R 0.00"}}]
[1.2,"Installation of safety barricades around the working area","sum",1,null,{"$f":"D8*E8","v":{"v":0,"d":"R 0.00"}}]
[]
[2,"Preparation of the Construction Area"]
[]
[2.1,"Demolish all internal partioning structures and cart away to dumpsite","sum",1,null,{"$f":"D12*E12","v":{"v":0,"d":"R 0.00"}}]
[2.2,"Demolish and cart away existing floor tiles and skirting strips","m2",{"$f":"3.04*11.8","v":{"v":35.872,"d":"36"}},null,{"$f":"D13*E13","v":{"v":0,"d":"R 0.00"}}]
[]
[3,"Construction of the New Wall"]
[]
[3.1,"Mark, set and build up a 230 x 3040 x 11800 concrete brick partioning wall","m2",{"$f":"3.04*11.8","v":{"v":35.872,"d":"36"}},null,{"$f":"D17*E17","v":{"v":0,"d":"R 0.00"}}]
[3.2,"Apply a 25mm thick of building cement & sand plaster to both surfaces ","m2",{"$f":"3.04*11.8*2","v":{"v":71.744,"d":"72"}},null,{"$f":"D18*E18","v":{"v":0,"d":"R 0.00"}}]
[]
[4,"Painting the New Built and Plastered Wall"]
[]
[4.1,"Prepare surface and apply primer paint to both surfaces","m2",140,null,{"$f":"D22*E22","v":{"v":0,"d":"R 0.00"}}]
[4.2,"Apply 1st coat of the proposed paint to both surfaces","m2",140,null,{"$f":"D23*E23","v":{"v":0,"d":"R 0.00"}}]
[4.3,"Apply 2nd coat of the proposed paint to both surfaces","m2",140,null,{"v":0,"d":"R 0.00"}]
[]
[5,"Installation of the Double  Sliding Door"]
[]
[5.1,"Set, mark on the existing wall for installation of the double sliding door thereafter demolish and cart away the rubbles to dumpsite","m2",{"$f":"3*2.2","v":{"v":6.6000000000000005,"d":"7"}},null,{"$f":"D28*E28","v":{"v":0,"d":"R 0.00"}}]
[5.2,"Supply and Installation of a precast concrete lintel over the double sliding door","sum",1,null,{"$f":"D29*E29","v":{"v":0,"d":"R 0.00"}}]
[5.3,"Supply and Installation of double sliding door frame and glass sliding shutters","sum",1,null,{"v":0,"d":"R 0.00"}]
[]
[6,"Installation of New Floor Tiles"]
[]
[6.1,"Clean up and scrub away all protruding objects and make a smooth surface ready to receive new floor tiles","sum",1,null,{"$f":"D34*E34","v":{"v":0,"d":"R 0.00"}}]
[6.2,"Supply, mark, set up and instal new floor tiles to cover the area of                                     5600 x 11800 ","m2",{"$f":"5.6*11.8","v":{"v":66.08,"d":"66"}},null,{"v":0,"d":"R 0.00"}]
[]
[7,"Provisional of the Canopy/Verrandah over the entrance double sliding door"]
[]
[7.1,"Supply materials and install a canopy/verrandah over the main entrance to the office","sum",1,null,{"$f":"D39*E39","v":{"v":0,"d":"R 0.00"}}]
[]
[8,"Provisional of steps at the Main entrance"]
[]
[8.1,"Supply all materials and build steps at the main entrance to the office","sum",1,null,{"$f":"D43*E43","v":{"v":0,"d":"R 0.00"}}]
[]
[9,"Miacellaneous"]
[]
[9.1,"Electrical works, such as more sockets, lights, etc.","sum",1,null,{"$f":"D47*E47","v":{"v":0,"d":"R 0.00"}}]
[9.2,"Provide for scaffolding and working platform","sum",1,null,{"$f":"D48*E48","v":{"v":0,"d":"R 0.00"}}]
[]
[2.2]
[null,"Diamond Mesh Gate (6 meter)","No.",{"v":1,"d":"1.00"},null,{"$f":"D51*E51","v":{"v":0,"d":"R 0.00"}}]
[2.3]
[null,"Supply and install Diamond  mash fencing complete with corner posts and fence posts","m",{"v":251,"d":"251.00"},null,{"$f":"D53*E53","v":{"v":0,"d":"R 0.00"}}]
[3]
[null,null,"Sub-Total: Proposed New Office Hall at BWD",null,null,{"$f":"SUM(F5:F54)","v":{"v":0,"d":"R 0.00"}}]

{"sheet":"BILL 3","index":2,"n_rows":97,"n_cols":22,"rows_kept":97,"merged":[[0,0,1,5],[0,12,2,21],[3,12,5,12],[3,13,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[6,13,6,17],[7,13,7,17],[8,13,8,17],[11,13,11,17],[12,13,12,17],[13,13,13,17],[14,13,14,17],[17,13,17,17],[18,13,18,17],[24,7,24,11],[25,7,25,11],[26,7,26,11],[27,7,27,11],[28,7,28,11],[29,7,29,11],[30,13,30,17],[31,13,31,17],[32,13,32,17],[33,13,33,17],[34,13,34,17],[35,13,35,17],[36,13,36,17],[37,13,37,17],[38,13,38,17],[39,2,39,4],[39,13,39,17],[40,13,40,17],[41,13,41,17],[42,13,42,17],[43,13,43,17],[44,13,44,17],[45,13,45,17],[46,13,46,17],[47,13,47,17],[48,13,48,17],[49,13,49,17],[50,13,50,17],[51,13,51,17],[52,13,52,17],[53,13,53,17],[54,13,54,17],[55,13,55,17],[56,13,56,17],[57,13,57,17],[58,13,58,17],[59,13,59,17],[60,13,60,17],[61,13,61,17],[62,13,62,17],[63,13,63,17],[64,13,64,17],[65,13,65,17],[66,13,66,17],[67,13,67,17],[68,13,68,17],[69,13,69,17],[70,13,70,17],[71,13,71,17],[72,13,72,17],[73,13,73,17],[74,13,74,17],[75,13,75,17],[76,13,76,17],[77,13,77,17],[78,13,78,17],[79,13,79,17],[80,13,80,17],[81,13,81,17],[82,13,82,17],[83,13,83,17],[84,13,84,17],[85,13,85,17],[86,13,86,17],[87,13,87,17],[88,13,88,17],[89,13,89,17],[90,13,90,17],[91,13,91,17],[92,13,92,17],[93,13,93,17],[94,13,94,17],[95,13,95,17],[96,13,96,17]]}
["BILL NO. 3 - A Proposed New Toilet At Central Depot Reception",{"$nulls":11},"TO CONVERT STORAGE INTO TOILET"]
[]
["ITEM NO.","DESCRIPTION ","UNIT","QTY","RATE","TOTAL PRICE\n(SA RANDS)"]
[{"$nulls":12},"SN","Description",{"$nulls":4},"Unit","Qty","Rate","Amount"]
[1,"Demolition and Preparation Works"]
[]
[1.1,"Demolishing, clearing and spoil","sum",1,null,{"$f":"D7*E7","v":0}]
[1.2,"Rerouting existing plumbing work","sum",1,null,{"$f":"D8*E8","v":0},{"$nulls":6},1,"Demolition and Preparatio"]
[1.3,"Electric wiring (lighting. And Fan)","sum",1,null,{"$f":"D9*E9","v":0}]
[1.4,"Waste Removal","sum",1,null,{"$f":"D10*E10","v":0}]
[]
[2,"Construction of a Front Wall ",{"$nulls":10},1.1,"Demolition and clearance ",{"$nulls":4},"sum",1,{"v":3000,"d":"R3,000.00"},{"$f":"T12*U12","v":{"v":3000,"d":"R3,000.00"}}]
[]
[2.1,"Removal of the existing floor material within the construction area and spoil","m2",19,null,{"$f":"D14*E14","v":0},{"$nulls":6},1.2,"Plumbing rerouting ",{"$nulls":4},"sum",1,{"v":3000,"d":"R3,000.00"},{"$f":"T14*U14","v":{"v":3000,"d":"R3,000.00"}}]
[2.2,"Extend the existing front wall to the full height to above ceiling board level","m2",10,null,{"$f":"D15*E15","v":0}]
[]
[3,"Plumbing and Installation of Fixtures and Fittings"]
[{"$nulls":12},1.3,"Electric wiring (lights, fan)",{"$nulls":4},"sum",1,{"v":3000,"d":"R3,000.00"},{"v":3000,"d":"R3,000.00"}]
[3.1,"Installation of WC, plumbing and all civil, mechanical fixtures & fittings see attached list of fixtures and fittings.","sum",1,null,{"$f":"D19*E19","v":0}]
[]
[4,"Installation of Drainage Piping System"]
[]
[4.1,"Breaking concrete floor tiles 700mm trench width","m2",12,null,{"$f":"D23*E23","v":0}]
[4.2,"Breaking concrete slab and foundation wall at 700mm width","m2",23,null,0]
[4.3,"Settingout and excavate a trench for uPVC pipeline. The depth of the trench is from 0.5m to 3.5m to invert level, nature of the ground is moderate hard soil","m",25,null,0]
[4.4,"Settingout, excavate and build inspection manhole ","no",1,null,0]
[4.5,"Supply and lay 110mm uPVC pipe at 25m length","m",25,null,0]
["4.'6","Allow for connection accessories to the piping system","sum",1,null,0]
[4.7,"Backfilling and compacting trench","m",25,null,0]
[4.8,"Reinstatement of concrete floor tiles + walls + paving","m2",12,null,0]
[{"$nulls":12},1.4,"Waste removal",{"$nulls":4},"sum",1,{"v":3000,"d":"R3,000.00"},{"v":3000,"d":"R3,000.00"}]
[4,"Finshing works - Internal & External of Toilet ",{"$nulls":19},{"$f":"SUM(V12:V31)","v":{"v":12000,"d":"R12,000.00"}}]
[{"$nulls":12},2,"Fixtures & Fittings"]
[4.1,"Supply and install materials for finishing work such as floor & wall tiles, ceiling (MR gypsum + LED lights or equivalent, painting (ceiling & doors)  see attached finishing list","sum",1,null,{"$f":"D34*E34","v":0}]
[{"$nulls":12},2.1,"Disabled WC ( Raised Height) Geberit/Duravit",{"$nulls":4},"no",1,{"v":6000,"d":"R6,000.00"},{"v":6000,"d":"R6,000.00"}]
[5,"Provisional of soundproofing to eliminate WC - water hammers"]
[{"$nulls":12},2.2,"Concealed Cistern & flush plate- Geberit",{"$nulls":4},"no",1,{"v":3000,"d":"R3,000.00"},{"v":3000,"d":"R3,000.00"}]
[5.1,"Supply and install sound bears or soundproofing materials for prevention of WC-water hammers noises, see attached list","sum",1,null,{"$f":"D38*E38","v":0}]
[{"$nulls":12},2.3,"Wash basin (Well- mounted) Ceramic with chrome mixer",{"$nulls":4},"no",1,{"v":800,"d":"R800.00"},{"v":800,"d":"R800.00"}]
[null,null,"Sub-Total: Proposed New Office Hall at BWD",null,null,{"$f":"SUM(F7:F39)","v":{"v":0,"d":"R 0.00"}}]
[{"$nulls":12},4.1,"Rockwood or knauf",{"$nulls":4},"m2",8,{"v":180,"d":"R180.00"},{"v":1440,"d":"R1,440.00"}]
[]
[{"$nulls":12},4.2,"Acoustic gypsum boards",{"$nulls":4},"m2",8,{"v":280,"d":"R280.00"},{"v":2240,"d":"R2,240.00"}]
[]
[{"$nulls":12},4.5,"Acoustic door (solid core + seal kit)",{"$nulls":4},"no",1,{"v":6000,"d":"R6,000.00"},{"v":6000,"d":"R6,000.00"}]
[{"$nulls":21},{"$f":"SUM(V41:V45)","v":{"v":9680,"d":"R9,680.00"}}]
[]
[{"$nulls":13},"Drainage system - Option 01"]
[]
[{"$nulls":12},5,"Installation of Drainage Pipe System from the Proposed Toilet to the point of Connection 25m"]
[]
[{"$nulls":12},5.1,"Breaking concrete floor tiles at 700mm trench width",{"$nulls":4},"m2",12,{"v":780,"d":"R780.00"},{"$f":"T52*U52","v":{"v":9360,"d":"R9,360.00"}}]
[]
[{"$nulls":12},5.2,"Breaking concrete slab and foundation wall at 700mm trench width.",{"$nulls":4},"m2",23,{"v":625,"d":"R625.00"},{"$f":"T54*U54","v":{"v":14375,"d":"R14,375.00"}}]
[]
[{"$nulls":12},5.3,"Settingout and excavate a trench for uPVC pipeline. The depth is from 0.5 - 3.5m to the invert levels, and  moderate through hard soil.",{"$nulls":4},"m",25,{"v":950,"d":"R950.00"},{"v":23750,"d":"R23,750.00"}]
[]
[{"$nulls":12},5.4,"Settingout, excavate and build inspection manhole",{"$nulls":4},"no",1,{"v":7500,"d":"R7,500.00"},{"v":7500,"d":"R7,500.00"}]
[]
[{"$nulls":12},5.5,"Supply and lay 110mm uPVC pipe at 25m length",{"$nulls":4},"m",25,{"v":475,"d":"R475.00"},{"v":11875,"d":"R11,875.00"}]
[]
[{"$nulls":12},5.6,"Allow for connection accessories to the pipe",{"$nulls":4},"sum",1,{"v":6000,"d":"R6,000.00"},{"v":6000,"d":"R6,000.00"}]
[]
[{"$nulls":12},5.7,"Backfilling and compacting trench",{"$nulls":4},"m",25,{"v":265,"d":"R265.00"},{"v":6625,"d":"R6,625.00"}]
[]
[{"$nulls":12},5.8,"Reinstatement of floor tiles+ walls + Paving",{"$nulls":4},"m2",12,{"v":545,"d":"R545.00"},{"v":6540,"d":"R6,540.00"}]
[]
[{"$nulls":21},{"$f":"SUM(V52:V67)","v":{"v":86025,"d":"R86,025.00"}}]
[]
[{"$nulls":13},"Renovation of the Reception Room/Launch"]
[]
[{"$nulls":13},"The scope involves the complete renovation of the main entrance reception area to achieve a high-standard, modern, and professional aesthetic. The renovation work will focus on removing outdated interior finishes and replacing them with premium-quality materials to align with a world-class corporate image."]
[]
[{"$nulls":12},6,"Demolition, Removal and spoil of Face brick"]
[]
[{"$nulls":12},6.1,"Demolition, removal & spoil of face brick along the length of the wall of 30m and the height of 2.8m",{"$nulls":4},"m2",84,{"v":115,"d":"R115.00"},{"$f":"T76*U76","v":{"v":9660,"d":"R9,660.00"}}]
[]
[{"$nulls":12},6.2,"Prepare surface wall by trimming for surface replacement 30m length and 2.8m height",{"$nulls":4},"m2",84,{"v":65,"d":"R65.00"},{"$f":"T78*U78","v":{"v":5460,"d":"R5,460.00"}}]
[]
[{"$nulls":12},6.3,"Supply, install & skim plastering on the 30m length and 2.8m wall",{"$nulls":4},"m2",84,{"v":495,"d":"R495.00"},{"$f":"T80*U80","v":{"v":41580,"d":"R41,580.00"}}]
[]
[{"$nulls":12},6.4,"Supply premium paint and apply to the plastered wall",{"$nulls":4},"m2",84,{"v":312,"d":"R312.00"},{"$f":"T82*U82","v":{"v":26208,"d":"R26,208.00"}}]
[]
[{"$nulls":12},6.5,"Supply and application of accent panels",{"$nulls":4},"m2",84,{"v":1450,"d":"R1,450.00"},{"$f":"T84*U84","v":{"v":121800,"d":"R121,800.00"}}]
[]
[{"$nulls":12},7,"Refurbmishement of the floor"]
[]
[{"$nulls":12},7.1,"Removal of the existing floor material and dispose",{"$nulls":4},"m2",150,{"v":75,"d":"R75.00"},{"$f":"T88*U88","v":{"v":11250,"d":"R11,250.00"}}]
[]
[{"$nulls":12},7.2,"Supply and install porcelain tiles ",{"$nulls":4},"m2",150,{"v":825,"d":"R825.00"},{"$f":"T90*U90","v":{"v":123750,"d":"R123,750.00"}}]
[]
[{"$nulls":12},7.3,"Supply and install skirting",{"$nulls":4},"m",30,{"v":175,"d":"R175.00"},{"$f":"T92*U92","v":{"v":5250,"d":"R5,250.00"}}]
[]
[{"$nulls":12},8,"Reception Desk"]
[]
[{"$nulls":12},8.1,"Refurbshment of the reception desk to meet highest standard class structure",{"$nulls":4},"sum",1,{"v":75000,"d":"R75,000.00"},{"$f":"T96*U96","v":{"v":75000,"d":"R75,000.00"}}]
[{"$nulls":21},{"$f":"SUM(V76:V96)","v":{"v":419958,"d":"R419,958.00"}}]

{"sheet":"BILL 4","index":3,"n_rows":24,"n_cols":6,"rows_kept":24,"merged":[[0,0,1,5],[3,8,3,12],[4,8,4,12],[5,8,5,12],[6,8,6,12],[7,8,7,12],[8,8,8,12],[9,8,9,12],[10,8,10,12],[11,8,11,12],[12,8,12,12],[13,0,13,1],[13,2,13,4],[13,8,13,12],[14,0,14,5],[15,1,15,5],[15,8,15,12],[16,0,16,5],[17,8,17,12],[18,8,18,12],[19,8,19,12],[20,8,20,12],[21,8,21,12],[22,0,22,1],[22,2,22,4],[22,8,22,12],[23,2,23,4],[24,0,24,4]]}
["BILL NO. 4: Renovation of Reception Room/Hall and Reception Front Counter"]
[]
["ITEM NO.","DESCRIPTION ","UNIT","QTY","RATE","TOTAL PRICE\n(SA RANDS)"]
[]
[null,"Renovation of BWD Reception Room/Hall and Front Desk Counter"]
[]
[1,"Removal of existing facebricks from the surrounding walls"]
[]
[1.1,"Remove the existing  facebricks and other materials not needed and cart away","m2",100,null,{"$f":"D9*E9","v":0}]
[1.2,"Trim the area where the facebricks been removed to the required level","m2",100,null,{"$f":"D10*E10","v":0}]
[1.3,"Supply, install and skim plastering to 30m length of wall and at the 2.8m height","m2",100,null,{"$f":"D11*E11","v":0}]
[1.4,"Supply high quality premium paint and paint the plastered wall","m2",100,null,{"$f":"D12*E12","v":0}]
[1.5,"Apply accent panels the wall behind the Receptionist 2.8m height and 5m length","m2",15,null,{"$f":"D13*E13","v":0}]
[null,null,"Sub-Total Wall Finishing Improvement",null,null,{"$f":"SUM(F9:F13)","v":0}]
[]
[2,"Floor Improvement to Reception Hall"]
[]
[2.1,"Remove and dispose the existing floor material","m2",150,null,{"$f":"D18*E18","v":0}]
[2.2,"Prepare and trim the floor to required level (Floor area where the existing materials removed","m2",150,null,{"$f":"D19*E19","v":0}]
[2.3,"Supply and install porcelain tile materials on the trimmed and leveled floor ","m2",150,null,{"$f":"D20*E20","v":0}]
[2.4,"Supply, install and polish skirting trip for 30m","m",30,null,{"$f":"D21*E21","v":0}]
[2.5,"Fubricate, supply, deliver and install a corporate high quality reception front desk","sum",1,null,{"$f":"D22*E22","v":0}]
[null,null,"Sub-Total Reception Floor Improvement",null,null,{"$f":"SUM(F18:F22)","v":0}]
[null,null,"Total - Improvement of BWD Reception",null,null,{"$f":"F14+F23","v":0}]

{"sheet":"Summary 1","index":4,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[0,0,1,2],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1]]}
["SUMMARY OF BILLS OF QUANTITIES - Proposed New Office Hall, New Toilet at the Reception and Improvement of the Look of the Reception Hall at BWD, RW Central Depot."]
[]
["Page No ","Description","Amount"]
[]
[1,"Bill No. 1 - Preliminary and General",{"$f":"'Bill 1'!G39","v":0}]
[2,"Bill No. 2 - Construction of New Office Hall",{"$f":"'Bill 2'!F55","v":0}]
[3,"Bill No. 3 - Construction of Reception Toilet",{"$f":"'BILL 3'!F40","v":0}]
[4,"Bill No, 4 - Renovation of the Reception Room",{"$f":"'BILL 4'!F24","v":0}]
[]
["Total Amount",null,{"$f":"C5+C6+C7+C8","v":0}]
["VAT (15%)",null,{"$f":"C10*0.15","v":0}]
["Gross Total (Inclusive)",null,{"$f":"C10+C11","v":0}]