{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["CPA Formula"],"not_rendered":{"external_links":48,"defined_names":1363},"read":"whole","date_system":"1900"}

{"sheet":"CPA Formula","index":0,"n_rows":20,"n_cols":10,"rows_kept":20,"merged":[[7,1,7,6],[7,7,7,8],[15,1,15,6],[15,7,15,8]]}
[]
["Rope Access"]
[]
[]
["PRICE ADJUSTMENT FOR INFLATION"]
[]
["FORMULA No: 001"]
["001","Preliminary & General ",{"$nulls":5},"Exchange rate for converting base reference price (eg US$ LME price) to the currency of this formula"]
["Index","Proportion / Coefficient / Weight / Base reference price","Description / Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month for CPA if not Base Date as defined (See Note vi above)","Formula Currency Code","Currency Code","Exchange Rate Currency 1,00 =","Historical Data provided (Yes/No/Internet address)"]
["001.1",{"v":0.45499999999999996,"d":"0.455"},"Labour","Table C3(a) - SEIFSA Index | Actual Labour Cost (field force)","SEIFSA"]
["001.2",{"v":0.39499999999999996,"d":"0.395"},"Consumer  Price Indices","Table D2 - Statistics SA | Consumer Price Index (CPI) ","SEIFSA"]
["001.3",{"v":0.15,"d":"0.150"},"Fixed Non-adjustable (0.15 minimum)"]
[null,{"$f":"SUM(B10:B12)","v":{"v":0.9999999999999999,"d":"1.000"}},"Total"]
[]
["FORMULA No:002"]
["003","Transport cost ",{"$nulls":5},"Exchange rate for converting base reference price (eg US$ LME price) to the currency of this formula"]
["Index","Proportion / Coefficient / Weight / Base reference price","Description / Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month for CPA if not Base Date as defined (See Note vi above)","Formula Currency Code","Currency Code","Exchange Rate Currency 1,00 =","Historical Data provided (Yes/No/Internet address)"]
["003.1",{"v":0.85,"d":"0.850"},"Transportation","Table L-2(A) - SEIFSA Index | Road Freight Costs","SEIFSA"]
["003.2",{"v":0.15,"d":"0.150"},"Fixed Non-adjustable (0.15 minimum)"]
[null,{"$f":"SUM(B18:B19)","v":{"v":1,"d":"1.000"}},"Total"]