{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["Production","schedule","Haul routes","scoringroutes","Princing Schedule","Princing Schedule (2)","Princing Schedule  A","Pricing Schedule B","North Pit Hauling","scoring sheet - 200t"],"not_rendered":{"charts":1,"external_links":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Production","index":0,"n_rows":47,"n_cols":11,"rows_kept":47,"hidden":true,"merged":[[0,0,0,9]]}
["Annual Mining Targets"]
["Financial Year","Years","2025/2026","2026/2027","2027/2028","2028/2029",{"$nulls":3},"2029/20230"]
["NorthPit Ore","mt",10.3,10.7,10.7,10.7,{"$nulls":3},10.7,{"$f":"SUM(C3:J3)","v":53.099999999999994}]
["NorthPit Waste","mt",3.9,3.3,3.3,3.3,{"$nulls":3},3.3,{"$f":"SUM(C4:J4)","v":17.1}]
["NorthPit SR",null,{"$f":"C4/C3","v":{"v":0.37864077669902907,"d":"0.38"}},{"$f":"D4/D3","v":{"v":0.308411214953271,"d":"0.31"}},{"$f":"E4/E3","v":{"v":0.308411214953271,"d":"0.31"}},{"v":0.308411214953271,"d":"0.31"},{"$nulls":3},{"v":0.308411214953271,"d":"0.31"}]
["Total Rock","mt",{"$f":"C3+C4","v":{"v":14.200000000000001,"d":"14.2"}},{"$f":"D3+D4","v":{"v":14,"d":"14.0"}},{"v":14,"d":"14.0"},{"v":14,"d":"14.0"},{"$nulls":3},{"v":14,"d":"14.0"},{"$f":"SUM(C6:J6)","v":70.2}]
[]
[]
["Financial Year","2025/2026","2026/2027","2027/2028","2028/2029","2029/20230","2030/2031","2027/2029",null,"TOTAL"]
["NorthPit Ore",{"v":5,"d":"5.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},null,null,{"$f":"SUM(B10:G10)","v":{"v":35,"d":"35.0"}}]
["NorthPit Waste",{"v":2.3000000000000003,"d":"2.3"},2.7600000000000002,2.7600000000000002,2.7600000000000002,2.7600000000000002,2.7600000000000002,null,null,{"$f":"SUM(B11:G11)","v":16.1}]
["Total Rock",{"v":7.300000000000001,"d":"7.3"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},null,null,{"v":51.099999999999994,"d":"51.1"}]
[null,{"$f":"B11/B10","v":{"v":0.4600000000000001,"d":"0.46"}},{"$f":"C11/C10","v":0.46},0.46,0.46,0.46,0.46]
[]
[]
[]
[]
[]
["Expit Ore",{"$f":"'[1]Sur-Oper Report'!$DC$536+'[1]Sur-Oper Report'!$DC$543","v":{"v":2615286,"d":"2,615,286"}},{"$f":"B19*2","v":{"v":5230572,"d":"5,230,572"}}]
["waste",{"$f":"'[1]Sur-Oper Report'!$DC$544","v":{"v":1152939,"d":"1,152,939"}},{"$f":"B20*2","v":{"v":2305878,"d":"2,305,878.00"}}]
["total",{"$f":"B19+B20","v":{"v":3768225,"d":"3,768,225"}},{"$f":"B21*2","v":{"v":7536450,"d":"7,536,450.00"}}]
["SR",{"$f":"B20/B19","v":{"v":0.4408462401435254,"d":"0.44"}}]
[]
["Financial Year","2025/2026","2026/2027","2027/2028","2028/2029","2029/20230",{"$nulls":3},"TOTAL"]
["NorthPit Ore",5,6,6,6,6,{"$nulls":3},{"$f":"SUM(B25:F25)","v":29}]
["NorthPit Waste",{"$f":"0.46*B25","v":2.3000000000000003},{"$f":"0.46*C25","v":2.7600000000000002},2.7600000000000002,2.7600000000000002,2.7600000000000002,{"$nulls":3},{"$f":"SUM(B26:F26)","v":13.34}]
["Total Rock",{"$f":"B25+B26","v":{"v":7.300000000000001,"d":"7.3"}},{"$f":"C25+C26","v":{"v":8.76,"d":"8.8"}},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"$nulls":3},{"$f":"SUM(B27:F27)","v":42.339999999999996}]
[null,{"$f":"B26/B25","v":{"v":0.4600000000000001,"d":"0.46"}},{"$f":"C26/C25","v":0.46},0.46,0.46,0.46]
[]
["Financial Year","2025/2026","2026/2027","2027/2028","2028/2029","2029/20230","2030/2031",null,null,"TOTAL"]
["NorthPit Ore",{"v":5,"d":"5.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},null,null,{"$f":"SUM(C31:G31)","v":{"v":30,"d":"30.0"}}]
["NorthPit Waste",2.3000000000000003,2.7600000000000002,2.7600000000000002,2.7600000000000002,2.7600000000000002,2.7600000000000002,null,null,{"$f":"SUM(C32:G32)","v":13.8}]
["Total Rock",{"v":7.300000000000001,"d":"7.3"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},{"v":8.76,"d":"8.8"},null,null,{"$f":"SUM(C33:G33)","v":43.8}]
[null,{"$f":"B32/B31","v":{"v":0.4600000000000001,"d":"0.46"}},{"$f":"C32/C31","v":0.46},0.46,0.46,0.46,0.46]
[]
[]
[]
[{"$nulls":3},"Total Distane"]
[null,"Bench",9,{"$f":"332+1423+536+185","v":2476},{"$nulls":5},{"$f":"360+372+909+708+177+400","v":2926}]
[null,null,8,{"$f":"376+1272+536+185","v":2369}]
[null,null,7,{"$f":"463+1122+536+185","v":2306}]
[null,null,6,{"$f":"565+971+536+185","v":2257},null,{"$f":"-94+71","v":-23}]
[null,null,5,{"$f":"682+815+536+185","v":2218}]
[null,null,4,{"$f":"732+569+536+185","v":2022}]
[null,null,3,{"$f":"650+374+536+185","v":1745}]
[null,null,2]
[null,null,1]

{"sheet":"schedule","index":1,"n_rows":193,"n_cols":1,"rows_kept":193,"hidden":true}
["End of FY2024/2025"]
{"$rows_empty":31}
["End of FY2025/2026"]
{"$rows_empty":31}
["End of FY2026/2027"]
{"$rows_empty":31}
["End of FY2027/2028"]
{"$rows_empty":31}
["End of FY2028/2029"]
{"$rows_empty":31}
["End of FY2029/2030"]
{"$rows_empty":31}
["End of FY2030/2031"]

{"sheet":"Haul routes","index":2,"n_rows":58,"n_cols":19,"rows_kept":58,"hidden":true,"merged":[[2,9,3,9],[3,17,4,17],[13,9,15,9],[13,10,15,10],[13,14,15,14],[16,11,17,11],[16,12,17,12],[16,13,17,13],[24,11,25,11],[24,12,25,12],[24,13,25,13],[42,9,47,9],[42,10,47,10],[42,14,47,14],[48,11,49,11],[48,12,49,12],[48,13,49,13]]}
["Table 3-1 Typical Load and Haul Distances - Ore",{"$nulls":8},"Table 3-2 Typical Load and Haul Distances – Waste",{"$nulls":6},"Table 3-3: Indicative Rehandle Haul Distances"]
[]
["Bench no.","Bench elevation","Haul segment","Distance (m)","Gradient (%)","Total distance (m)",{"$nulls":3},"Bench no.",{"$nulls":6},"Stockpile","Crusher","Distance (m)"]
[null,null,"Inpit flat",258,0,{"$nulls":5},"Bench elevation","Haul segment","Distance (m)","Gradient (%)","Total distance (m)",null,null,"East Crusher"]
[null,null,"Inpit ramp",619,8,{"$nulls":6},"Inpit flat",258,0,null,null,"East Passby",null,"200 m to 500 m"]
[null,null,"Ex-pit 4-way stop 1",389,0,{"$nulls":6},"Inpit ramp",619,8,null,null,"East Passby","North Crusher","699 m"]
[4,330,"4-way stop 1 - East crusher",412,"3.79",1.678,{"$nulls":5},"Ex-pit 4-way stop 1",389,0,null,null,"North Passby","East Crusher","794 m"]
[null,null,"Inpit flat",253,0,{"$nulls":6},"4-way stop 1 - Waste dump",1654,0,null,null,"North Passby","North Crusher","150 m"]
[null,null,"Inpit ramp",768,8,{"$nulls":4},9,372,"Waste dump ramp lift 1",140,8,3.06,null,"New North Stockpile","East Crusher","1 110 m"]
[null,null,"Ex-pit 4-way stop 1",389,0,{"$nulls":6},"Inpit flat",253,0,null,null,"New North Stockpile","North  Crusher","475 m"]
[5,315,"4-way stop 1 - East crusher",412,"3.79",1.822,{"$nulls":3},10,360,"Inpit ramp",768,8,3.204]
[null,null,"Inpit flat",362,0]
[null,null,"Inpit ramp",912,8]
[null,null,"Ex-pit 4-way stop 1",389,0,{"$nulls":6},"Ex-pit 4-way stop 1",389,0]
[6,303,"4-way stop 1 - East crusher",412,"3.79",2.075,{"$nulls":5},"4-way stop 1 - Waste dump",1654,0]
[null,null,"Inpit flat",165,0,{"$nulls":6},"Waste dump ramp lift 1",140,8]
[null,null,"Inpit ramp",1085,8,{"$nulls":6},"Inpit flat",362,0]
[null,null,"Ex-pit 4-way stop 1",389,0]
[12,336,"4-way stop 1 - East crusher",412,"3.79",2.051,{"$nulls":5},"Inpit ramp",912,8]
[null,null,"Inpit flat",264,0,{"$nulls":6},"Ex-pit 4-way stop 1",389,0,null,null,{"$f":"-938+788","v":-150}]
[null,null,"Inpit ramp",2439,8,{"$nulls":6},"4-way stop 1 - Waste dump",1654,0,null,null,{"$f":"188+558","v":746}]
[19,243,"Ex-pit 4-way stop 1",389,0,3.504,{"$nulls":5},"Waste dump ramp lift 1",140,8]
[{"$nulls":11},"Waste dump flat",600,0]
[{"$nulls":9},11,348,"Waste dump ramp lift 2",140,8,4.197]
[null,null,"4-way stop 1 - East crusher",412,"3.79",{"$nulls":6},"Inpit flat",165,0]
[null,null,"Inpit flat",260,0]
[null,null,"Inpit ramp",2604,8,{"$nulls":6},"Inpit ramp",1085,8]
[null,null,"Ex-pit 4-way stop 1",389,0,{"$nulls":6},"Ex-pit 4-way stop 1",389,0]
[20,231,"4-way stop 1 - East crusher",412,"3.79",3.665,{"$nulls":5},"4-way stop 1 - Waste dump",1654,0]
[null,null,"Inpit flat",265,0,{"$nulls":6},"Waste dump ramp lift 1",140,8]
[null,null,"Inpit ramp",2741,8,{"$nulls":6},"Waste dump flat",600,0]
[null,null,"Ex-pit 4-way stop 1",389,0,{"$nulls":6},"Waste dump ramp lift 2",140,8]
[21,219,"4-way stop 1 - East crusher",412,"3.79",3.807,{"$nulls":5},"Waste dump flat",400,0]
[{"$nulls":9},12,336,"Waste dump ramp lift 3",140,8,4.713]
[{"$nulls":11},"Inpit flat",264,0]
[{"$nulls":11},"Inpit ramp",2439,8]
[{"$nulls":11},"Ex-pit 4-way stop 1",389,0]
[{"$nulls":11},"4-way stop 1 - Waste dump",765,0]
[{"$nulls":9},19,243,"Waste dump ramp lift 1",140,8,3.997]
[{"$nulls":9},20,231,"Inpit flat",260,0,4.898]
[]
[]
[{"$nulls":11},"Inpit ramp",2604,8]
[{"$nulls":11},"Ex-pit 4-way stop 1",389,0]
[{"$nulls":11},"4-way stop 1 - Waste dump",765,0]
[{"$nulls":11},"Waste dump ramp lift 1",140,8]
[{"$nulls":11},"Waste dump flat",600,0]
[{"$nulls":11},"Waste dump ramp lift 2",140,0]
[{"$nulls":11},"Inpit flat",265,0]
[]
[{"$nulls":11},"Inpit ramp",2741,8]
[{"$nulls":11},"Ex-pit 4-way stop 1",389,0]
[{"$nulls":11},"4-way stop 1 - Waste dump",765,0]
[{"$nulls":11},"Waste dump ramp lift 1",140,8]
[{"$nulls":11},"Waste dump flat",600,0]
[{"$nulls":11},"Waste dump ramp lift 2",140,8]
[{"$nulls":11},"Waste dump flat",400,0]
[{"$nulls":9},21,219,"Waste dump ramp lift 3",140,8,5.58]

{"sheet":"scoringroutes","index":3,"n_rows":78,"n_cols":6,"rows_kept":78,"hidden":true,"merged":[[0,5,0,9],[1,0,6,0],[1,1,6,1],[1,5,6,9],[7,0,12,0],[7,1,12,1],[7,5,12,9],[13,0,18,0],[13,1,18,1],[13,5,18,9],[19,0,24,0],[19,1,24,1],[19,5,24,9],[25,0,30,0],[25,1,30,1],[25,5,30,9],[31,0,36,0],[31,1,36,1],[31,5,36,9],[37,0,42,0],[37,1,42,1],[37,5,42,9],[45,0,46,0],[45,2,46,2],[45,3,46,3],[45,4,46,4],[45,5,46,5],[51,2,52,2],[51,3,52,3],[51,4,52,4],[64,0,67,0],[64,1,67,1],[72,2,73,2],[72,3,73,3],[72,4,73,4],[76,2,77,2],[76,3,77,3]]}
["Bench no","Bench Elevation","Haul Segment","Distance","Gradient (8%)","Total distance"]
[3,345,"Inpit flat",650,null,{"$f":"D2+D3+D4+D5+D6+D7","v":3218}]
[null,null,"Inpit ramp",374,8]
[null,null,"Pit exit – Waste dump entrance (Flat)",909]
[null,null,"Waste dump entrance (Flat)- Waste dump phase 1 ramp",708,8]
[null,null,"Waste dump phase 1 ramp - Waste dump phase 2 ramp",177,8]
[null,null,"Waste dump phase 2 ramp – lift 3 flats",400,8]
[4,330,"Inpit flat",732,null,{"$f":"D8+D9+D10+D11+D12+D13","v":3495}]
[null,null,"Inpit ramp",569,8]
[null,null,"Pit exit – Waste dump entrance (Flat)",909]
[null,null,"Waste dump entrance (Flat)- Waste dump phase 1 ramp",708,8]
[null,null,"Waste dump phase 1 ramp - Waste dump phase 2 ramp",177,8]
[null,null,"Waste dump phase 2 ramp – lift 3 flats",400,8]
[5,315,"Inpit flat",682,null,{"$f":"D14+D15+D16+D17+D18+D19","v":3691}]
[null,null,"Inpit ramp",815,8]
[null,null,"Pit exit – Waste dump entrance (Flat)",909]
[null,null,"Waste dump entrance (Flat)- Waste dump phase 1 ramp",708,8]
[null,null,"Waste dump phase 1 ramp - Waste dump phase 2 ramp ",177,8]
[null,null,"Waste dump phase 2 ramp – lift 3 flats",400,8]
[6,303,"Inpit flat",565,null,{"$f":"D20+D21+D22+D23+D24+D25","v":3730}]
[null,null,"Inpit ramp",971,8]
[null,null,"Pit exit – Waste dump entrance (Flat)",909]
[null,null,"Waste dump entrance (Flat)- Waste dump phase 1 ramp",708,8]
[null,null,"Waste dump phase 1 ramp - Waste dump phase 2 ramp ",177,8]
[null,null,"Waste dump phase 2 ramp – lift 3 flats",400,8]
[7,291,"Inpit flat",463,null,{"$f":"D26+D27+D28+D29+D30+D31","v":3898}]
[null,null,"Inpit ramp",1122,8]
[null,null,"Pit exit – Waste dump entrance (Flat)",909]
[null,null,"Waste dump entrance (Flat)- Waste dump phase 1 ramp",708,8]
[null,null,"Waste dump phase 1 ramp - Waste dump phase 2 ramp 2",371,8]
[null,null,"Waste dump phase 2 ramp – lift 4 flats",325,8]
[8,279,"Inpit flat",376,null,{"$f":"D32+D33+D34+D35+D36+D37","v":3961}]
[null,null,"Inpit ramp",1272,8]
[null,null,"Pit exit – Waste dump entrance (Flat)",909]
[null,null,"Waste dump entrance (Flat)- Waste dump phase 1 ramp",708,8]
[null,null,"Waste dump phase 1 ramp - Waste dump phase 2 ramp 2",371,8]
[null,null,"Waste dump phase 2 ramp – lift 4 flats",325,8]
[9,267,"Inpit flat",332,null,{"$f":"D38+D39+D40+D41+D42+D43","v":4068}]
[null,null,"Inpit ramp",1423,8]
[null,null,"Pit exit – Waste dump entrance (Flat)",909]
[null,null,"Waste dump entrance (Flat)- Waste dump phase 1 ramp",708,8]
[null,null,"Waste dump phase 1 ramp - Waste dump phase 2 ramp 2",371,8]
[null,null,"Waste dump phase 2 ramp – lift 4 flats",325,8]
[]
[]
["Bench no. ","Bench ","Haul segment ","Distance (m) ","Gradient (%) ","Total distance (m) "]
[null,"elevation "]
[" "," ","Inpit flat",650,0," "]
[" "," ","Inpit ramp",374,8," "]
[" "," ","Pit exit - Crusher 4-way stop (Flat)",536,0," "]
[3,345,"Crusher 4-way stop – South primary crusher (Flat)",185,0,1.745]
[" "," ","Inpit flat",732,0," "]
[" "," ",{"$nulls":3}," "]
[" "," ","Inpit ramp",569,8," "]
[4,330,"Pit exit - Crusher 4-way stop (Flat)",536,0,2.022]
[null,null,"Crusher 4-way stop – South primary crusher (Flat)",185,"3.79"," "]
[" "," ","Inpit flat",682,0," "]
[" "," ","Inpit ramp",815,8," "]
[" "," ","Pit exit - Crusher 4-way stop (Flat)",536,0," "]
[5,315,"Crusher 4-way stop – South primary crusher (Flat)",185,0,2.218]
[" "," ","Inpit flat",565,0," "]
[" "," ","Inpit ramp",971,8," "]
[" "," ","Pit exit - Crusher 4-way stop (Flat)",536,0," "]
[6,303,"Crusher 4-way stop – South primary crusher (Flat)",185,0,2.257]
[7,291,"Inpit flat",463,0," "]
[null,null,"Inpit ramp",1122,8," "]
[null,null,"Pit exit - Crusher 4-way stop (Flat)",536,0,2.306]
[null,null,"Crusher 4-way stop – South primary crusher (Flat)",185,0," "]
[" "," ","Inpit flat",376,0," "]
[" "," ","Inpit ramp",1272,8," "]
[" "," ","Pit exit - Crusher 4-way stop (Flat)",536,0," "]
[8,279,"Crusher 4-way stop – South primary crusher (Flat)",185,0,2.369]
[" "," ","Inpit flat",332,0," "]
[" "," ",{"$nulls":3}," "]
[" "," ","Inpit ramp",1423,8," "]
[9,267,"Pit exit - Crusher 4-way stop (Flat)",536,0,2.476]
[null,null,"Crusher 4-way stop – South primary crusher (Flat)",185,0," "]
[{"$nulls":4}," "]

{"sheet":"Princing Schedule","index":4,"n_rows":32,"n_cols":5,"rows_kept":32,"hidden":true,"merged":[[0,0,0,4]]}
["LOAD AND HAUL CONTRACT SHECDULE OF RATES ( 5-Years)"]
["Item","Unit of Measure","Quantities (5 Years","Unit  Rand/Tonnes","Value"]
["Load & Haul Ore"]
["Transport of Ore to Crusher - Bench 3 (1 745m)","R/t",{"v":1347520.4718941867,"d":"1,347,520"},null,{"$f":"C4*D4","v":0}]
["Transport of Ore to Crusher - Bench 4 (2 202m)","R/t",{"v":4339615.95308817,"d":"4,339,616"}]
["Transport of Ore to Crusher - Bench 5 (2 218m)","R/t",{"v":7881094.543739946,"d":"7,881,095"}]
["Transport of Ore to Crusher - Bench 6 (2 257m)","R/t",{"v":12141002.555854958,"d":"12,141,003"}]
["Transport of Ore to Crusher - Bench 7 (2 306m)","R/t",{"v":17417567.142629113,"d":"17,417,567"}]
["Transport of Ore to Crusher - Bench 8 (2 369m)","R/t",{"v":24141080.906042725,"d":"24,141,081"}]
["Transport of Ore to Crusher - Bench 9 (2 476m)","R/t",{"v":25921422.9673865,"d":"25,921,423"}]
["Transport of Ore from Stockpile to Crusher @15% of Ore Tonnes","R/t"]
[]
[" Total Load & Haul Ore"]
[]
["Load & Haul Waste"]
["Transport from Pit to Dump - Bench 3 (3 218m)","R/t",{"v":501107.2692968394,"d":"501,107"}]
["Transport from Pit to Dump - Bench 4 (3 495m)","R/t",{"v":783865.9136726401,"d":"783,866"}]
["Transport from Pit to Dump - Bench 5 (3 691m)","R/t",{"v":1032224.3141117033,"d":"1,032,224"}]
["Transport from Pit to Dump - Bench 6 (3 730m)","R/t",{"v":1183362.218409542,"d":"1,183,362"}]
["Transport from Pit to Dump - Bench 7 (3 898m)","R/t",{"v":1436382.7474927132,"d":"1,436,383"}]
["Transport from Pit to Dump - Bench 8 (3 961m)","R/t",{"v":1948132.8428522118,"d":"1,948,133"}]
["Transport from Pit to Dump - Bench 9 (4 068m)","R/t",{"v":2121031.7939613,"d":"2,121,032"}]
[]
[" Total Load & Haul Waste"]
[]
[" Total Load & Haul Ore% Waste exc Rehandle"]
[]
[]
["Mechanical Rockbreaking","Rate Only"]
[]
["Site Establishment"]
["Fixed Monthly P & G","Monthly"]

{"sheet":"Princing Schedule (2)","index":5,"n_rows":41,"n_cols":5,"rows_kept":41,"hidden":true,"merged":[[0,0,0,4]]}
["LOAD AND HAUL CONTRACT SCHEDULE OF RATES ( 5-Years)"]
["Item","Unit of Measure"," Estimated. Quantities (5 Years","Unit  Rand/Tonnes","Value"]
["Load & Haul Ore"]
["Transport of Ore to Crusher - Bench 3 (1 745m)","R/t",{"v":890369,"d":"890,369"}]
["Transport of Ore to Crusher - Bench 4 (2 202m)","R/t",{"v":4083588,"d":"4,083,588"}]
["Transport of Ore to Crusher - Bench 5 (2 218m)","R/t",{"v":7619179,"d":"7,619,179"}]
["Transport of Ore to Crusher - Bench 6 (2 257m)","R/t",{"v":12080779,"d":"12,080,779"}]
["Transport of Ore to Crusher - Bench 7 (2 306m)","R/t",{"v":15029069,"d":"15,029,069"}]
["Transport of Ore to Crusher - Bench 8 (2 369m)","R/t",{"v":13676611,"d":"13,676,611"}]
["Transport of Ore to Crusher - Bench 9 (2 476m)","R/t",{"v":406284,"d":"406,284"}]
["Transport of Ore from Stockpile to Crusher @15% of Ore Tonnes","R/t",{"v":8067881.85,"d":"8,067,882"}]
[]
[" Total Load & Haul Ore",null,{"$f":"SUM(C4:C11)","v":{"v":61853760.85,"d":"61,853,761"}}]
[]
["Load & Haul Waste"]
["Transport from Pit to Dump - Bench 3 (3 218m)","R/t",{"v":1170633,"d":"1,170,633"}]
["Transport from Pit to Dump - Bench 4 (3 495m)","R/t",{"v":2681228,"d":"2,681,228"}]
["Transport from Pit to Dump - Bench 5 (3 691m)","R/t",{"v":2994610,"d":"2,994,610"}]
["Transport from Pit to Dump - Bench 6 (3 730m)","R/t",{"v":3183362,"d":"3,183,362"}]
["Transport from Pit to Dump - Bench 7 (3 898m)","R/t",{"v":2077228,"d":"2,077,228"}]
["Transport from Pit to Dump - Bench 8 (3 961m)","R/t",{"v":2692730,"d":"2,692,730"}]
["Transport from Pit to Dump - Bench 9 (4 068m)","R/t",{"v":1133456,"d":"1,133,456"}]
[]
[" Total Load & Haul Waste",null,{"$f":"SUM(C16:C22)","v":{"v":15933247,"d":"15,933,247"}}]
[]
[" Total Load & Haul Ore% Waste exc Rehandle",null,{"$f":"53785879+C24","v":{"v":69719126,"d":"69,719,126"}}]
[]
[]
["Mechanical Rockbreaking","Rate Only"]
[]
["Site Establishment"]
["Fixed Monthly P & G","Monthly"]
["The Establishment and Transportation of Vendor’s Plant & Equipment","Once - Off"]
["Site De-Establishment"]
["Demolition of Vendor’s Plant & Equipment","Once - Off"]
["Removal of Vendor’s Plant & Equipment off site","Once - Off"]
[]
[]
["Total Load & Haul Ore and Waste (Incl.  Establishment  Costs and Rockbreaker Costs",{"$nulls":3},{"v":0,"d":"R0"}]
[]
[null,"Mining Cost (Excl. Diesel)                                          R/t",null,null,{"v":0,"d":"R0"}]

{"sheet":"Princing Schedule  A","index":6,"n_rows":42,"n_cols":5,"rows_kept":42,"merged":[[0,0,0,4],[39,0,39,3]]}
["LOAD AND HAUL CONTRACT SCHEDULE OF RATES ( 5-Years)"]
["Item","Unit of Measure","Estimated Quantities (5 Years","Unit  Rand/Tonnes","TOTAL (ZAR)"]
["Load & Haul Ore"]
["Transport of Ore to Crusher - Bench 12 (2 589m)","R/ton",{"v":978368.4758796463,"d":"978,368"},"R","R"]
["Transport of Ore to Crusher - Bench 13 (2 617 m)","R/ton",{"v":2138155.1996937073,"d":"2,138,155"},"R","R"]
["Transport of Ore to Crusher - Bench 14 (2 908 m)","R/ton",{"v":4407438.774936871,"d":"4,407,439"},"R","R"]
["Transport of Ore to Crusher - Bench 15 (2 989m)","R/ton",{"v":6943777.211138877,"d":"6,943,777"},"R","R"]
["Transport of Ore to Crusher - Bench 16 (3 105)","R/ton",{"v":5256259.580868747,"d":"5,256,260"},"R","R"]
["Transport of Ore to Crusher - Bench 17 (3 292m)","R/ton",{"v":889263.9100724279,"d":"889,264"},"R","R"]
["Transport of Ore to Crusher - Bench 18 (3 476m)","R/ton",{"v":1006398.27705727,"d":"1,006,398"},"R","R"]
["Transport of Ore to Crusher - Bench 19 (3 661m)","R/ton",{"v":3850658.4691137658,"d":"3,850,658"},"R","R"]
["Transport of Ore to Crusher - Bench 20 (3 875m)","R/ton",{"v":623000,"d":"623,000"},"R","R"]
["Transport of Rehandle Ore  to Crusher @ 15% of Ore Tons","R/ton",{"$f":"SUM(C4:C12)*15%","v":{"v":3913997.984814197,"d":"3,913,998"}},"R","R"]
[]
["(A) Total Load & Haul Ore",null,{"$f":"SUM(C4:C13)","v":{"v":30007317.88357551,"d":"30,007,318"}},null,"R"]
[]
["Load & Haul Waste"]
["Transport from Pit to Dump - Bench 12 4 338m)","R/ton",{"v":1964498.8885907633,"d":"1,964,499"},"R","R"]
["Transport from Pit to Dump - Bench 13 (3 694 m)","R/ton",{"v":2481020.3020303557,"d":"2,481,020"},"R","R"]
["Transport from Pit to Dump - Bench 14 (4 061 m)","R/ton",{"v":2032381.5399413372,"d":"2,032,382"},"R","R"]
["Transport from Pit to Dump - Bench 15 (4 412m)","R/ton",{"v":1968308.823683324,"d":"1,968,309"},"R","R"]
["Transport from Pit to Dump - Bench 16 (4  261m)","R/ton",{"v":1878335.9582177,"d":"1,878,336"},"R","R"]
["Transport from Pit to Dump - Bench 17 (4 364m)","R/ton",{"v":500000,"d":"500,000"},"R","R"]
["Transport from Pit to Dump - Bench 18 (4 741m)","R/ton",{"v":319831.257393204,"d":"319,831"},"R","R"]
["Transport from Pit to Dump - Bench 19 (4  928m)","R/ton",{"v":489229.9465435191,"d":"489,230"},"R","R"]
["Transport from Pit to Dump - Bench 20 (5 128m)","R/ton",{"v":41066.66293848426,"d":"41,067"},"R","R"]
[]
[" (B) Total Load & Haul Waste",null,{"$f":"SUM(C18:C26)","v":{"v":11674673.379338687,"d":"11,674,673"}},null,"R"]
[]
[" Total Load & Haul Ore% Waste excl. Rehandle Ore to Crushers",null,{"$f":"26093320+C28","v":{"v":37767993.37933869,"d":"37,767,993"}},null,"R"]
[]
["Site Establishment**"]
["Fixed Monthly P & G","Monthly",60,"R","R"]
["The Establishment and Transportation of Vendor’s Plant & Equipment","Once - Off",1,"R","R"]
["Site De-Establishment**"]
["Demolition of Vendor’s Plant & Equipment","Once - Off",1,"R","R"]
["Removal of Vendor’s Plant & Equipment off site","Once - Off",1,"R","R"]
[]
[]
["Total Load & Haul Ore and Waste (Incl.  Establishment  Costs ) Unescalated",{"$nulls":3},"R"]
[]
[null,"Mining Cost (Excl. Diesel)                                          R/t",null,"Rand / Ton","R"]

{"sheet":"Pricing Schedule B","index":7,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[13,1,13,4],[24,1,24,4],[30,1,30,4],[39,1,39,4],[42,1,42,4]]}
["Item No. ","Item","Short Description"," Quantity","Unit Cost ","Total (ZAR)"]
[1,"Site Establishment"]
[1.1,"Mobilization - Loaders",null,3,"R","R"]
[1.2,"Mobilization -  RDTs",null,11,"R","R"]
[1.3,"Mobilization - Dozers",null,2,"R","R"]
[1.5,"Mobilization - Graders",null,2,"R","R"]
[1.6,"Mobilization - Waterbowser",null,2,"R","R"]
[1.7000000000000002,"Mobilization - Dieselbowser",null,1,"R","R"]
[1.8000000000000003,"Site Mobilization ",null,"Sum ","R","R"]
[1.9000000000000004,"Onboarding fees",null,"Sum ","R","R"]
[{"v":1.1,"d":"1.10"},"Temporary Workshop",null,"Sum ","R","R"]
[1.11,"Workshop Tools",null,"Sum ","R","R"]
[1.12,"Workshop Containers ",null,"Sum ","R","R"]
[null,"Subtotal Site Establishment"]
[]
[2,"De-Establishment"]
[2.1,"De-Establishment - Loaders",null,3,"R","R"]
[2.2,"De-Establishment -  RDTs",null,11,"R","R"]
[2.3,"De-Establishment - Dozers",null,2,"R","R"]
[2.4,"De-Establishment - Graders",null,2,"R","R"]
[2.5,"De-Establishment -  Waterbowser",null,2,"R","R"]
[2.6,"De-Establishment -  Dieselbowser",null,1,"R","R"]
[2.7,"De-Establishment - Site",null,"Sum","R","R"]
[]
[null,"Subtotal Site De-Establishment"]
[]
[3,"Monthly Time Related Costs"]
[3.1,"Monthly P+G Per Month",null,60,"R","R"]
[3.2,"Fire Suppession System",null,60,"R","R"]
[3.3,"CAS SLA",null,60,"R","R"]
[null,"Subtotal Monthly Time Related Costs"]
[]
[4,"MINING ACTIVITIES","Estimated contract hours (A)","Number of machines (B)","Rate per hour \n(C)","Total Rental price unescalated      \n(A x B x C )"]
[4.1,"Loaders",{"$f":"360*60","v":{"v":21600,"d":"21,600"}},3,"R","R"]
[4.2,"RDTs",{"$f":"344*60","v":{"v":20640,"d":"20,640"}},11,"R","R"]
[4.3,"Dozers",{"$f":"336*60","v":{"v":20160,"d":"20,160"}},2,"R","R"]
[4.4,"Graders",{"$f":"200*60","v":{"v":12000,"d":"12,000"}},2,"R","R"]
[4.5,"Waterbowsers",{"$f":"184*60","v":{"v":11040,"d":"11,040"}},2,"R","R"]
[4.6,"Dieselbowsers (monthly rate)","60 months",1,"R","R"]
[null,"Subtotal Fleet Rental "]
[]
[]
[null,"Total Rental Cost (Unescalated) - Sum of Subtotals of items 1 + 2+ 3+4 ",{"$nulls":3},"R"]

{"sheet":"North Pit Hauling","index":8,"n_rows":170,"n_cols":19,"rows_kept":170,"merged":[[0,5,0,9],[1,0,5,0],[1,1,5,1],[1,5,5,9],[6,0,10,0],[6,1,10,1],[6,5,10,9],[11,0,16,0],[11,1,16,1],[11,5,16,9],[17,0,22,0],[17,1,22,1],[17,5,22,9],[23,0,28,0],[23,1,28,1],[23,5,28,9],[29,0,34,0],[29,1,34,1],[29,5,34,9],[35,0,40,0],[35,1,40,1],[35,5,40,9],[41,0,46,0],[41,1,46,1],[41,5,46,9],[47,0,52,0],[47,1,52,1],[47,5,52,9],[53,0,58,0],[53,1,58,1],[53,5,58,9],[59,0,64,0],[59,1,64,1],[59,5,64,9],[65,0,70,0],[65,1,70,1],[65,5,70,9],[71,0,76,0],[71,1,76,1],[71,5,76,9],[77,0,82,0],[77,1,82,1],[77,5,82,9],[83,0,88,0],[83,1,88,1],[83,5,88,9],[89,0,94,0],[89,1,94,1],[89,5,94,9],[96,0,96,5],[97,0,98,0],[97,2,98,2],[97,3,98,3],[97,4,98,4],[97,5,98,5]]}
["Bench no","Bench Elevation","Haul Segment","Distance","Gradient (8%)","Total distance"]
[9,372,"Inpit flat",258,null,{"$f":"D2+D3+D4+D5+D6","v":3060}]
[null,null,"Inpit ramp",619,8]
[null,null,"Ex-pit 4-way stop 1",389]
[null,null,"4-way stop 1 - Waste\ndump",1654]
[null,null,"Waste dump entance to ramp lift 1",140]
[10,360,"Inpit flat",547,null,{"$f":"D7+D8+D9+D10+D11","v":3500}]
[null,null,"Inpit ramp",770,8]
[null,null,"Ex-pit 4-way stop 1",389]
[null,null,"4-way stop 1 - Waste\ndump",1654]
[null,null,"Waste dump entance to ramp lift no",140]
[10,360,"Inpit flat",547]
[null,null,"Inpit ramp",770,8,{"$nulls":7},"Lift","Crest Elevation","Ramp  segment","Gradient","Centroid","Sum of TONNES","Sum of VOLUME"]
[null,null,"Ex-pit 4-way stop 1",389,{"$nulls":8},1,432,150,{"v":0.08,"d":"8%"},357,{"v":5985327.089883647,"d":"5,985,327"},{"v":1870414.7155886395,"d":"1,870,415"}]
[null,null,"4-way stop 1 - Waste\ndump",1654,{"$nulls":8},2,444,300,{"v":0.08,"d":"8%"},458,{"v":10150136.806575585,"d":"10,150,137"},{"v":3171917.75205487,"d":"3,171,918"}]
[null,null,"Waste dump entance to ramp lift ",150,{"$nulls":8},3,456,450,{"v":0.08,"d":"8%"},508,{"v":10950056.341634132,"d":"10,950,056"},{"v":3421892.606760666,"d":"3,421,893"}]
[null,null,"ramp lift to centroid",357,{"$nulls":8},4,468,600,{"v":0.08,"d":"8%"},450,{"v":8978232.684336048,"d":"8,978,233"},{"v":2805697.7138550146,"d":"2,805,698"}]
[11,348,"Inpit flat",663,null,{"$f":"SUM(D18:D23)","v":{"v":4153,"d":"4,153"}},{"$nulls":6},5,480,{"$f":"O17+O14","v":750},{"v":0.08,"d":"8%"},339,{"v":6802170.530651054,"d":"6,802,171"},{"v":2125678.2908284543,"d":"2,125,678"}]
[null,null,"Inpit ramp",940,8,{"$nulls":7},"Grand Total",{"$nulls":4},{"$f":"SUM(R14:R18)","v":{"v":42865923.45308047,"d":"42,865,923"}},{"$f":"SUM(S14:S18)","v":{"v":13395601.079087645,"d":"13,395,601"}}]
[null,null,"Ex-pit 4-way stop 1",389]
[null,null,"4-way stop 1 - Waste\ndump",1654]
[null,null,"Waste dump entance to ramp lift ",150]
[null,null,"ramp lift to centroid",357]
[12,336,"Inpit flat",697,null,{"$f":"D24+D25+D26+D27+D28+D29","v":{"v":4338,"d":"4,338"}}]
[null,null,"Inpit ramp",1091,8]
[null,null,"Ex-pit 4-way stop 1",389]
[null,null,"4-way stop 1 - Waste\ndump",1654]
[null,null,"Waste dump entance to ramp lift ",150,8]
[null,null,"ramp lift to centroid",357]
[13,336,"Inpit flat",558,null,{"$f":"D30+D31+D32+D33+D34+D35","v":{"v":3694,"d":"3,694"}}]
[null,null,"Inpit ramp",1169,8]
[null,null,"Ex-pit 4-way stop 2",638]
[null,null,"4-way stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",150,8]
[null,null,"ramp lift to centroid",357]
[14,309,"Inpit flat",486,null,{"$f":"D36+D37+D38+D39+D40+D41","v":{"v":4061,"d":"4,061"}}]
[null,null,"Inpit ramp",{"$f":"D31+188","v":1357},8]
[null,null,"Ex-pit 4-way stop 2",638]
[null,null,"4-way stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",300,8]
[null,null,"ramp lift to centroid",458]
[15,297,"Inpit flat",417,null,{"$f":"D42+D43+D44+D45+D46+D47","v":{"v":4142,"d":"4,142"}}]
[null,null,"Inpit ramp",{"$f":"D37+150","v":1507},8]
[null,null,"Ex-pit 4-way stop 2",638]
[null,null,"4-way stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",300,8]
[null,null,"ramp lift to centroid",458]
[16,282,"Inpit flat",341,null,{"$f":"D48+D49+D50+D51+D52+D53","v":{"v":4216,"d":"4,216"}}]
[null,null,"Inpit ramp",{"$f":"D43+150","v":1657},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",300,8]
[null,null,"ramp lift to centroid",458]
[17,267,"Inpit flat",339,null,{"$f":"D54+D55+D56+D57+D58+D59","v":{"v":4364,"d":"4,364"}}]
[null,null,"Inpit ramp",{"$f":"D49+150","v":1807},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",300,8]
[null,null,"ramp lift to centroid",458]
[18,255,"Inpit flat",366,null,{"$f":"D60+D61+D62+D63+D64+D65","v":{"v":4541,"d":"4,541"}}]
[null,null,"Inpit ramp",{"$f":"D55+150","v":1957},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",300,8]
[null,null,"ramp lift to centroid",458]
[19,243,"Inpit flat",403,null,{"$f":"D66+D67+D68+D69+D70+D71","v":{"v":4728,"d":"4,728"}}]
[null,null,"Inpit ramp",{"$f":"D61+150","v":2107},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",300]
[null,null,"ramp lift to centroid",458]
[20,231,"Inpit flat",453,null,{"$f":"D72+D73+D74+D75+D76+D77","v":{"v":5128,"d":"5,128"}}]
[null,null,"Inpit ramp",{"$f":"D67+150","v":2257},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",450]
[null,null,"ramp lift to centroid",508]
[21,219,"Inpit flat",265,null,{"$f":"D78+D79+D80+D81+D82+D83","v":{"v":5090,"d":"5,090"}}]
[null,null,"Inpit ramp",{"$f":"D73+150","v":2407},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",450,8]
[null,null,"ramp lift to centroid",508]
[22,219,"Inpit flat",517,null,{"$f":"D84+D85+D86+D87+D88+D89","v":{"v":5492,"d":"5,492"}}]
[null,null,"Inpit ramp",{"$f":"D79+150","v":2557},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",450,8]
[null,null,"ramp lift to centroid",508]
[23,219,"Inpit flat",515,null,{"$f":"D90+D91+D92+D93+D94+D95","v":{"v":5640,"d":"5,640"}}]
[null,null,"Inpit ramp",{"$f":"D85+150","v":2707},8]
[null,null,"Ex-pit 4-way Stop 2",638]
[null,null,"4-way Stop 2 - Waste\ndump",822]
[null,null,"Waste dump entance to ramp lift ",450,8]
[null,null,"ramp lift to centroid",508]
[]
["Ore "]
["Bench no. ","Bench ","Haul segment ","Distance (m) ","Gradient (%) ","Total distance (m) "]
[null,"elevation "]
[" "," ","Inpit flat",258,0," "]
[" "," ","Inpit ramp",619,8," "]
[9,372,"Ex-pit 4-way stop 1",389,0,1.678]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",547,0," "]
[" "," ","Inpit ramp",770,8," "]
[10,360,"Ex-pit 4-way stop 1",389,0,1.822]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",663,0," "]
[" "," ","Inpit ramp",940,8," "]
[11,348,"Ex-pit 4-way stop 1",389,0,2.075]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",697,0," "]
[" "," ","Inpit ramp",1091,8]
[12,336,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D112:D115)","v":2589}]
[null,null,"4-way stop 1 - East\ncrusher",412,"Z"]
[" "," ","Inpit flat",558,0," ",{"$nulls":8},{"$f":"150*70*12*3.2","v":403200}]
[" "," ","Inpit ramp",1258,8]
[13,324,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D116:D119)","v":2617}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",486,0," "]
[" "," ","Inpit ramp",1621,8]
[14,309,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D120:D123)","v":2908}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",417,0," "]
[" "," ","Inpit ramp",1771,8]
[15,297,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D124:D127)","v":2989}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",341,0," "]
[" "," ","Inpit ramp",1963,8]
[16,282,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D128:D131)","v":3105}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",339,0," "]
[" "," ","Inpit ramp",2152,8]
[17,267,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D132:D135)","v":3292}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",366,0," "]
[" "," ","Inpit ramp",2309,8]
[18,255,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D136:D139)","v":3476}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",403,0," "]
[" "," ","Inpit ramp",2457,8," "]
[19,243,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D140:D143)","v":3661}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",453,0," "]
[" "," ","Inpit ramp",2621,8," "]
[20,231,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D144:D147)","v":3875}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",481,0," "]
[" "," ","Inpit ramp",2763,8," "]
[21,219,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D148:D151)","v":4045}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",517,0," "]
[" "," ","Inpit ramp",2919,8," "]
[22,207,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D152:D155)","v":4237}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[" "," ","Inpit flat",515,0," "]
[" "," ","Inpit ramp",3063,8," "]
[23,195,"Ex-pit 4-way stop 1",389,0,{"$f":"SUM(D156:D159)","v":4379}]
[null,null,"4-way stop 1 - East\ncrusher",412,3.79]
[]
[]
[]
[]
[]
[null,null,"Ramp Length","=","Bench Height"]
[{"$nulls":4},"Gradient "]
[null,null,"Bench Height",12]
[null,null,"no of benches",1]
[null,null,"Gradient",{"$f":"8/100","v":0.08}]
[{"$nulls":4},{"$f":"D167*D168/D169","v":150}]

{"sheet":"scoring sheet - 200t","index":9,"n_rows":42,"n_cols":11,"rows_kept":42,"hidden":true,"merged":[[0,3,0,7],[1,0,1,2],[1,3,1,7],[2,0,7,0],[2,1,2,2],[2,3,7,7],[3,2,7,2],[8,0,14,0],[8,1,9,2],[8,3,14,7],[10,2,14,2],[15,0,19,0],[15,1,16,2],[15,3,19,7],[17,2,19,2],[20,0,24,0],[20,1,20,2],[20,3,24,7],[21,2,24,2],[25,0,30,0],[25,2,30,2],[25,3,30,7],[31,0,36,0],[31,1,32,2],[31,3,36,7],[33,2,36,2],[37,0,41,0],[37,1,38,2],[37,3,41,7],[39,2,41,2]]}
["Item no."," Criteria","Evaluation Criteria Points Allocation","Notes"]
["Technical  Criteria"]
[1,"Provide 5 years of previous /relevant experience of providing loading & hauling services.",null,"Provide reference letters of projects, with project values and duration."]
[null,"Scoring",10]
[null,"< 1 year                                                                           25%"]
[null,"≥1 < 3 years                                                                   50%"]
[null,"≥3 < 5 years                                                                   75%"]
[null,"≥ 5 years                                                                        100%"]
[2,"Bidder should preferably have previous experience with volumes exceeding 10 million tonnes (Mt) per annum and prior experieice with opencast mining services:",null,"Provide reference letters in clients letterhead showing tonnages mined",{"$nulls":6},{"$f":"C4+C11+C18+C22+C26+C34+C40","v":100}]
[]
[null,"Scoring",10]
[null,"< 1 Mt                                                                                0%"]
[null,"≥1 Mt < 5 Mt                                                                   50%"]
[null,"≥5 Mt < 10 Mt                                                                 75%"]
[null,"≥ 10 Mt                                                                          100%"]
[3,"Team - Capability to provide qualified Site Manager & Mine Surveyor familiar with opencast mining environment",null,"Bidders must submit the following CVs:                   Site Manager - min. 5 years experience with opencast blasting ticket & Mine Surveyor - min. 5 years experience with Mine Survey Certificate of Competence "]
[]
[null,"Scoring",10]
[null,"No CVs submitted                                                          0%"]
[null,"Both CVs submitted                                                   100%"]
[4,"Bidder Site Equipment List",null,"Minimum Requirements:                                                       Backhoe Excavator  ≥ 300t operating weight                                                            Rigid Body Dump Truck ( 200t payload)                Track Dozer  ≥ 70t operating weight                                                                                                         Motor Grader - min. 3.7m blade width                                     Water Bowser - min. capacity 27000L                               Diesel Bowser - min. capacity 18000L                  Bidder to provide proof of ownership of the equipment or proof of a credit facility or written undertaking from a rental agency that will lease the equipment to the bidder for a period of 5 years.  \n \nProof of ownership required in the form of vehicle license registration to be submitted. \n \nProof of credit / lease facility in the form of confirmation letter from the equipment owner to be submitted for verification purposes.  "]
[null,"Scoring",25]
[null,"Bidder provides no indication of ownership or leasing arrangement on the equipments to be provided  = 0%"]
[null,"Bidder provides indication to lease some of the minimum required equipments = 50%"]
[null,"Bidder owns all of minimum required equipments  = 100%"]
[5,"Age of Bidders' Equipment",25,"Bidder must provide proof of when equipment was purchased"]
[null,"Scoring"]
[null,"Age of Equipment"]
[null," ≥  3 years                                                                      = 0%"]
[null," ≥  2 years  &  < 3 years                                                = 50%"]
[null,"< 2 years                                                                     = 100%"]
[6,"The bidder must provide a Maintenance Plan to effectively maintain the Equipments and minimise the impact and risk to the Company in the event of machinery/equipment breakdown: "]
[]
[null,"Scoring",10]
[null,"No Maintenance Plan submitted                          = 0%"]
[null,"Basic Maintenance Plan submitted                   =50%                        "]
[null,"Detailed Maintenance Plan submitted           =100%                        "]
[7,"Minimum Safety & Compliance Training",null,"Bidder must provide proof or commitment of safety & compliance training offered or  to be offered to employees"]
[]
[null,"Scoring",10]
[null,"No Safety & Compliance Training Plan submitted = 0%"]
[null,"Safety & Compliance Training Plan submitted     = 100%"]