{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Commercial Bid Indicative Price"],"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":"Commercial Bid Indicative Price","index":0,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,1,0,13],[1,1,1,13],[3,1,3,13],[4,1,5,1],[4,5,5,5],[4,12,5,12],[4,13,5,13],[4,4,5,4],[4,3,5,3],[4,6,5,6],[2,1,2,2],[2,3,2,13],[20,1,20,2],[13,1,13,12],[12,1,12,11],[15,1,15,13],[16,1,16,13],[18,1,18,2],[18,3,18,4],[19,3,19,4],[18,8,18,9],[19,8,19,9],[20,8,20,9],[20,3,20,4]]}
[null,"LIC-CO/IT-BPR/RFP/2024-2025/DRM dated 28 February 2025"]
[null,"Life Insurance Corporation of India – RFP/Tender for onboarding System Integrator (SI) to Implement Digital Rights Management Solution"]
[null,"Name of the Bidder: "]
[null,"COMMERCIAL BID (Indicative Pricing)"]
[null,"Item","Desc","OEM","Make/Model","Qty","On Delivery","AMC/ATS for 1st Year","AMC/ATS for 2nd Year","AMC/ATS for 3rd Year","AMC/ATS for 4th Year","AMC/ATS for 5th Year","Total(Rs)","PV(Rs)"]
[null,null,"Discount Factor @10%",null,null,null,null,{"$f":"1/1.1","v":0.9090909090909091},{"$f":"1/(1.1)^2","v":0.8264462809917354},{"$f":"1/(1.1)^3","v":0.7513148009015775},{"$f":"1/(1.1)^4","v":0.6830134553650705},{"$f":"1/(1.1)^5","v":0.6209213230591549}]
[null,1.0,"License cost of 500 users, with all related required items/ accessories",null,null,500.0,null,null,null,null,null,null,{"$f":"SUM(G7:L7)","v":0.0},{"$f":"G7+($H$6*H7)+($I$6*I7)+($J$6*J7)+($K$6*K7)+($L$6*L7)","v":0.0}]
[null,2.0,"DRM Solution - Implementation of Solution as per technical specifications",null,null,null,null,"X","X","X","X","X",{"$f":"G8","v":0.0},{"$f":"M8","v":0.0}]
[null,3.0,"On-site Support of L1 personnel",null,null,null,null,null,null,null,null,null,{"$f":"SUM(G9:L9)","v":0.0},{"$f":"G9+($H$6*H9)+($I$6*I9)+($J$6*J9)+($K$6*K9)+($L$6*L9)","v":0.0}]
[null,4.0,"L2/L3/OEM Support (Offsite) + Audit",null,null,null,null,null,null,null,null,null,0.0,0.0]
[null,5.0,"Other Software Components if any (details to be provided in BOM)",null,null,null,null,null,null,null,null,null,0.0,0.0]
[null,6.0,"Other Hardware Components if any (details to be provided in BOM)",null,null,null,null,null,null,null,null,null,0.0,0.0]
[null,"Grand Indicative Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M7:M12)","v":0.0},{"$f":"SUM(N7:N12)","v":0.0}]
[null,"Grand Indicative Cost (NPV) - Figure to be Quoted in Online Reverse Auction",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N13","v":0.0}]
[]
[null," Refer  Business Rules for Online Reverse Auction"]
[null,"Bidder to Check the Correctness of the  Grant Indicative Cost and NPV Computation, the provided template and formulae are only suggestive /facilitators for computation."]
[]
[null,"Place :",null,null,null,null,null,"Authorized Signatory"]
[null,null,null,null,null,null,null,"Name :"]
[null,"Date :",null,null,null,null,null,"Designation :"]