{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Racks"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":1,"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":"Racks","index":0,"n_rows":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,10],[37,1,37,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[3,0,3,10],[5,6,5,10],[7,1,7,10],[31,0,31,10],[34,0,34,4],[9,0,12,0],[14,0,16,0],[5,2,5,5]]}
["UNDP-MoH Health System Strengthening"]
["Beira Warehouse - Mozambique"]
[]
[" Racking System and Binning Equipment"]
[]
[null,null,2020,null,null,null,2022]
["Item No.","Description of Items","Quantity","UoM","Unit Price in USD","TOTAL Price in USD","Quantity","UoM","Add 20%","Unit Price in USD + Add 20%","TOTAL estimated Price in USD"]
[1,"Storage Structure and Binning Equipment"]
[1.1000000000000001,"Main Warehouse",{"$nulls":10},{"$f":"SUM(K10:K13)","v":183551.98800000001}]
[null,"Adjustable Pallet Racking delivered and installed (pallets)",4989,"pallets",27.04,134902.56,5061,"pallets",1.2,{"$f":"E10*I10","v":32.448},{"$f":"J10*G10","v":164219.32800000001}]
[null,"Plastic Upright Protectors",324,"uprights",32.93,10669.32,338,"uprights",1.2,{"$f":"E11*I11","v":39.515999999999998},{"$f":"J11*G11","v":13356.407999999999}]
[null,"Row End Barriers",33,"units",125.31,4135.2299999999996,37,"units",1.2,150.37199999999999,5563.7639999999992]
[null,"Row Signage",32,"units",10.11,323.52,34,"units",1.2,12.132,412.488]
[1.2,"Picking System Main Warehouse",{"$nulls":10},{"$f":"SUM(K15:K17)","v":55524.131999999998}]
[null,"Long span shelving",147,"bays",267.44,39313.68,163,"bays",1.2,{"$f":"E15*I15","v":320.928},{"$f":"J15*G15","v":52311.264000000003}]
[null,"Row Signage",22,"units",10.11,222.42,24,"units",1.2,12.132,291.16800000000001]
[null,"Pick Trolleys",3,"ea",486.95,1460.85,5,"ea",1.2,584.33999999999992,2921.7]
[1.3,"Surgical Materials Store"]
[null,"Steel Binning\nIron shelving?",41,"units",92.21,3780.61,41,"units",1.2,{"$f":"E19*I19","v":110.65199999999999},{"$f":"J19*G19","v":4536.7319999999991},null,{"$f":"K19","v":4536.7319999999991}]
[1.4,"Psychotropic Store"]
[null,"Steel Binning\nIron lockable storage cabinets",31,"units",92.21,2858.51,31,"units",1.2,{"$f":"E21*I21","v":110.65199999999999},3430.2119999999995,null,{"$f":"K21","v":3430.2119999999995}]
[1.5,"Warehouse flammable products",{"$nulls":10},{"$f":"SUM(K23:K26)","v":3515.2319999999995}]
[null,"Adjustable Pallet Racking delivered and installed (pallets)",null,null,27.04,null,72,"pallets",1.2,{"$f":"E23*I23","v":32.448},{"$f":"J23*G23","v":2336.2559999999999}]
[null,"Plastic Upright Protectors",null,null,32.93,null,14,"uprights",1.2,{"$f":"E24*I24","v":39.515999999999998},{"$f":"J24*G24","v":553.22399999999993}]
[null,"Row End Barriers",null,null,125.31,null,4,"units",1.2,150.37199999999999,{"$f":"J25*G25","v":601.48799999999994}]
[null,"Row Signage",null,null,10.11,null,2,"units",1.2,12.132,{"$f":"J26*G26","v":24.263999999999999}]
[1.6,"Toxic Products Warehouse ",{"$nulls":10},{"$f":"SUM(K28:K30)","v":6327.7919999999995}]
[null,"Long span shelving",null,null,267.44,null,16,"bays",1.2,{"$f":"E28*I28","v":320.928},{"$f":"J28*G28","v":5134.848}]
[null,"Row Signage",null,null,10.11,null,2,"units",1.2,12.132,24.263999999999999]
[null,"Pick Trolleys",null,null,486.95,null,2,"ea",1.2,584.33999999999992,1168.6799999999998]
[]
["Total Price in USD for required Equipment"]
[2,"Transporation Price to DAP - Mozambique Beira/Mpauto? as indicated in the RFQ ( please indicate tranporstation shall be from which city/location)",1,"LS",32758.13,32758.13,1,"LS",5,{"$f":"F33*I33","v":163790.65},{"$f":"J33","v":163790.65}]
[3,"Installation and commissiong?? Price ",1,"LS",30391.119999999999,30391.119999999999,1,"LS",1.2,{"$f":"F34*I34","v":36469.343999999997},{"$f":"J34*G34","v":36469.343999999997}]
["Grand Total Price for (Items 1,2 and3)",{"$nulls":4},{"$f":"SUM(F10:F34)","v":260815.95},{"$nulls":4},{"$f":"SUM(K10:K34)","v":457146.08199999999}]
[]
["Notes:"]
[null,"All Storage and handling equipment must consider the standard Europallets dimensions 0.80x1.20m"]
[null,"Long span shelving means layers of "]