{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Summary of Overall Prices","Annual Preventive Maintenance","Emergency Repair","Support Service","Rental of Equipments","Installation Works"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary of Overall Prices","index":0,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":false,"merged":[[10,0,10,1]]}
["Table 1: Summary of Overall Prices",{"$nulls":4},"Currency of the proposal: EUR"]
[null,"Amount(s)",null,null,null,"(without VAT)"]
["Annual Preventive Maintenance (from Table 2)",{"$f":"+'Annual Preventive Maintenance'!C12","v":0}]
["Emergency repair (from Table 3)",{"$f":"+'Emergency Repair'!E10","v":0}]
["Support service (from Table 4)",{"$f":"+'Support Service'!E8","v":0}]
["Rental of equipment (from Table 5)",{"$f":"+'Rental of Equipments'!E19","v":0}]
["Installation of equipment and related technical services(from Table 6)",{"$f":"+'Installation Works'!E8","v":0}]
["Total Amount of Financial Proposal",{"$f":"+SUM(B3:B7)","v":0}]
[]
[]
["Instructions to bidders: Please do not modify the structure of the financial proposal. Please only introduce quotations in the marked yellow fields."]

{"sheet":"Annual Preventive Maintenance","index":1,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,2,2,2],[0,0,0,2]]}
["Table 2: Breakdown of Annual Preventive Maintenance"]
[null,"Description","Amount"]
[]
[1,"Smith Detection HS 6040i "]
[2,"Smith Detection HS HS 100100 T "]
[3,"Smith Detection HS 145180 "]
[4,"Smith Detection HS 7555i "]
[5,"Smith Detection HS 7555i "]
[6,"Smith Detection HS 7555i "]
[7,"Smith Detection HS 7555i "]
[8,"Smith Detection HS 145180"]
[null,"Subtotal Annual Preventive Maintenance Fee (1-8):",{"$f":"+SUM(C4:C11)","v":0}]

{"sheet":"Emergency Repair","index":2,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,4,2,4],[9,0,9,3],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3]]}
["Table 3: Breakdown of Emergency repair"]
["No","Description","Estimated volume","Rate","Amount"]
[]
[1,"Emergency repair Standby, reaction time 45min, 4-hour time to repair on-site (yearly standby fee)","-","-"]
[2,"Call out fee per trip","4 trips/year",null,{"$f":"+D5*4","v":0}]
[3,"Hourly Rate - Qualification Requirements Graduate Technician (Mo-Fr, 08:00 - 18:00 hrs)","20 hours/year",null,{"$f":"20*D6","v":0}]
[4,"Hourly Rate - Qualification Requirements Technical Assistant (Mo-Fr, 08:00 - 18:00 hrs)","20 hours/year",null,{"$f":"20*D7","v":0}]
[5,"Surcharge for duty outside regular working hours 18:00 to 08:00 hrs (in % of hourly rate)","-","-","Please provide %"]
[6,"Surcharge for duty on weekend or public holidays (in % of hourly rate)","-","-","Please provide %"]
["Subtotal Emergency Repair (1-4):",null,null,null,{"$f":"+SUM(E4:E7)","v":0}]

{"sheet":"Support Service","index":3,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[[2,4,3,4],[7,0,7,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3]]}
["Table 4: Breakdown of  Support Service"]
[]
["No","Description","Estimated volume (hours)","Hourly rate","Amount"]
[]
[1,"Hourly rate Support services -Qualification requirements for a graduate technician (Mo - Fr)",100,null,{"$f":"+C5*D5","v":0}]
[2,"Surcharge for duty outside regular working hours 18:00 to 08:00 hrs (in % of hourly rate)","-","-","Please provide %"]
[3,"Surcharge for duty on weekend or public holidays (in % of hourly rate)","-","-","Please provide %"]
["Subtotal Support Service (1):",null,null,null,{"$f":"+SUM(E5:E5)","v":0}]

{"sheet":"Rental of Equipments","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[18,0,18,3],[21,0,21,4]]}
["Table 5: Breakdown of Rental of Equipments"]
[]
["Pos.","Type of  Equipment","Model","Manufacturer","Rental price / day"]
[]
[1,"X-Ray Scanner","HS 7555i","Smith detection"]
[2,"X-Ray Scanner","HS 100100 T","Smith detection"]
[3,"X-Ray Scanner","HS 145180","Smith detection"]
[4,"X-Ray Scanner","HI-SCAN 100100V","Smith detection"]
[5,"X-Ray Scanner","HI-SCAN 6040aTiX","Smith detection"]
[6,"X-Ray Scanner","HI-SCAN 7555si","Smith detection"]
[7,"X-Ray Scanner","HI-SCAN 10080 XCT","Smith detection"]
[8,"X-Ray Scanner","HI - SCAN 10080 EDX-2is","Smith detection"]
[9,"X-Ray Scanner","HI-SCAN 7555aX","Smith detection"]
[10,"X-Ray Scanner","HI-SCAN 6040CTXi","Smith detection"]
[11,"X-Ray Scanner","HI-SCAN 6040aX","Smith detection"]
[12,"X-Ray Scanner","HI-SCAN 145180-2is","Smith detection"]
[13,"X-Ray Scanner","B-SCAN","Smith detection"]
[14,"X-Ray Scanner","eqo","Smith detection"]
["Subtotal Rental of equipment (1-14)",null,null,null,{"$f":"+SUM(E5:E18)","v":0}]
[]
["For a rental period of more than one day of the items mentioned above under Table 5, the following deductions of the daily fee will apply: "]
[]
[" (please provide the scheme/formula of deductions which will apply)"]

{"sheet":"Installation Works","index":5,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[[2,4,3,4],[7,0,7,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3]]}
["Table 6: Breakdown of Installation Works"]
[]
["No","Description","Estimated volume (hours)","Hourly rate","Amount"]
[]
[1,"Hourly rate Installation works  - Qualification requirements for a graduate technician (Mo - Fr)",40,null,{"$f":"+C5*D5","v":0}]
[4,"Surcharge for duty outside regular working hours 18:00 to 08:00 hrs (in % of hourly rate)","-","-","Please provide %"]
[5,"Surcharge for duty on weekend or public holidays (in % of hourly rate)","-","-","Please provide %"]
["Subtotal Installation Works (1)",null,null,null,{"$f":"+SUM(E5:E5)","v":0}]