{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Start","Part-I"],"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,"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":"Start","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4]]}
[]
[null,"Annexure-18 - Commercial Annexure"]
[null,"Procurement and Implementation of Change Data Capture (CDC) and Extract Transform Load (ETL) Solution"]
[null,"Ref:LIC/CO/IT-SD/EFEAP-NEXT/CDC-ETL/24-25/01 Dated: 10-05-2024"]
[]
[null,null,"Enter Bidder Name"]
[]
[null,null,null,"Instructions related to entering quotes"]
[null,null,null," Excel Cells where Bidder has to input values, are unlocked."]
[]
[null,null,null,"The bidder will have to compulsorily quote prices for each line item. The quote should be for each line item and as per exact specifications called for in the Technical Bid."]
[null,null,null,"The Quantities are indicative and may vary, however, actual quantities will be as reflected in the Purchase Orders . "]
[null,null,null,"LIC may purchase additional quantities at the Approved Rate for all the components by giving additional Purchase Order(s)."]
[null,null,null,"The quotes should be in integer only (i.e. non decimal)."]
[]
[]
[null,null,"Date:","dd-mm-yyyy"]
[]
[null,null,null,"Signature of Vendor/Vendor's  Representative"]

{"sheet":"Part-I","index":1,"n_rows":26,"n_cols":19,"rows_kept":26,"cut":false,"hidden":false,"merged":[[28,1,28,7],[4,1,4,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[5,0,5,11],[6,5,6,9],[6,4,8,4],[6,3,8,3],[6,1,8,1],[6,2,8,2],[23,1,23,5],[17,2,17,11],[9,10,9,11],[9,5,9,9],[20,0,20,9]]}
[{"$f":"Start!B2","v":"Annexure-18 - Commercial Annexure"}]
[{"$f":"Start!B3","v":"Procurement and Implementation of Change Data Capture (CDC) and Extract Transform Load (ETL) Solution"}]
[{"$f":"Start!B4","v":"Ref:LIC/CO/IT-SD/EFEAP-NEXT/CDC-ETL/24-25/01 Dated: 10-05-2024"}]
[]
["Bidder :"]
["Part I - Quote for Services of Software Solution License/Subscription/ATS/AMS/Onsite Engineers and implementation efforts"]
[null,"Item",null,null,"Quantity/Number","License/Subscrition/AMC/ATS Cost for Paid SW Per unit for each year"]
[null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["Sl. No.",null,null,null,null,1.0,0.90909,0.82645,0.75131,0.68301,"TOTAL Cost Excluding GST","Total Discouted Cost @NPV excluding GST"]
[1.0,"Software Licenses+AMC/ATS cost OR Subscription cost  ","Name of SW/Tool","License/ Subscription Base"]
["1A","CDC Software",null,"Per Source Server",150.0,1.0,1.0,1.0,1.0,1.0,{"$f":"SUM(F11:J11)*E11","v":750.0},{"$f":"ROUND((F11*$F$9+G11*$G$9+H11*$H$9+I11*$I$9+J11*$J$9)*E11,2)","v":625.48}]
["1B","ETL Software",null,"Per Target Server",5.0,1.0,1.0,1.0,1.0,1.0,{"$f":"SUM(F12:J12)*E12","v":25.0},{"$f":"ROUND((F12*$F$9+G12*$G$9+H12*$H$9+I12*$I$9+J12*$J$9)*E12,2)","v":20.85}]
["1C","Transport Pirpeline (If required separately)",null,"For the entire solution",1.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["1D","Any Other Software(If required)",null,null,1.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["1E","Any Other Software(If required)",null,null,1.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["1F","Any Other Software(If required)",null,null,1.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
[2.0,"End to End Solution implementation Cost including resources",null,null,1.0,1.0,0.0,0.0,0.0,0.0,{"$f":"SUM(F17:J17)*E17","v":1.0},1.0]
[3.0,"Onsite Engineer cost per year"]
["3A","L2 Engineer",null,null,5.0,1.0,1.0,1.0,1.0,1.0,{"$f":"SUM(F19:J19)*E19","v":25.0},20.85]
["3B","L4 Engineer",null,null,1.0,1.0,1.0,1.0,1.0,1.0,{"$f":"SUM(F20:J20)*E20","v":5.0},4.17]
["Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K11:K20)","v":806.0},{"$f":"SUM(L11:L20)","v":672.35},null,null,null,null,null,null,{"$f":"SUM(S10:S17)","v":0.0}]
[]
[]
[null,"LIC may change the actual requirement/deployment based on the above rates."]
[]
[null,"Signature of Vendor's Representative",null,null,null,"Date","dd-mm-yyyy"]