{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":22,"n_cols":13,"rows_kept":22,"merged":[[7,2,7,3],[7,4,7,5],[7,6,7,7],[7,8,7,9],[7,10,7,11],[7,12,8,12]]}
["ANNEXURE D - COST SCHEDULE"]
[]
["RENTAL AND SERVICING OF HYGIENE EQUIPMENT (SHE BINS AND AIR MIST REFILLS)"]
[]
[]
[]
[]
[null,null,"Year 1",null,"Year 2",null,"Year 3",null,"Year 4",null,"Year 5",null,"Total "]
["Item No","Sites","Monthly Cost\nExcl. VAT","Yearly Cost","Monthly Cost\nExcl. VAT","Yearly Cost","Monthly Cost\nExcl. VAT","Yearly Cost","Monthly Cost\nExcl. VAT","Yearly Cost","Monthly Cost\nExcl. VAT","Yearly Cost"]
["1","Scientia Campus (Pretoria)",null,{"$f":"(C10*12)","v":0},null,{"$f":"(E10*12)","v":0},null,{"$f":"(G10*12)","v":0},null,{"$f":"(I10*12)","v":0},null,{"$f":"(K10*12)","v":0},{"$f":"(L10+J10+H10+F10+D10)","v":0}]
["2","Pretoria: ICC",null,{"$f":"(C11*12)","v":0},null,{"$f":"(E11*12)","v":0},null,{"$f":"(G11*12)","v":0},null,{"$f":"(I11*12)","v":0},null,{"$f":"(K11*12)","v":0},{"$f":"(L11+J11+H11+F11+D11)","v":0}]
["3","Pretoria: Entabeni",null,0,null,0,null,0,null,0,null,0,0]
["4","Pretoria: Paardefontein",null,0,null,0,null,0,null,0,null,0,0]
["5","Pretoria: Kloppersbos",null,0,null,0,null,0,null,0,null,0,0]
["6","Johannesburg - Carlow Rd",null,0,null,0,null,0,null,0,null,0,0]
["7","Johannesburg - Cottesloe",null,0,null,0,null,0,null,0,null,0,0]
["8","Kwazulu Natal - Durban",null,0,null,0,null,0,null,0,null,0,0]
["9","Western Cape - Stellenbosch",null,0,null,0,null,0,null,0,null,0,0]
["10","Western Cape - Rosebank",null,0,null,0,null,0,null,0,null,0,0]
[{"$nulls":11},"Sub-Total",{"$f":"(M10+M11+M12+M13+M14+M15+M16+M17+M18+M19)","v":0}]
[{"$nulls":11},"15% Vat",{"$f":"M20* 0.15","v":0}]
[{"$nulls":11},"Total",{"$f":"(M20+M21)","v":0}]