{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Price List","Distribution List"],"not_rendered":{"charts":0,"images":10,"macros":0,"external_links":0,"defined_names":2,"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":"Price List","index":0,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,1,33,6],[33,7,33,9],[29,1,29,5],[30,1,30,6],[30,7,30,9],[31,1,31,6],[31,7,31,9],[32,1,32,6],[32,7,32,9],[27,10,28,10],[23,10,24,10],[25,0,26,0],[25,1,26,5],[25,7,26,7],[25,8,26,8],[25,9,26,9],[25,10,26,10],[27,0,28,0],[27,1,28,5],[27,7,28,7],[27,8,28,8],[27,9,28,9],[23,0,24,0],[23,1,24,5],[23,7,24,7],[23,8,24,8],[23,9,24,9],[21,10,22,10],[19,0,20,0],[19,1,20,5],[19,7,20,7],[19,8,20,8],[19,9,20,9],[19,10,20,10],[21,0,22,0],[21,1,22,5],[21,7,22,7],[21,8,22,8],[21,9,22,9],[17,10,18,10],[15,0,16,0],[15,1,16,5],[15,7,16,7],[15,8,16,8],[15,9,16,9],[15,10,16,10],[17,0,18,0],[17,1,18,5],[17,7,18,7],[17,8,18,8],[17,9,18,9],[13,10,14,10],[11,0,12,0],[11,1,12,5],[11,7,12,7],[11,8,12,8],[11,9,12,9],[11,10,12,10],[13,0,14,0],[13,1,14,5],[13,7,14,7],[13,8,14,8],[13,9,14,9],[7,10,8,10],[9,0,10,0],[9,1,10,5],[9,7,10,7],[9,8,10,8],[9,9,10,9],[9,10,10,10],[2,0,6,9],[7,0,8,0],[7,1,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,8,9]]}
[]
[]
["OFFICE FURNITURE BILL OF QUANTITY AND COST ESTIMATE"]
[]
[]
[]
[]
["ITEM","DESCRIPTION",{"$nulls":4},"SPECIFICATION","QUANT.","P.Unit (MT)","P. TOTAL (MT)"]
[]
[1,"\n\n\n\n\n\n\n\n\n\n\n\n\n\n",{"$nulls":4},"3 seater slatted chair in silver chrome\nBrand: Nagano\nFixed base, it has a seat and back with a perforated steel structure and an anatomically shaped chrome steel arm.\nMaximum recommended weight per seat 150 kg\nHeight: 36 cm\nWidth: 53cm\nLength: 74cm\nWeight: 27.76 Kg",116,null,{"$f":"H10*I10","v":0}]
[{"$nulls":6},"Cadeira Longarina 3 lugares cromado prata \nMarca: Nagano\nBase fixa, possui assento e encosto com estrutura em aço perfurado e braço em aço cromado com formato anatômico.\nPeso máximo recomendado por assento 150 Kg\nAltura: 36 cm\nLargura: 53 cm\nComprimento: 74 cm\nPeso: 27.76 Kg"]
[2,{"$nulls":5},"Basic Fixed Office Chair Black Canvas with Chrome Base\nDimensions\nHeight: 93.00 Centimeters\nWidth: 66.00 Centimeters\nDepth: 56.00 Centimeters\nWeight: 10.00 Kilos",454,null,{"$f":"H12*I12","v":0}]
[{"$nulls":6},"Cadeira Escritorio Basic Fixa Tela Preta com Base Cromada\nDimensões\nAltura: 93,00 Centímetros\nLargura: 66,00 Centímetros\nProfundidade: 56,00 Centímetros\nPeso: 10,00 Kilos"]
[3,{"$nulls":5},"Michigan Office Chair Mesh Screen\nSeat: Plywood, covered in D28 foam and polyester fabric\nTotal height: (High) 103cm / (Low) 93\nHeight from Floor to Seat: (High) 55cm / (Low) 45cm\nHeight From Floor To Arm: 73cm (High) / 63cm (Low)\nWidth: 57cm\nInner seat width: 47 cm\nDepth: 61cm\nInner seat depth: 45 cm\nSupported Weight: 120 Kgs\nNylon base\n\n\n",166,null,{"$f":"H14*I14","v":0}]
[{"$nulls":6},"Cadeira De Escritório  Michigan Tela Mesh\nAssento: Em compensado, revestido em espuma D28 e tecido poliéster\nAltura total: (Alta) 103cm / (Baixa) 93\nAltura do Chão Até o Assento: (Alta) 55cm / (Baixa) 45cm\nAltura Do Chão Até o Braço: 73cm (Alta) / 63cm (Baixa)\nLargura: 57cm\nLargura interna do assento: 47 cm\nProfundidade: 61 cm\nProfundida interna do assento: 45 cm\nPeso Suportado: 120 Kgs\nBase Nylon"]
[4,{"$nulls":5},"Steel cabinet 4 shelves\nHeight 1.98m;\nWidth 0.90 m;\nDepth 0.40 m;\nNumber of ports 02.",126,null,{"$f":"H16*I16","v":0}]
[{"$nulls":6},"Armário de aço 4 prateleiras\nAltura 1,98m;\nLargura 0,90 m;\nProfundidade 0,40 m;\nNúmero de portas 02."]
[5,{"$nulls":5},"Office desk table\nHeight: 75 cm\nWidth: 1.20 M\nDepth: 60cm\nNet Weight: 17 kg\ncolor: walnut\nMaterial: MDP (Medium Density Particle Panel)",158,null,{"$f":"H18*I18","v":0}]
[{"$nulls":6},"Mesa secretaria para escritório\nAltura: 75 cm\nLargura: 1,20 M\nProfundidade: 60 cm\nPeso Líquido:17 kg\nCor: Nogueira\nMaterial: MDP  (Painel de Partícula de Média Densidade)"]
[6,{"$nulls":5},"MEETING TABLE\nShape: Rectangle\nNumber of seats: 8 Basic Fixed Chair\nDimension: W2800 X D1200 X H750 mm \nMax. load: 120 kg\nColor: Slate grey - nut brown\nSurface: Melamine\nWeight: 155,70 kg",40,null,{"$f":"H20*I20","v":0}]
[{"$nulls":6},"MESA DE REUNIÃO\nForma: Retângulo\nNúmero de lugares: 8 Cadeira Fixa Básica\nDimensão: W2800 X D1200 X H750 mm\nMáx. Carga: 120kg\nCor: cinza ardósia - marrom noz\nSuperfície: Melamina\nPeso: 155,70kg"]
[7,{"$nulls":5},"Magnetic Whiteboard\nBrand: Stalo\nDimensions: 180X90cm\nComes with fixing hooks\nFor use with whiteboard marker\naluminum structure\nDual function magnetic: write and use with magnets\nColor: ‎White",65,null,0]
[{"$nulls":6},"Quadro Branco Magnético\nMarca: Stalo \nDimensões: 180X90cm \nAcompanha ganchos para fixação\nPara uso com marcador de quadro branco\nEstrutura em alumínio\nMagnético dupla função: escrever e usar com imãs\nCor: ‎Branco"]
[8,{"$nulls":5},"Desktop computer\nHP ProDesk 600G1,\nIntel Quad Core i5,\n500GB HDD,\n8GB DDR3 RAM,\nWindows 10 Home,\nDVD,\nWIFI,\n19-inch monitor, Keyboard and mouse\nUPS 750 with a 5-place triple plug",30,null,{"$f":"H24*I24","v":0}]
[{"$nulls":6},"Computador de mesa \nHP ProDesk 600G1,\nIntel Quad-Core i5,\nHDD de 500 GB, \nRAM DDR3 de 8 GB,\nWindows 10 Home,\nDVD,\nWIFI,\nMonitor de 19 polegadas, Teclado e mouse \nUPS 750 com uma ficha tripla de 5 lugares"]
[9,{"$nulls":5},"Printer\nHP Smart \nTank 615 Wireless\n All-in-One Printer\nA4 Color Inkjet \nAll-in-One Printer\nPrint, Scan, Copy and Fax, ADF\nPrint speed up to 11 ppm (black) and 5 ppm (color)\nUSB, WiFi, Bluetooth",30,null,{"$f":"H26*I26","v":0}]
[{"$nulls":6},"Impressora\nHP Smart\nTanque 615 Sem Fio\nImpressora tudo-em-um\nJato de tinta colorido A4\nImpressora tudo-em-um\nImpressão, Scan, Cópia e Fax, ADF\nVelocidade de impressão de até 11 ppm (preto) e 5 ppm (cor)\nUSB, Wi-Fi, Bluetooth"]
[10,{"$nulls":5},"Ceiling Fan\nBrand Name: Seelux\nFlow (m³/h): 4500 / 3640 / 2540\nSpeed (m/s): 2.2\nDischarge mouth diameter: 800 mm\nWeight: 4.80 kg\nColor: White\nMotor power (W): 45\nVoltage: 1-230V-50Hz\nFrequency (Hz): 50\nMotor phase: single phase",132,null,{"$f":"H28*I28","v":0}]
[{"$nulls":6},"Ventoinha de tecto\nNome da marca: Seelux HTB-75 RC\nCaudal (m³/h): 4500 / 3640 / 2540\nVelocidade (m/s): 2,2\nDiâmetro da boca de Descarga: 800 mm\nPeso: 4,80 kg\nCor: Branca\nPotencia motor (W): 45\nVoltagem: 1-230V-50Hz\nFrequência (Hz): 50\nFase motor: monofásico"]
[12,"Transport of furniture to the districts and Administrative Posts",{"$nulls":4},"Macomia\nQuissanga\nPalma \nMocimboa da Praia\nMeluco","Ls",null,{"$f":"I30","v":0}]
[null,"Subtotal",{"$nulls":5},{"$f":"SUM(J10:J30)","v":0}]
[null,"VAT 17%",{"$nulls":5},{"$f":"H31*0.17","v":0}]
[null,"Total with VAT",{"$nulls":5},{"$f":"H31+H32","v":0}]
[null,"Total (U$D)",{"$nulls":5},{"$f":"H33/63.25","v":0}]

{"sheet":"Distribution List","index":1,"n_rows":33,"n_cols":18,"rows_kept":33,"cut":false,"hidden":false,"merged":[[50,9,50,12],[29,4,29,5],[29,17,29,18],[30,4,30,5],[30,17,30,18],[31,4,31,5],[31,17,31,18],[32,4,32,5],[32,17,32,18],[47,9,47,12],[48,9,48,12],[49,9,49,12],[26,4,26,5],[26,17,26,18],[27,4,27,5],[27,17,27,18],[28,4,28,5],[28,17,28,18],[23,4,23,5],[23,17,23,18],[24,4,24,5],[24,17,24,18],[25,4,25,5],[25,17,25,18],[20,4,20,5],[20,17,20,18],[21,4,21,5],[21,17,21,18],[22,4,22,5],[22,17,22,18],[17,4,17,5],[17,17,17,18],[18,4,18,5],[18,17,18,18],[19,4,19,5],[19,17,19,18],[14,4,14,5],[14,17,14,18],[15,4,15,5],[15,17,15,18],[16,4,16,5],[16,17,16,18],[11,4,11,5],[11,17,11,18],[12,4,12,5],[12,17,12,18],[13,4,13,5],[13,17,13,18],[8,4,8,5],[8,17,8,18],[9,4,9,5],[9,17,9,18],[10,4,10,5],[10,17,10,18],[5,4,5,5],[5,17,5,18],[6,4,6,5],[6,17,6,18],[7,4,7,5],[7,17,7,18],[3,17,4,18],[2,6,2,16],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,4,4,5]]}
[]
[]
[{"$nulls":6},"TYPE OF FURNITURE TO BE SUPPLIED"]
["No.","DISTRICT","FACILITIES","FUND","CATEGORY",null,"Waiting chairs","Secretary chair","Visitor's Chair","Steel cabinet","Office desk"," Meeting table","Magnetic board","AIR CONDITIONER","Ceiling Fan","Printer","Desktop computer","STATUS"]
[]
[1,"Macomia","Rehabilitation of Macomia Health Center","MRF/India Fund","Health Facilities",null,12,16,25,10,12,3,6,"N/A",18,1,1,"FINISHED"]
[2,"Quissanga","Rehabilitation of EPS of Nacoja-Bilibiza","MRF/EU","Education Facilities",null,2,{"$f":"K7","v":4},{"$f":"K7*2+(4*L7)","v":8},2,4,0,2,"N/A",1,1,1,"ONGOING"]
[3,"Quissanga","Rehabilitation of EPS Montepuez-Bilibiza","MRF/EU","Education Facilities",null,2,4,8,2,4,0,2,"N/A",1,1,1,"ONGOING"]
[4,"Quissanga","Rehabilitation of Bilibiza Health Center","MRF/EU","Health Facilities",null,12,16,25,10,12,3,6,"N/A",18,1,1,"ONGOING"]
[5,"Quissanga","Rehabilitation of Administration Building-Bilibiza","MRF/EU","Gov Office",null,4,4,16,5,4,2,2,"N/A",5,1,1,"ONGOING"]
[6,"Quissanga","Rehabilitation of district secretary office ","MRF/EU","Gov Office",null,4,4,16,5,4,2,2,"N/A",5,1,1,"PLANED"]
[7,"Quissanga","Rehabilitation of Mahate Health Center","MRF/EU","Health Facilities",null,4,4,12,3,4,1,2,"N/A",3,1,1,"PLANED"]
[8,"Quissanga","Rehabilitation of Administration Meeting Room","MRF/EU","Gov Office",null,4,4,16,5,4,2,2,"N/A",5,1,1,"PLANED"]
[9,"Quissanga","Rehabilitation of Education Building + warehouse","MRF/EU","Education Facilities",null,3,4,12,3,4,1,2,"N/A",3,1,1,"PLANED"]
[10,"Meluco","Rehabilitation of Imbada health center","MRF/EU","Health Facilities",null,4,4,12,3,4,1,2,"N/A",3,1,1,"ON GOING"]
[11,"Palma","Construction of 3 classrooms in Bagala EPC school","MRF/EU","Education Facilities",null,2,4,8,2,4,0,2,"N/A",1,1,1,"PLANED"]
[12,"Palma","Rehabilitation of district education office","MRF/EU","Education Facilities",null,3,4,8,2,4,0,2,"N/A",3,1,1,"PLANED"]
[13,"Palma","Rehabilitation of administration building","MRF/EU","Gov Office",null,4,6,20,5,6,2,2,"N/A",5,1,1,"PLANED"]
[14,"Palma"," Rehabilitation of the permanent secretary office","MRF/EU","Gov Office",null,4,5,18,5,5,2,2,"N/A",5,1,1,"PLANED"]
[15,"Palma","Rehabilitation of District Civil Registry and Notary","MRF/EU","Gov Office",null,4,5,18,5,5,2,2,"N/A",5,1,1,"PLANED"]
[16,"Palma","Rehabilitation of Palma Meeting Room","MRF/EU","Gov Office",null,4,{"$f":"K21","v":2},12,5,2,2,2,"N/A",5,1,1,"PLANED"]
[17,"Mocimboa da Praia","Rehabilitation of administration building","MRF/EU","Gov Office",null,4,6,20,5,6,2,2,"N/A",5,1,1,"PLANED"]
[18,"Mocimboa da Praia","Rehabilitation of MdP Meeting room","MRF/EU","Gov Office",null,4,6,20,5,6,2,2,"N/A",5,1,1,"PLANED"]
[19,"Mocimboa da Praia","Rehabilitation of education services building","MRF/EU","Gov Office",null,4,6,20,5,6,2,2,"N/A",5,1,1,"PLANED"]
[20,"Mocimboa da Praia","Rehabilitation of municipality building","MRF/EU","Gov Office",null,4,6,20,5,6,2,2,"N/A",5,1,1,"PLANED"]
[21,"Mocimboa da Praia","Rehabilitation of MDP EPS school buildings","MRF/EU","Education Facilities",null,4,4,8,4,4,0,2,"N/A",4,1,1,"PLANED"]
[22,"Mocimboa da Praia","Rehabilitation of court Building","MRF/EU","Gov Office",null,4,6,20,5,6,2,2,"N/A",5,1,1,"PLANED"]
[23,"Mocimboa da Praia","Rehabilitation of Health Training Facility","MRF/EU","Health Facilities",null,4,6,20,5,6,2,2,"N/A",5,1,1,"PLANED"]
[24,"Mocimboa da Praia","Rehabilitation of Nandadwa Small Health Post","MRF/EU","Health Facilities",null,4,4,12,3,4,1,2,"N/A",3,1,1,"PLANED"]
[25,"Quissanga","Government Block (Meeting Room, SDPI, Secretary and Administration)","MRF/EU","Gov Office",null,8,20,48,10,20,2,5,"N/A",5,4,4,"PLANED"]
[26,"Quissanga","Rehabilitation of SDMAS (health office)","MRF/EU","Health Facilities",null,2,6,16,2,6,1,2,"N/A",2,1,1,"PLANED"]
[27,"Quissanga","Rehabilitation of EPC School","MRF/EU","Education Facilities",null,2,6,16,5,6,1,2,"N/A",2,1,1,"PLANED"]
[{"$nulls":6},{"$f":"SUM(G6:G32)","v":116},166,454,126,158,40,65,{"$f":"SUM(N6:N29)","v":0},{"$f":"SUM(O6:O32)","v":132},{"$f":"SUM(P6:P32)","v":30},{"$f":"SUM(Q6:Q32)","v":30}]