{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":55,"n_cols":6,"rows_kept":55,"cut":false,"hidden":false,"merged":[[46,0,48,0],[46,1,48,1],[46,2,47,2],[46,4,47,4],[0,0,0,2]]}
["Section D – Cost Breakdown by Cost Component"]
["I ","CLEANING SUPPLIES & TOOLS","QUANTITY PER MONTH","UoM"," COST PER ITEM (IDR)","TOTAL COST PER YEAR"]
[{"$nulls":5},"(IDR)"]
[null,null,"(A)",null,"(B)","(A x B x 12)"]
[1,"Broom (sapu ijuk)",8,"unit",null,{"$f":"C5*E5*12","v":0}]
[2,"Plastic dust pan",8,"unit",null,{"$f":"C6*E6*12","v":0}]
[3,"Nylon Brush",1,"unit",null,0]
[4,"Imported Mop Stick",4,"unit",null,0]
[5,"Mopping Cloth",6,"unit",null,0]
[6,"Alumunium mop handle",6,"unit",null,0]
[7,"Polishing red pad",3,"unit",null,0]
[8,"Polishing bonnet",4,"unit",null,0]
[9,"Polishing pad holder",1,"unit",null,0]
[10,"Carpet brush - Polisher",2,"unit",null,0]
[11,"Glass roller stick 35 cm",1,"unit",null,0]
[12,"Glass roller Mop 35 cm",1,"unit",null,0]
[13,"Glass stick 45 cm",2,"unit",null,0]
[14,"Glass mop 45 cm",2,"unit",null,0]
[15,"Rubber hand gloves",10,"unit",null,0]
[16,"Cloth hand gloves",8,"unit",null,0]
[17,"Water Bucket",4,"unit",null,0]
[18,"Mop Set",4,"set",null,0]
[19,"Majun Mop",2,"pcs",null,0]
[20,"Toilet Stick",2,"pcs",null,0]
[21,"Toilet Brush",1,"pcs",null,0]
[22,"Washing sponge",8,"pcs",null,0]
[23,"Rugbee shampo",2,"gallon",null,0]
[24,"Glass Cleaner ",3,"gallon",null,0]
[25,"Toilet bowl cleaner",1,"gallon",null,0]
[26,"Chemical for furniture",1,"gallon",null,0]
[27,"Liquid dish washing soap",16,"pack",null,0]
[28,"Floor finish remover (stain remover)",1,"gallon",null,0]
[29,"Chemical for carpet cleaner",1,"gallon",null,0]
[30,"Air Freshener (spray)",2," can",null,0]
[31,"Desk phone cleaner (spray)",6," can",null,0]
[32,"Detergent powder",4,"kg",null,0]
[33,"Garbage bag",25,"kg",null,0]
[34,"Hand Towel",10,"pcs",null,0]
[35,"Plastic chamois medium size",8,"pcs",null,0]
[36,"Liquid hand soap",2,"bottle",null,0]
[37,"Plastic Garbage Container 250 ltr",4,"unit",null,0]
[38,"Disinfectant to clean desks,  chairs, door handles, stair handles",15,"liter",null,0]
[39,"Micro fiber cleaning cloth",4,"pcs",null,0]
[]
[null,"I: Sub-Total Cleaning Supplies/ Tools",null,null,null,{"$f":"SUM(F5:F43)","v":0}]
[]
["II","Private bathroom amenities (1 bathroom):","QUANTITY PER MONTH","UoM"," COST PER ITEM (IDR)","TOTAL COST PER YEAR"]
[{"$nulls":5},"(IDR)"]
[null,null,"(A)",null,"(B)","(A x B x 12)"]
[1,"Hand soap 400 ml",2,"pack",null,{"$f":"C50*E50*12","v":0}]
[2,"Toilet roll paper",10,"roll",null,0]
[3,"Facial Tissue 2 ply",3,"pack",null,0]
[null,"II: Sub-Total Bathroom Amenities",null,null,null,{"$f":"SUM(F50:F52)","v":0}]
[]
[null,"TOTAL COST ",null,null,null,{"$f":"F45+F53","v":0}]