{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Consolidated Princing","Detailed Pricing"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Consolidated Princing","index":0,"n_rows":36,"n_cols":5,"rows_kept":36,"merged":[[33,1,34,4],[35,1,35,3]]}
[]
[]
[]
[]
[]
[null,"Description","TOTAL (VAT EXCL.)","TOTAL VAT","TOTAL (VAT INCL.)"]
[null,"SD WAN/ MPLS",{"$f":"'Detailed Pricing'!K32","v":0},{"$f":"'Detailed Pricing'!L32","v":0},{"$f":"'Detailed Pricing'!M32","v":0}]
[null,"INTERNET",{"$f":"'Detailed Pricing'!K46","v":0},{"$f":"'Detailed Pricing'!L46","v":0},{"$f":"'Detailed Pricing'!M46","v":0}]
[null,"APN",{"$f":"'Detailed Pricing'!K53","v":0},{"$f":"'Detailed Pricing'!L53","v":0},{"$f":"'Detailed Pricing'!M53","v":0}]
[null,"LAN MANAGED SERVICES",{"$f":"'Detailed Pricing'!K64","v":0},{"$f":"'Detailed Pricing'!L64","v":0},{"$f":"'Detailed Pricing'!M64","v":0}]
[null,"VoIP EQUIPMENT RENTAL",{"$f":"'Detailed Pricing'!K79","v":0},{"$f":"'Detailed Pricing'!L79","v":0},{"$f":"'Detailed Pricing'!M79","v":0}]
[]
[]
[]
[null,"Total (EXCL)",null,null,{"$f":"SUM(C7:C11)","v":0}]
[null,"VAT",null,null,{"$f":"SUM(D7:D11)","v":0}]
[null,"Total (INCL)",null,null,{"$f":"E16+E15","v":0}]
{"$rows_empty":9}
[null,"Description","TOTAL (VAT EXCL.)","TOTAL VAT","TOTAL (VAT INCL.)"]
[null,"SD WAN/ MPLS"]
[null,"INTERNET"]
[null,"APN"]
[null,"LAN MANAGED SERVICES"]
[null,"VoIP EQUIPMENT RENTAL"]
[]
[]
[]
[null,"Total (INCL)",null,null,{"$f":"SUM(E28:E33)","v":0}]

{"sheet":"Detailed Pricing","index":1,"n_rows":84,"n_cols":13,"rows_kept":84,"merged":[[3,1,3,12],[4,4,4,5],[4,6,4,7],[4,8,4,9],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[8,9,9,9],[8,10,9,10],[8,11,9,11],[8,12,9,12],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9],[10,10,11,10],[10,11,11,11],[10,12,11,12],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[12,8,13,8],[12,9,13,9],[12,10,13,10],[12,11,13,11],[12,12,13,12],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,10,15,10],[14,11,15,11],[14,12,15,12],[16,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[16,6,17,6],[16,7,17,7],[16,8,17,8],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,12,17,12],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[18,6,19,6],[18,7,19,7],[18,8,19,8],[18,9,19,9],[18,10,19,10],[18,11,19,11],[18,12,19,12],[20,2,21,2],[20,3,21,3],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[20,9,21,9],[20,10,21,10],[20,11,21,11],[20,12,21,12],[22,2,23,2],[22,3,23,3],[22,4,23,4],[22,5,23,5],[22,6,23,6],[22,7,23,7],[22,8,23,8],[22,9,23,9],[22,10,23,10],[22,11,23,11],[22,12,23,12],[27,6,27,9],[29,1,30,12],[31,2,31,3],[32,0,33,16383],[44,1,44,12],[45,2,45,3],[46,1,46,12],[49,6,49,9],[51,1,51,12],[52,2,52,3],[53,1,53,12],[58,6,60,9],[62,1,62,12],[63,2,63,3],[64,1,64,12],[72,6,73,9],[77,1,77,12],[78,2,78,3],[79,1,80,12],[81,1,81,9],[82,1,82,12],[83,1,83,12]]}
[]
[null,"ANNEXURE A – PRICING SCHEDULE"]
[]
[null,"PROVISION INSTALLATION AND COMMISSIONING OF A COMPLETE UNIFIED VOIP TELEPHONE COMMUNICATION SYSTEM AND SD-WANMPLS SOLUTION FOR A PERIOD OF 36 MONTHS"]
[null,"Description",null,null,"TOTAL COST YEAR 1",null,"TOTAL COST YEAR 2",null,"TOTAL COST YEAR 3",null," BID TOTAL ","BID TOTAL","BID TOTAL"]
[null,"SD WAN/ MPLS"," Quantity  "," Unit of measure ","Rate (per month)","Total Year 1","Rate (per month)","Total Year 2","Rate (per month)","Total Year 3","TOTAL FOR 36 MONTHS, VAT EXCL ","VAT","GRAND TOTAL for 36 MONTHS ICL VAT"]
[null,"1. Head Office - Civic Centre (Dundee)",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E7*(C7/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G7*(C7/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I7*C7","v":{"v":0,"d":"R0.00"}},{"$f":"F7+H7+J7","v":{"v":0,"d":"R0.00"}},{"$f":"K7*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K7+L7","v":{"v":0,"d":"R0.00"}}]
[null,"•  50mbps SD-WAN Access (Primary – Fibre)\n•  50mbps SD-WAN Access (Backup -  Microwave or Fibre)\n"]
[null,"2. Glencoe Office",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E9*(C9/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G9*(C9/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I9*C9","v":{"v":0,"d":"R0.00"}},{"$f":"F9+H9+J9","v":{"v":0,"d":"R0.00"}},{"$f":"K9*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K9+L9","v":{"v":0,"d":"R0.00"}}]
[null,"•  10Mbps SD-WAN Access (Primary – Fibre)\n• 10Mbps SD-WAN Access (Backup –  Microwave or Fibre) \n"]
[null,"3. Disaster Centre",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E11*(C11/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G11*(C11/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I11*C11","v":{"v":0,"d":"R0.00"}},{"$f":"F11+H11+J11","v":{"v":0,"d":"R0.00"}},{"$f":"K11*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K11+L11","v":{"v":0,"d":"R0.00"}}]
[null,"•  10Mbps SD-WAN Access (Primary – Fibre)\n•  10Mbps SD-WAN Access (Backup – Microwave or Fibre) \n"]
[null,"4. Dundee Testing Station",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E13*(C13/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G13*(C13/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I13*C13","v":{"v":0,"d":"R0.00"}},{"$f":"F13+H13+J13","v":{"v":0,"d":"R0.00"}},{"$f":"K13*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K13+L13","v":{"v":0,"d":"R0.00"}}]
[null,"• 10 Mbps SD-WAN Access (Primary – Fibre)\n• 10 Mbps SD-WAN Access (Backup – Microwave or Fibre) \n"]
[null,"5. Dundee Stores",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E15*(C15/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G15*(C15/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I15*C15","v":{"v":0,"d":"R0.00"}},{"$f":"F15+H15+J15","v":{"v":0,"d":"R0.00"}},{"$f":"K15*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K15+L15","v":{"v":0,"d":"R0.00"}}]
[null,"• 06Mbps SD-WAN Access (Primary – Microwave)"]
[null,"6. Dundee Electrical Workshop",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E17*(C17/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G17*(C17/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I17*C17","v":{"v":0,"d":"R0.00"}},{"$f":"F17+H17+J17","v":{"v":0,"d":"R0.00"}},{"$f":"K17*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K17+L17","v":{"v":0,"d":"R0.00"}}]
[null,"• 06Mbps SD-WAN Access (Primary – Microwave)"]
[null,"7. Talana Museum",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E19*(C19/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G19*(C19/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I19*C19","v":{"v":0,"d":"R0.00"}},{"$f":"F19+H19+J19","v":{"v":0,"d":"R0.00"}},{"$f":"K19*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K19+L19","v":{"v":0,"d":"R0.00"}}]
[null,"• 06Mbps SD-WAN Access (Primary – Microwave)"]
[null,"8. Sibongile Library  ",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E21*(C21/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G21*(C21/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I21*C21","v":{"v":0,"d":"R0.00"}},{"$f":"F21+H21+J21","v":{"v":0,"d":"R0.00"}},{"$f":"K21*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K21+L21","v":{"v":0,"d":"R0.00"}}]
[null,"• 06Mbps SD-WAN Access (Primary – Microwave)"]
[null,"9. Sithembile Media Centre  ",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E23*(C23/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G23*(C23/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I23*C23","v":{"v":0,"d":"R0.00"}},{"$f":"F23+H23+J23","v":{"v":0,"d":"R0.00"}},{"$f":"K23*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K23+L23","v":{"v":0,"d":"R0.00"}}]
[null,"• 06Mbps SD-WAN Access (Primary – Microwave)"]
[]
[null,"24x7 Technical support (if any)",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E26*(C26/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G26*(C26/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I26*(C26/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F26+H26+J26","v":{"v":0,"d":"R0.00"}},{"$f":"K26*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K26+L26","v":{"v":0,"d":"R0.00"}}]
[null,"Monitoring & Reporting and Aleting Costs (if any)",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E27*(C27/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G27*(C27/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I27*(C27/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F27+H27+J27","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Installation and Configuration Costs (if any)",1,"Once-Off",{"v":0,"d":"R0.00"},{"$f":"E28*(C28/1)","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"$f":"F28+H28+J28","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Additonal Costs (if any)",1,"Once-Off / Monthly",{"v":0,"d":"R0.00"},{"$f":"E29*(C29/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G29*(C29/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I29*(C29/1)","v":{"v":0,"d":"R0.00"}},{"$f":"F29+H29+J29","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"K29+L29","v":{"v":0,"d":"R0.00"}}]
[]
[]
[null,"GRAND TOTALS",null,null,{"$f":"SUM(E7:E29)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F7:F29)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(K7:K29)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(L7:L29)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"}]
[]
[]
[null,"INTERNET"," Quantity  "," Unit of measure ","Rate","Total Year 1","Rate","Total Year 2","Rate","Total Year 3","TOTAL FOR 36 MONTHS, VAT EXCL ","VAT","GRAND TOTAL for 36 MONTHS ICL VAT"]
[null,"Monthly Bandwidth costs (if not included above)",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E36*(C36/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G36*(C36/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I36*(C36/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F36+H36+J36","v":{"v":0,"d":"R0.00"}},{"$f":"K36*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K36+L36","v":{"v":0,"d":"R0.00"}}]
[null,"Class C IP block (5 public IP addresses).",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E37*(C37/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G37*(C37/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I37*(C37/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F37+H37+J37","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Any connectivity costs (if not included above)",36," Months ",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Wildcard Certificate Costs",36," Months ",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"DNS Hosting Costs",36," Months ",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"SLA for faults to be resolved (if not included above)",36," Months ",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Unified Threat Management / Dedicated Firewall Rental",36," Months ",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Unified Threat Management / Dedicated Firewall Configurations (Reviewed Yearly)",3,"Yearly",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},null,{"v":0,"d":"R0.00"},{"$f":"I43*(C43/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F43+H43+J43","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"K43+L43","v":{"v":0,"d":"R0.00"}}]
[null,"Additonal Costs (if any)",1,"Once-Off / Monthly",{"v":0,"d":"R0.00"},{"$f":"E44*(C44/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G44*(C44/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I44*(C44/1)","v":{"v":0,"d":"R0.00"}},{"$f":"F44+H44+J44","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"K44+L44","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTALS",null,null,{"$f":"SUM(E36:E44)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F36:F44)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(K36:K44)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(L36:L44)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"}]
[]
[null,"APN"," Quantity  "," Unit of measure ","Rate","Total Year 1","Rate","Total Year 2","Rate","Total Year 3","TOTAL FOR 36 MONTHS, VAT EXCL ","VAT","GRAND TOTAL for 36 MONTHS ICL VAT"]
[null,"50GB per month APN Costs",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E49*(C49/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G49*(C49/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I49*(C49/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F49+H49+J49","v":{"v":0,"d":"R0.00"}},{"$f":"K49*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K49+L49","v":{"v":0,"d":"R0.00"}}]
[null,"Migration Costs (if any)",1,"Unit",{"v":0,"d":"R0.00"},{"$f":"E50*(C50)","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"$f":"F50+H50+J50","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"K50+L50","v":{"v":0,"d":"R0.00"}}]
[null,"Additonal Costs (if any)",1,"Once-Off / Monthly",{"v":0,"d":"R0.00"},{"$f":"E51*(C51/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G51*(C51/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I51*(C51/1)","v":{"v":0,"d":"R0.00"}},{"$f":"F51+H51+J51","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"K51+L51","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTALS",null,null,{"$f":"SUM(E24:E49)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(K49:K51)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(L49:L51)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(M49:M51)","v":{"v":0,"d":"R0.00"}}]
[]
[null,"LAN Managed Services"," Quantity  "," Unit of measure ","Rate","Total Year 1","Rate","Total Year 2","Rate","Total Year 3","TOTAL FOR 36 MONTHS, VAT EXCL ","VAT","GRAND TOTAL for 36 MONTHS ICL VAT"]
[null,"9x Velocloud 620 or Equivalent Router Rental",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E56*(C56/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G56*(C56/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I56*(C56/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F56+H56+J56","v":{"v":0,"d":"R0.00"}},{"$f":"K56*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K56+L56","v":{"v":0,"d":"R0.00"}}]
[null,"9x Router  Installation and Configurations",1,"Unit",{"v":0,"d":"R0.00"},{"$f":"E57*(C57)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G57*(C57)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I57*(C57)","v":{"v":0,"d":"R0.00"}},{"$f":"F57+H57+J57","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"K57+L57","v":{"v":0,"d":"R0.00"}}]
[null,"17x Cisco Switches (C1000-48FP-4GL or equivalent) Rental",36," Months ",{"v":0,"d":"R0.00"},{"$f":"E58*(C58)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G58*(C58/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"17x Switches Installation and Configurations",1,"Unit",{"v":0,"d":"R0.00"},{"$f":"E59*(C59)","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"11x Wi-Fi Access Points (Mesh Technology)",1,"Unit",{"v":0,"d":"R0.00"},{"$f":"E60*(C60)","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"11x Wi-Fi Access Points (Mesh Technology) Installation and Configurations",1,"Unit",{"v":0,"d":"R0.00"},{"$f":"E61*(C61)","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Additonal Costs (if any)",1,"Once-Off / Monthly",{"v":0,"d":"R0.00"},{"$f":"E62*(C62/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G62*(C62/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I62*(C62/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[]
[null,"GRAND TOTALS",null,null,{"$f":"SUM(E56:E62)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F56:F62)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(K56:K62)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(L56:L62)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(M56:M62)","v":{"v":0,"d":"R0.00"}}]
[]
[null,"VoIP Equipment Rental"," Quantity  "," Unit of measure ","Rate","Total Year 1","Rate","Total Year 2","Rate","Total Year 3","TOTAL FOR 36 MONTHS, VAT EXCL ","VAT","GRAND TOTAL for 36 MONTHS ICL VAT"]
[null,"3x Yealink T46S Handsets or equivalent “Receptionist”",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E67*(C67/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G67*(E67/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I67*(G67/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F67+H67+J67","v":{"v":0,"d":"R0.00"}},{"$f":"K67*0.155","v":{"v":0,"d":"R0.00"}},{"$f":"K67+L67","v":{"v":0,"d":"R0.00"}}]
[null,"3x Yealink EXP40 Expansion Module for “Receptionist”",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E68*(C68/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G68*(E68/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I68*(G68/3)","v":{"v":0,"d":"R0.00"}},{"$f":"F68+H68+J68","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"K68+L68","v":{"v":0,"d":"R0.00"}}]
[null,"61x Yealink T29G Handsets or equivalent ",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E69*(C69/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"169x Yealink T23G Handsets or equivalent ",36,"Months",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"1x Yealink W52P Wireless Handsets or equivalent",36,"Months",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"TMS Solution",36,"Months",{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"G72*(E72/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I72*(G72/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Hosted IP PBX Installation Costs",1,"Once-Off",{"v":0,"d":"R0.00"},{"$f":"E73*(C73/C73)","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"9x Service Installation (each site)",1,"Once-Off",{"v":0,"d":"R0.00"},{"$f":"E74*(C74/C74)","v":{"v":0,"d":"R0.00"}},{"$nulls":4},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"License Costs (if any)",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E75*(C75/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G75*(C75/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I75*(G75/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"IP Talk Setup setup",36,"Months",{"v":0,"d":"R0.00"},{"$f":"E76*(C76/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G76*(C76/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I76*(G76/3)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[null,"Additonal Costs (if any)",1,"Once-Off / Monthly",{"v":0,"d":"R0.00"},{"$f":"E77*(C77/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"G77*(C77/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I77*(C77/1)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
[]
[null,"GRAND TOTALS",null,null,{"$f":"SUM(E67:E77)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F67:F77)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(K67:K76)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(L67:L76)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(M67:M76)","v":{"v":0,"d":"R0.00"}}]
[]
[]
[null,"TOTAL CARRIED TO FORM OF OFFER",{"$nulls":8},{"$f":"K79+K64+K53+K32+K46","v":{"v":0,"d":"R0.00"}},{"$f":"L79+L64+L53+L32+L46","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"}]
[null,"All escalations should be included in the bid price, All pricing to be given in South African Rands."]
[null,"Bid price must be include the specifications found in the tender specification"]