{"text_format":"3","workbook":"xlsx","n_sheets":14,"sheets":["READ ME FIRST","5.1.1 COVER SHEET","5.1.1.1 PREAMBLE","5.1.2 SUMMARY","5.1.3 BOQ","5.1.3.1 BOQ - BREAKDOWN 1","5.1.3.2 BOQ - BREAKDOWN 2","5.1.3.3 GENERATOR - BREAKDOWN 3","(1.4) SSA","5.1.4 CPA FORMULA","5.1.5 MENU SPEC.","5.1.6 DAY MENU (16DAY MENU)","5.1.7 PROJECT EVENTS","Sheet2"],"not_rendered":{"images":3,"external_links":1,"defined_names":12,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"READ ME FIRST","index":0,"n_rows":30,"n_cols":4,"rows_kept":30,"merged":[[10,2,10,3],[12,2,12,3]]}
[null,"Project:",null,"KUSILE POWER STATION PROJECT"]
[null,"Enquiry No.",null,"E3370GCDMPKUS"]
[null,"Package Name:",null,{"$f":"'5.1.1 COVER SHEET'!D21","v":"CATERING SERVICES AT KUSILE SITE FOR PERIOD FROM DECEMBER 2026 TO JULY 2028"}]
[null,"Tenderer's Name:",null,0]
[]
[]
[null,"READ ME"]
[]
[null,null,"Read these notes BEFORE you commence input or make any changes to this workbook."]
[]
[null,null,"The Tenderer must provide a clear indication on the Cover Sheet as to whether the offer is \"main\" or \"alternative\" (and if there are several alternatives, to number them). There must be a separate Excel file for each offer if applicable"]
[]
[null,null,"NOTE:  ALL CALCULATIONS ARE THE RESPONSIBILITY OF THE TENDERER, AND MUST BE CHECKED THOROUGHLY.  ANY DISCREPANCY FOUND IN THE CALCULATIONS IN THIS WORKBOOK MUST BE BROUGHT TO THE ATTENTION OF ESKOM, THROUGH THE DESIGNATED BUYER!"]
[]
[]
[null,1,"This workbook contains the following sheets:"]
[null,null,"Read Me","This sheet provides an overview to the Tenderer of the content and role of the sheets making up the Price Schedules.  It will not form part of the tender or contract."]
[null,null,"5.1.1 Tender Cover Sheet","This is the cover sheet for Section 5.1 and provides the total tender price.  It is also the source of the package name, tenderer name etc for the other sheets."]
[null,null,"5.1.1.1  Preamble","This sheet provides general guidelines for this section."]
[null,null,"5.1.2 Summary","This is where the total amounts of all the trades are shown"]
[null,null,"5.1.3 BOQ","This is the main data entry sheet for the Tenderer to complete. "]
[null,null,"5.1.4 CPA Formulae","This is where the tenderer selects the CPA Formulae"]
[null,null,"5.1.5 Menu Specification","This is where the entire specification of the scope is found."]
[null,null,"5.1.5 Menu (16 Day Menu)","This is where the 16 Day Rotational Menu is found"]
[]
[]
[null,2,"Conventions used in this workbook"]
[null,null,"The following conventions have been used in this workbook to facilitate its accurate use:"]
[null,null,"Red","This GREEN shading is used for cells where DATA ENTRY is required from the Tenderer.  The Tenderer must complete the information in these GREEN shaded cells."]
[{"$nulls":3},"PLEASE REFRAIN from tampering with ANY other cells contained in this workbook as it may affect Eskom's standard formulae and lead to data integrity issues."]

{"sheet":"5.1.1 COVER SHEET","index":1,"n_rows":49,"n_cols":5,"rows_kept":49,"merged":[[1,2,1,3]]}
[]
[null,null,"KUSILE POWER STATION PROJECT"]
{"$rows_empty":12}
[null,null,"PRICING INFORMATION"]
[]
[null,null,"TENDER INFORMATION"]
[]
[null,null,"ENQUIRY No.",{"$f":"'READ ME FIRST'!D2","v":"E3370GCDMPKUS"}]
[]
[null,null,"NAME OF PACKAGE:","CATERING SERVICES AT KUSILE SITE FOR PERIOD FROM DECEMBER 2026 TO JULY 2028"]
[]
[null,null,"TENDERER’S NAME:  "]
[]
[]
[null,null,"Annexure IT 5.1 Price Schedules "]
[]
[]
[null,null,"THE PRICE:  IN ZAR",{"$f":"'5.1.2 SUMMARY'!F20","v":{"v":0,"d":"  0  RAND"}}]
[null,null,"(excluding VAT)"]
[null,null,"RAND VALUE IN WORDS"]
[]
[]
[]
[]
[null,null,"DATE :"]
[]
[]
[]
[null,null,"FULL NAMES OF SIGNATORY:"]
[]
[]
[]
[null,null,"DESIGNATION OF SIGNATORY:"]
[]
[]
[]
[null,null,"SIGNATURE :"]
[{"$nulls":4}," "]

{"sheet":"5.1.1.1 PREAMBLE","index":2,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3]]}
[null,"Project:",null,"KUSILE POWER STATION PROJECT"]
[null,"Enquiry No.",null,{"$f":"'READ ME FIRST'!D2","v":"E3370GCDMPKUS"}]
[null,"Package Name:",null,{"$f":"'5.1.1 COVER SHEET'!D21","v":"CATERING SERVICES AT KUSILE SITE FOR PERIOD FROM DECEMBER 2026 TO JULY 2028"}]
[null,"Tenderer's Name:"]
[]
[null,"5.1.1.1 PREAMBLE TO PRICE SCHEDULE "]
[]
[null,1,"The Provisional Price Schedule provides the basis of valuation of all the work activities and inputs and information for general contract progress monitoring. "]
[null,2,"The amount due at each application for payment date is based on activities and/or milestones completed as indicated on the Price Schedule/Bills of Quantities. The Tenderer must provide all necessary information which is required to determine amounts due in respect of each application for payment relative to the activities."]
[null,3,"The total of the prices must include for all direct and indirect costs, overheads, profits, on costs, risks, liabilities, obligations, etc. relative to the contract."]

{"sheet":"5.1.2 SUMMARY","index":3,"n_rows":20,"n_cols":6,"rows_kept":20,"merged":[[2,2,2,5],[19,2,19,4]]}
[null,null,"ANNEXURE 01"]
[]
[null,null,{"$f":"'5.1.1 COVER SHEET'!D21","v":"CATERING SERVICES AT KUSILE SITE FOR PERIOD FROM DECEMBER 2026 TO JULY 2028"}]
[]
[null,null,"FINAL SUMMARY"]
[]
[]
[null,null,"ITEM NO.","DESCRIPTION","UNIT","AMOUNT"]
[]
[null,null,100,"PRELIMINARY & GENERAL - FIXED","SUM",{"$f":"'5.1.3 BOQ'!H10","v":0}]
[]
[null,null,200,"PRELIMINARY & GENERAL - TIME RELATED","SUM",{"$f":"'5.1.3 BOQ'!H22","v":0}]
[]
[null,null,300,"TRANSPORT COST","SUM",{"$f":"'5.1.3 BOQ'!H28","v":0}]
[]
[null,null,400,"OVERHEAD COST","SUM",{"$f":"'5.1.3 BOQ'!H34","v":0}]
[]
[null,null,500,"MAIN MEAL","SUM",{"$f":"'5.1.3 BOQ'!H55","v":0}]
[]
[null,null,"TOTAL AMOUNT",null,null,{"$f":"F10+F12+F14+F16+F18","v":0}]

{"sheet":"5.1.3 BOQ","index":4,"n_rows":69,"n_cols":13,"rows_kept":69,"merged":[[6,5,6,7],[6,10,6,12]]}
[null,"ANNEXURE 02"]
[]
[null,"CATERING SERVICES AT KUSILE SITE"]
[]
[null,"BILL OF QUANTITIES"]
[]
[{"$nulls":5},"ESTIMATE - PERIOD 1 DEC 2026 TO JULY 2028 (20 MONTHS)",{"$nulls":4},"ESTIMATE - PERIOD 1 DEC 2026 to July 2028         (12 MONTHS) - BASED ON CPA INCREASE"]
[null,"ITEM NO.","DESCRIPTION","UNIT","COMMENTS","QTY","RATE","AMOUNT",null,null,"QTY","RATE","AMOUNT"]
[]
[null,100,"PRELIMINARY & GENERAL ",{"$nulls":4},{"$f":"SUM(H14:H20)","v":0},{"$nulls":4},{"$f":"SUM(M14:M20)","v":{"$error":"#REF!"}}]
[]
[null,null,"Fixed"]
[]
[null,100.1,"Establishment of facilities ","Sum","Once off charge at start-up phase.",1,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G12","v":0},{"$f":"F14*G14","v":0},null,null,1,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K14*L14","v":{"$error":"#REF!"}}]
[]
[null,100.2,"Kitchen equipment","Sum","Monthly provision to be billed once equipment purchase have been approved by Eskom.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G30/13","v":0},{"$f":"F16*G16","v":0},null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/13","v":{"$error":"#REF!"}},{"$f":"K16*L16","v":{"$error":"#REF!"}}]
[]
[null,100.3,"Kitchen smalls","Sum","Monthly provision to be billed once equipment purchase have been approved by Eskom.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G38","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K18*L18","v":{"$error":"#REF!"}}]
[]
[null,100.4,"Canteen Access Control & Reporting: IT related cost","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G43","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K20*L20","v":{"$error":"#REF!"}}]
[]
[null,200,"TIME RELATED",{"$nulls":4},{"$f":"SUM(H26:H26)","v":0},{"$nulls":4},{"$f":"SUM(M26:M26)","v":{"$error":"#REF!"}}]
[]
[null,null,"Labour cost - Based on SSA requirements"]
[]
[null,200.1,"Staff compliment - Kusile Site","Sum","To be billed monthly in line with Staff compliment organogram and the submitted staff salaries schedule",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G47","v":0},{"$f":"F26*G26","v":0},null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"K26*L26","v":{"$error":"#REF!"}}]
[]
[null,300,"TRANSPORT COST",{"$nulls":4},{"$f":"SUM(H30:H33)","v":0},{"$nulls":4},{"$f":"SUM(M30:M33)","v":{"$error":"#REF!"}}]
[]
[null,300.1,"Delivery cost at Kusile site","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G73","v":0},{"$f":"F30*G30","v":0},null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K30*L30","v":{"$error":"#REF!"}}]
[]
[null,300.2,"Staff transport to Kusile Site","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G77","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K32*L32","v":{"$error":"#REF!"}}]
[]
[null,400,"OVERHEAD COST",{"$nulls":4},{"$f":"SUM(H36:H52)","v":0},{"$nulls":4},{"$f":"SUM(M36:M52)","v":{"$error":"#REF!"}}]
[]
[null,400.1,"Operation and maintenance (including of maintenance on Backup Generators for 2000 seaters and 500 seaters Canteen)","Sum","Monthly provision to be billed for work that has been done monthly.",1,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G83","v":0},{"$f":"F36*G36","v":0},null,null,1,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K36*L36","v":{"$error":"#REF!"}}]
[]
[null,400.2,"Management ","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G88","v":0},{"$f":"F38*G38","v":0},null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K38*L38","v":{"$error":"#REF!"}}]
[]
[null,400.3,"Environmental related costs","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G93","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K40*L40","v":{"$error":"#REF!"}}]
[]
[null,400.4,"Health & Safety related costs","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G99","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K42*L42","v":{"$error":"#REF!"}}]
[]
[null,400.5,"Serving & Quality related costs","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G105","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K44*L44","v":{"$error":"#REF!"}}]
[]
[null,400.6,"Training related costs","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G111","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K46*L46","v":{"$error":"#REF!"}}]
[]
[null,400.7,"Medical tests / Induction training","Sum","To be billed monthly for the new (entry) or demobed (exit) resources. Any cost beyon this budget will be for Visit Vakasha account.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G116","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K48*L48","v":{"$error":"#REF!"}}]
[]
[null,400.8,"Administration, Connection & Office IT related cost","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G122","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K50*L50","v":{"$error":"#REF!"}}]
[]
[null,400.9,"Cleaning related cost","Sum","To be billed monthly.",20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!G136","v":0},0,null,null,20,{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},{"$f":"K52*L52","v":{"$error":"#REF!"}}]
[]
[]
[null,500,"MAIN MEAL",{"$nulls":4},{"$f":"SUM(H57:H66)","v":0},{"$nulls":4},{"$f":"SUM(M57:M65)","v":{"$error":"#REF!"}}]
[]
[null,500.1,"Project Worker (Main Meal)","Sum","per meal requested to be served by Eskom.",20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!H11","v":0},{"$f":"F57*G57","v":0},null,null,20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!N11","v":{"$error":"#REF!"}},{"$f":"K57*L57","v":{"$error":"#REF!"}}]
[]
[null,500.6,"Office beverage services","Sum","Office beverage services will be billed as per item list provided by Visit Vakasha in BOQ. Quantities will be as per issued items requested by Eskom.",20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!H18","v":0},0,null,null,20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!N18","v":{"$error":"#REF!"}},{"$f":"K59*L59","v":{"$error":"#REF!"}}]
[]
[null,500.7,"Functions ","Sum","Functions will be billed as per item list provided by Visit Vakasha in BOQ. Quantities will be as per issued items requested by Eskom.",20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!H60","v":0},0,null,null,20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!N60","v":{"$error":"#REF!"}},{"$f":"K61*L61","v":{"$error":"#REF!"}}]
[]
[null,500.8,"Eskom's Meal","Sum",null,20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!H126","v":0},0,null,null,20,{"$f":"'5.1.3.2 BOQ - BREAKDOWN 2'!N128","v":{"$error":"#REF!"}},{"$f":"K63*L63","v":{"$error":"#REF!"}}]
[]
[null,500.9,"Project Calender Events","Sum",null,1,{"$f":"'5.1.7 PROJECT EVENTS'!G52","v":0},{"$f":"F65*G65","v":0},null,null,20,{"$f":"G65","v":0},{"$f":"K65*L65","v":0}]
[]
[null,"TOTAL AMOUNT",{"$nulls":5},{"$f":"H10+H22+H28+H34+H55","v":0},{"$nulls":4},{"$f":"M10+M22+M28+M34+M55","v":{"$error":"#REF!"}}]
[]
[{"$nulls":6},{"$f":"'5.1.7 PROJECT EVENTS'!G52","v":0},{"$nulls":5},{"$f":"M67-H67","v":{"$error":"#REF!"}}]

{"sheet":"5.1.3.1 BOQ - BREAKDOWN 1","index":5,"n_rows":139,"n_cols":7,"rows_kept":139,"merged":[[6,4,6,6]]}
[null,"ANNEXURE 03"]
[]
[null,"CATERING SERVICES AT KUSILE SITE "]
[]
[null,"BOQ - BREAKDOWN 1"]
[]
[{"$nulls":4},"MONTHLY COST (EXCEPT ITEM 100.1, AND 400.1)"]
[]
[null,"ITEM","DESCRIPTION","UoM","QTY","RATE","AMOUNT"]
[]
[]
[null,100.1,"Establishment cost","Sum",null,null,{"$f":"SUM(G13:G28)","v":0}]
[]
[null,null,"Uniforms","No",{"v":84,"d":"84.00"},null,{"$f":"E14*F14","v":0}]
[null,null,"Aprons ","No",{"v":76,"d":"76.00"},null,{"$f":"E15*F15","v":0}]
[null,null,"Gumboots -waterproof","No",{"v":24,"d":"24.00"},null,{"$f":"E16*F16","v":0}]
[null,null,"Freezer Jacket","No",{"v":16,"d":"16.00"},null,0]
[null,null,"Freezer Pants","No",{"v":16,"d":"16.00"},null,0]
[null,null,"Oven Maxi Gloves","No",{"v":24,"d":"24.00"},null,0]
[null,null,"Branding","No",{"v":1,"d":"1.00"},null,0]
[null,null,"Coolerboxes ","No",{"v":40,"d":"40.00"},null,0]
[null,null,"2 ton ISO body food trailer ","No",{"v":2,"d":"2.00"},null,0]
[null,null,"Laptops ","No",{"v":6,"d":"6.00"},null,0]
[null,null,"New Signage ","No",{"v":5,"d":"5.00"},null,0]
[null,null,"Desk Top","No",{"v":6,"d":"6.00"},null,0]
[null,null,"Tablets ","No",{"v":10,"d":"10.00"},null,0]
[null,null,"Safe","No",{"v":1,"d":"1.00"},null,0]
[]
[]
[null,100.2,"Equipment","Year",null,null,{"$f":"SUM(G31:G35)","v":0}]
[null,null,"Prenox 40 Pan oven","No",{"v":4,"d":"4.00"},null,{"$f":"E31*F31","v":0}]
[null,null,"80Lt Cast Iron Tilting pan ","No",{"v":2,"d":"2.00"},null,0]
[null,null,"Double Capdan Pot 250lt","No",{"v":1,"d":"1.00"},null,0]
[null,null,"Dishwasher ","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"Blast Chiller Aircon Unit Repair (New Item)","No",{"v":2,"d":"2.00"},null,0]
[]
[]
[null,100.3,"Kitchen small","Month",null,null,{"$f":"SUM(G39:G41)","v":0}]
[]
[null,null,"Monthly Provision estimate ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E40*F40","v":0}]
[]
[]
[null,100.4,"Saco","Month",null,null,{"$f":"SUM(G44:G45)","v":0}]
[null,null,"Monthly licence ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E44*F44","v":0}]
[null,null,"Provision for maintenance, cards and ribbons (Excluded of IT Technician included under 200.1)","Sum",{"v":1,"d":"1.00"},null,0]
[]
[null,200.1,"Kusile site ","Month",null,null,{"$f":"SUM(G50:G65)","v":0}]
[]
[null,null,"Main Meals"]
[null,null,"GA ","No",{"v":35,"d":"35.00"},null,{"$f":"E50*F50","v":0}]
[null,null,"Driver","No",{"v":5,"d":"5.00"},null,0]
[null,null,"Cashier","No",{"v":5,"d":"5.00"},null,0]
[null,null,"Admin","No",{"v":1,"d":"1.00"},null,0]
[null,null,"Head Chef ","No",{"v":1,"d":"1.00"},null,0]
[null,null,"Cooks","No",{"v":4,"d":"4.00"},null,0]
[null,null,"IT Teck","No",{"v":1,"d":"1.00"},null,0]
[null,null,"Maintenance ","No",{"v":3,"d":"3.00"},null,0]
[null,null,"Supervisor ","No",{"v":7,"d":"7.00"},null,0]
[null,null,"SHEQ Officers ","No",{"v":3,"d":"3.00"},null,0]
[]
[null,null,"Eskom Employee's Meals"]
[null,null,"GA ",null,{"v":4,"d":"4.00"},null,{"$f":"E62*F62","v":0}]
[null,null,"Cashier",null,{"v":1,"d":"1.00"},null,{"$f":"E63*F63","v":0}]
[null,null,"IT Teck",null,{"v":1,"d":"1.00"},null,{"$f":"E64*F64","v":0}]
[null,null,"Supervisor ",null,{"v":1,"d":"1.00"},null,{"$f":"E65*F65","v":0}]
[]
[null,200.2,"Kendal Village","Month",null,null,{"$f":"SUM(G68:G69)","v":0}]
[null,null,"Supervisor ","No",{"v":1,"d":"1.00"},null,{"$f":"E68*F68","v":0}]
[null,null,"GA ","No",{"v":8,"d":"8.00"},null,0]
[]
[null,"300,0","TRANSPORT COST"]
[]
[null,300.1,"Delivery cost at Kusile site","Month",null,null,{"$f":"SUM(G74:G76)","v":0}]
[null,null,"1Ton Vehicle hire ",null,{"v":3,"d":"3.00"},null,{"$f":"E74*F74","v":0}]
[null,null,"Petrol Maintenance and Tolls ",null,{"v":1,"d":"1.00"},null,0]
[]
[null,300.2,"Staff transport to Kusile Site","Month",null,null,{"$f":"SUM(G78:G79)","v":0}]
[null,null,"22 Seater ","No",{"v":4,"d":"4.00"},null,{"$f":"E78*F78","v":0}]
[]
[]
[null,400,"OVERHEAD COST"]
[]
[null,400.1,"Operation and maintenance ","Sum",null,null,{"$f":"SUM(G84:G87)","v":0}]
[null,null,"Provision for maintenance asper scope of works, excluded of Electric Generator X 2(Sum amount)","Sum",{"v":1,"d":"1.00"},null,{"$f":"E84*F84","v":0}]
[]
[null,null,"Electric Generator X 2 (New Item)","Sum",{"v":2,"d":"2.00"},{"$f":"'5.1.3.3 GENERATOR - BREAKDOWN 3'!G16","v":0},{"$f":"E86*F86","v":0}]
[]
[null,400.2,"Management ","Month",null,null,{"$f":"SUM(G89:G91)","v":0}]
[null,null,"Management salary cost ","No",{"v":5,"d":"5.00"},null,{"$f":"E89*F89","v":0}]
[null,null,"Management fee ","No",{"v":1,"d":"1.00"},null,0]
[null,null,"Bookkeeper (Off site) salary cost","No",{"v":1,"d":"1.00"},null,{"$f":"E91*F91","v":0}]
[]
[null,400.3,"Environmental related costs","Month",null,null,{"$f":"SUM(G94:G95)","v":0}]
[null,null,"Rentals Equipment-Earth (Sum)",null,{"v":1,"d":"1.00"},null,{"$f":"E94*F94","v":0}]
[null,null,"Pest Control (Sum)",null,{"v":1,"d":"1.00"},null,0]
[]
[]
[]
[null,400.4,"Health & Safety related costs","Month",null,null,{"$f":"SUM(G100:G103)","v":0}]
[null,null,"Health & Safety PPE Uniform (Sum)","Sum",{"v":1,"d":"1.00"},null,{"$f":"E100*F100","v":0}]
[null,null,"Health & Safety Training (Sum)","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"Laundry VLC (Sum)","Sum",{"v":1,"d":"1.00"},null,{"$f":"E102*F102","v":0}]
[]
[]
[null,400.5,"Serving & Quality related costs","Month",null,null,{"$f":"SUM(G106:G108)","v":0}]
[null,null,"Hygiene inspection LTL Audit","Sum",{"v":1,"d":"1.00"},null,{"$f":"E106*F106","v":0}]
[null,null,"Quality training ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E107*F107","v":0}]
[null,null,"Serving utensils ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E108*F108","v":0}]
[]
[]
[null,400.6,"Training related costs","Month",null,null,{"$f":"SUM(G112:G113)","v":0}]
[null,null,"SD&L Cook training ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E112*F112","v":0}]
[null,null,"SD&L SHEQ Training ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E113*F113","v":0}]
[]
[]
[null,400.7,"Medical tests / Induction training","Month",null,null,{"$f":"SUM(G117:G120)","v":0}]
[null,null,"Provision for employees who leave before the end of contract and new apointments ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E117*F117","v":0}]
[null,null,"Provision for yearly medical","Sum",{"v":1,"d":"1.00"},null,{"$f":"E118*F118","v":0}]
[null,null,"End of contract medicals cost provision","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"Basick food handeling training ","Sum",{"v":1,"d":"1.00"},null,0]
[]
[null,400.8,"Administration, Connection & Office IT related cost","Month",null,null,{"$f":"SUM(G123:G135)","v":0}]
[null,null,"Stationary","Sum",{"v":1,"d":"1.00"},null,{"$f":"E123*F123","v":0}]
[null,null,"Intelipos POS","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"IT Charges CUBE ICT","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"Fidelity","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"Biometric Charges","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"BCX printer and connections","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"Cell phone ","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"Bank charges ","Sum",{"v":1,"d":"1.00"},null,{"$f":"E130*F130","v":0}]
[null,null,"Credit Card Charges","Sum",{"v":1,"d":"1.00"},null,0]
[null,null,"IT  Menutec","Sum",{"v":1,"d":"1.00"},null,0]
[]
[]
[]
[null,400.9,"Cleaning related cost","Month",null,null,{"$f":"SUM(G137:G139)","v":0}]
[null,null,"Cleaning Brasco","Sum",{"v":1,"d":"1.00"},null,{"$f":"E137*F137","v":0}]
[null,null,"Cleaning Zitholama","Sum",{"v":1,"d":"1.00"},null,{"$f":"E138*F138","v":0}]
[null,null,"Chemicals and cleaning equipment","Sum",{"v":1,"d":"1.00"},null,{"$f":"E139*F139","v":0}]

{"sheet":"5.1.3.2 BOQ - BREAKDOWN 2","index":6,"n_rows":130,"n_cols":14,"rows_kept":130,"merged":[[6,5,6,7],[6,10,7,10],[6,11,6,13],[129,1,129,2]]}
[null,"ANNEXURE 04"]
[]
[null,"CATERING SERVICES AT KUSILE SITE ",{"$nulls":11},{"$f":"H9-N9","v":{"$error":"#REF!"}}]
[]
[null,"BOQ - BREAKDOWN 2"]
[]
[null,"MEALS COST BREAKDOWN",{"$nulls":3},"MEALS COST",{"$nulls":4},"CPA FACTOR","ESTIMATE (CPA INCREASE)"]
[null,"ITEM NO.","DESCRIPTION","FURTHER DESCRIPTION","UNIT","QTY","RATE","AMOUNT",{"$nulls":3},"QTY","RATE","AMOUNT"]
[null,500,"MAIN MEAL",{"$nulls":4},{"$f":"H130","v":0},{"$nulls":5},{"$f":"N11+#REF!+#REF!+#REF!+N15+N18+N60","v":{"$error":"#REF!"}}]
[]
[null,500.1,"Project Worker (Main Meal)",{"$nulls":4},{"$f":"SUM(H13)","v":0},{"$nulls":5},{"$f":"SUM(N13)","v":{"$error":"#REF!"}}]
[]
[null,"500.1.1","Project Worker (Main Meal)",null,"No",5400,null,{"$f":"F13*G13","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F13","v":5400},{"$f":"#REF!*K13","v":{"$error":"#REF!"}},{"$f":"L13*M13","v":{"$error":"#REF!"}}]
[]
[null,500.5,"Emergency breakfast packs - Kendal Village",{"$nulls":4},{"$f":"SUM(H16:H17)","v":0},{"$nulls":5},{"$f":"SUM(N16:N17)","v":{"$error":"#REF!"}}]
[null,"500.5.1","Emergency breakfast packs - Kendal Village",null,"No",198,null,{"$f":"F16*G16","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F16","v":198},{"$f":"#REF!*K16","v":{"$error":"#REF!"}},{"$f":"L16*M16","v":{"$error":"#REF!"}}]
[]
[null,500.6,"Office beverage services",{"$nulls":4},{"$f":"SUM(H19:H57)","v":0},{"$nulls":5},{"$f":"SUM(N19:N57)","v":{"$error":"#REF!"}}]
[null,"500.6.1","Water 20 litre, Dispenser refill (water only)",null,"No",776,null,{"$f":"F19*G19","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F19","v":776},{"$f":"#REF!*K19","v":{"$error":"#REF!"}},{"$f":"L19*M19","v":{"$error":"#REF!"}}]
[]
[null,"500.6.2","20 litre empty dispenser bottles (Budget to administered as a lumpsum only when required by the Employer",null,"No",10,null,{"$f":"F21*G21","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F21","v":10},{"$f":"#REF!*K21","v":{"$error":"#REF!"}},{"$f":"L21*M21","v":{"$error":"#REF!"}}]
[]
[null,"500.6.3","Water Dispenser Equipment ((Budget to administered as a lumpsum only when required by the Employer)",null,"No",3,null,{"$f":"F23*G23","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F23","v":3},{"$f":"#REF!*K23","v":{"$error":"#REF!"}},{"$f":"L23*M23","v":{"$error":"#REF!"}}]
[]
[null,"500.6.4","Water 500 ml, Bottle","A-Grade","No",200,null,{"$f":"F25*G25","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F25","v":200},{"$f":"#REF!*K25","v":{"$error":"#REF!"}},{"$f":"L25*M25","v":{"$error":"#REF!"}}]
[]
[null,"500.6.5","Branded Coffee, single serving sachet","Ricoffee 200","No",16800,null,{"$f":"F27*G27","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F27","v":16800},{"$f":"#REF!*K27","v":{"$error":"#REF!"}},{"$f":"L27*M27","v":{"$error":"#REF!"}}]
[]
[null,"500.6.6","Branded Tea, Five Roses, single envelope","Five Roses ","No",80,null,{"$f":"F29*G29","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F29","v":80},{"$f":"#REF!*K29","v":{"$error":"#REF!"}},{"$f":"L29*M29","v":{"$error":"#REF!"}}]
[]
[null,"500.6.7","Five Roses, single bags","Five Roses ","No",8978,null,{"$f":"F31*G31","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F31","v":8978},{"$f":"#REF!*K31","v":{"$error":"#REF!"}},{"$f":"L31*M31","v":{"$error":"#REF!"}}]
[]
[null,null,"Branded Tea, normal tea,  single envelope","Five Roses 1000","No"]
[]
[null,"500.6.8","Branded Tea, rooibos, single envelope","Rooibos","No",80,null,{"$f":"F35*G35","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F35","v":80},{"$f":"#REF!*K35","v":{"$error":"#REF!"}},{"$f":"L35*M35","v":{"$error":"#REF!"}}]
[]
[null,"500.6.9","Branded Tea, rooibos, single bag","Rooibos","No",7970,null,{"$f":"F37*G37","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F37","v":7970},{"$f":"#REF!*K37","v":{"$error":"#REF!"}},{"$f":"L37*M37","v":{"$error":"#REF!"}}]
[]
[null,"500.6.10","Cremora 200's","Cremora 200's","No",29800,null,{"$f":"F39*G39","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F39","v":29800},{"$f":"#REF!*K39","v":{"$error":"#REF!"}},{"$f":"L39*M39","v":{"$error":"#REF!"}}]
[]
[null,"500.6.11","Branded Sugar, Brown single sachet","Hullets / Selati","No",34700,null,{"$f":"F41*G41","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F41","v":34700},{"$f":"#REF!*K41","v":{"$error":"#REF!"}},{"$f":"L41*M41","v":{"$error":"#REF!"}}]
[]
[null,"500.6.12","Good Quality Fomo Cup 250ml","Foam Cup","No",16630,null,{"$f":"F43*G43","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F43","v":16630},{"$f":"#REF!*K43","v":{"$error":"#REF!"}},{"$f":"L43*M43","v":{"$error":"#REF!"}}]
[]
[null,"500.6.13","Tea Spoon, disposable","Teaspoon 500","No",7950,null,{"$f":"F45*G45","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F45","v":7950},{"$f":"#REF!*K45","v":{"$error":"#REF!"}},{"$f":"L45*M45","v":{"$error":"#REF!"}}]
[]
[null,"500.6.14","Project Director Office Milk 1 litre long life","A-Grade Quality","No",18,null,{"$f":"F47*G47","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F47","v":18},{"$f":"#REF!*K47","v":{"$error":"#REF!"}},{"$f":"L47*M47","v":{"$error":"#REF!"}}]
[]
[null,"500.6.15","Project Director Office Coffee Machine Rental","Milk based product, premium bean, includes maintenance","No",1,null,{"$f":"F49*G49","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F49","v":1},{"$f":"#REF!*K49","v":{"$error":"#REF!"}},{"$f":"L49*M49","v":{"$error":"#REF!"}}]
[]
[null,"500.6.16","Project Director Office Coffee per cup",null,"No",30,null,{"$f":"F51*G51","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F51","v":30},{"$f":"#REF!*K51","v":{"$error":"#REF!"}},{"$f":"L51*M51","v":{"$error":"#REF!"}}]
[]
[null,"500.6.17","Vending Machine Rental Per Month (4000 cup per month)","Zen counter top, includes maintenance","No",2,null,{"$f":"F53*G53","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F53","v":2},{"$f":"#REF!*K53","v":{"$error":"#REF!"}},{"$f":"L53*M53","v":{"$error":"#REF!"}}]
[]
[null,"500.6.18","Vending Machine Coffee Per Cup",null,"No",4503,null,{"$f":"F55*G55","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F55","v":4503},{"$f":"#REF!*K55","v":{"$error":"#REF!"}},{"$f":"L55*M55","v":{"$error":"#REF!"}}]
[]
[null,"500.6.19","Main Meal Cutlery Pack","Cutlery set Knife, Fork, serviette, salt and pepper","No",5375,null,{"$f":"F57*G57","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F57","v":5375},{"$f":"#REF!*K57","v":{"$error":"#REF!"}},{"$f":"L57*M57","v":{"$error":"#REF!"}}]
[]
[]
[null,500.7,"Functions ",{"$nulls":4},{"$f":"SUM(H62:H123)","v":0},{"$nulls":5},{"$f":"SUM(N62:N130)","v":{"$error":"#REF!"}}]
[]
[null,"500.7.1","Meal of the day ",null,"No",100,null,{"$f":"F62*G62","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F62","v":100},{"$f":"#REF!*K62","v":{"$error":"#REF!"}},{"$f":"L62*M62","v":{"$error":"#REF!"}}]
[]
[null,"500.7.2","Special Meal",null,"No",100,null,{"$f":"F64*G64","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F64","v":100},{"$f":"#REF!*K64","v":{"$error":"#REF!"}},{"$f":"L64*M64","v":{"$error":"#REF!"}}]
[]
[null,"500.7.3","Extra Protein",null,"No",50,null,{"$f":"F66*G66","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F66","v":50},{"$f":"#REF!*K66","v":{"$error":"#REF!"}},{"$f":"L66*M66","v":{"$error":"#REF!"}}]
[]
[null,"500.7.4","Eat Sum More Biscuits",null,"No",25,null,{"$f":"F68*G68","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F68","v":25},{"$f":"#REF!*K68","v":{"$error":"#REF!"}},{"$f":"L68*M68","v":{"$error":"#REF!"}}]
[]
[null,"500.7.5","Tennis Biscuits",null,"No",25,null,{"$f":"F70*G70","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F70","v":25},{"$f":"#REF!*K70","v":{"$error":"#REF!"}},{"$f":"L70*M70","v":{"$error":"#REF!"}}]
[]
[null,"500.7.6","100% Assorted Juice","500ml bottles","No",100,null,{"$f":"F72*G72","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F72","v":100},{"$f":"#REF!*K72","v":{"$error":"#REF!"}},{"$f":"L72*M72","v":{"$error":"#REF!"}}]
[]
[null,"500.7.7","100% Assorted Juice","250 ml bottles","No",100,null,{"$f":"F74*G74","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F74","v":100},{"$f":"#REF!*K74","v":{"$error":"#REF!"}},{"$f":"L74*M74","v":{"$error":"#REF!"}}]
[]
[null,"500.7.8","Assorted Cans","Assorted Cans","No",100,null,{"$f":"F76*G76","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F76","v":100},{"$f":"#REF!*K76","v":{"$error":"#REF!"}},{"$f":"L76*M76","v":{"$error":"#REF!"}}]
[]
[null,"500.7.9","Packaging","Packaging","No",200,null,{"$f":"F78*G78","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F78","v":200},{"$f":"#REF!*K78","v":{"$error":"#REF!"}},{"$f":"L78*M78","v":{"$error":"#REF!"}}]
[]
[null,"500.7.10","Fresh Sandwiches ",null,"No",50,null,{"$f":"F80*G80","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F80","v":50},{"$f":"#REF!*K80","v":{"$error":"#REF!"}},{"$f":"L80*M80","v":{"$error":"#REF!"}}]
[]
[null,"500.7.11","Toasted Sandwiches","Bacon &egg, cheese & tomato, chicken mayo, ham & cheese on white and brown bread","No",100,null,{"$f":"F82*G82","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F82","v":100},{"$f":"#REF!*K82","v":{"$error":"#REF!"}},{"$f":"L82*M82","v":{"$error":"#REF!"}}]
[]
[null,"500.7.12","lunch pack",null,"No",50,null,{"$f":"F84*G84","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F84","v":50},{"$f":"#REF!*K84","v":{"$error":"#REF!"}},{"$f":"L84*M84","v":{"$error":"#REF!"}}]
[]
[null,"500.7.13","Executive Finger Lunch","A variety of finger foods  of 8 snacks per person consisting of pastries, and meat snacks","No",50,null,{"$f":"F86*G86","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F86","v":50},{"$f":"#REF!*K86","v":{"$error":"#REF!"}},{"$f":"L86*M86","v":{"$error":"#REF!"}}]
[]
[null,"500.7.14","Chocolates","40g nestle chocolate","No",50,null,{"$f":"F88*G88","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F88","v":50},{"$f":"#REF!*K88","v":{"$error":"#REF!"}},{"$f":"L88*M88","v":{"$error":"#REF!"}}]
[]
[null,"500.7.15","Fruit salad and yoghurt","sliced Fruit and yoghurt","No",50,null,{"$f":"F90*G90","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F90","v":50},{"$f":"#REF!*K90","v":{"$error":"#REF!"}},{"$f":"L90*M90","v":{"$error":"#REF!"}}]
[]
[null,"500.7.16","Breakfast","combo of fruit salad and yoghurt with muesli, mini wrap and muffin","No",100,null,{"$f":"F92*G92","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F92","v":100},{"$f":"#REF!*K92","v":{"$error":"#REF!"}},{"$f":"L92*M92","v":{"$error":"#REF!"}}]
[]
[null,"500.7.17","Executive breakfast","English Breakfast","No",50,null,{"$f":"F94*G94","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F94","v":50},{"$f":"#REF!*K94","v":{"$error":"#REF!"}},{"$f":"L94*M94","v":{"$error":"#REF!"}}]
[]
[null,"500.7.18","Breakfast Wrap","1 large tortilla wrap with bacon, egg  cheese & tomato","No",0,null,{"$f":"F96*G96","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F96","v":0},{"$f":"#REF!*K96","v":{"$error":"#REF!"}},{"$f":"L96*M96","v":{"$error":"#REF!"}}]
[]
[null,"500.7.19","Jumbo Muffin","200g muffin","No",50,null,{"$f":"F98*G98","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F98","v":50},{"$f":"#REF!*K98","v":{"$error":"#REF!"}},{"$f":"L98*M98","v":{"$error":"#REF!"}}]
[]
[null,"500.7.20","Alternative Packaging","this is for individual pakage meals, 3 dividion packaging or Fomo packaging for braai","No",50,null,{"$f":"F100*G100","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F100","v":50},{"$f":"#REF!*K100","v":{"$error":"#REF!"}},{"$f":"L100*M100","v":{"$error":"#REF!"}}]
[]
[null,null,"Braai"]
[null,"500.7.21","Pap and gravy, Wors, Chicken, Salad","180g  chicken  and 120g wors, pap, gravy , salad","No",50,null,{"$f":"F103*G103","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F103","v":50},{"$f":"#REF!*K103","v":{"$error":"#REF!"}},{"$f":"L103*M103","v":{"$error":"#REF!"}}]
[]
[null,null,"Braai"]
[null,"500.7.22","Pap, and gravy, T-Bone, Chicken, Salad","240g t-bone, 180g chicken ,pap ,gravy and salad","No",50,null,{"$f":"F106*G106","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F106","v":50},{"$f":"#REF!*K106","v":{"$error":"#REF!"}},{"$f":"L106*M106","v":{"$error":"#REF!"}}]
[]
[null,null,"Braai"]
[null,"500.7.23","Pap, and gravy, Wors, Chicken, T-Bone, Salad","240g T bone, 180 g chicken , 120 g wors, pap, gravy & salad","No",50,null,{"$f":"F109*G109","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F109","v":50},{"$f":"#REF!*K109","v":{"$error":"#REF!"}},{"$f":"L109*M109","v":{"$error":"#REF!"}}]
[{"$nulls":4},"No"]
[null,"500.7.24","Halaal meal Nando’s","Bought meal from Nandos( 1/2 chicken , chips and roll)","No",20,null,{"$f":"F111*G111","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F111","v":20},{"$f":"#REF!*K111","v":{"$error":"#REF!"}},{"$f":"L111*M111","v":{"$error":"#REF!"}}]
[]
[null,"500.7.25","Kosher","Specially prepared in a strictly kosher kitchen(starch protein and vegetables)","No",10,null,{"$f":"F113*G113","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F113","v":10},{"$f":"#REF!*K113","v":{"$error":"#REF!"}},{"$f":"L113*M113","v":{"$error":"#REF!"}}]
[]
[null,"500.7.26","kosher and Halllal  breakfast ",null,"No",20,null,{"$f":"F115*G115","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F115","v":20},{"$f":"#REF!*K115","v":{"$error":"#REF!"}},{"$f":"L115*M115","v":{"$error":"#REF!"}}]
[]
[null,"500.7.27","kosher and Halllal  Lunch",null,"No",20,null,{"$f":"F117*G117","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F117","v":20},{"$f":"#REF!*K117","v":{"$error":"#REF!"}},{"$f":"L117*M117","v":{"$error":"#REF!"}}]
[]
[null,"500.7.28","Halaal meal","Specially prepared in a strictly halaal kitchen( starch, protein and vegetables)","No",20,null,{"$f":"F119*G119","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F119","v":20},{"$f":"#REF!*K119","v":{"$error":"#REF!"}},{"$f":"L119*M119","v":{"$error":"#REF!"}}]
[]
[null,"500.7.29","Extra Salad",null,"No",20,null,{"$f":"F121*G121","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F121","v":20},{"$f":"#REF!*K121","v":{"$error":"#REF!"}},{"$f":"L121*M121","v":{"$error":"#REF!"}}]
[]
[null,"500.7.30","Filled Croissant",null,"No",50,null,{"$f":"F123*G123","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F123","v":50},{"$f":"#REF!*K123","v":{"$error":"#REF!"}},{"$f":"L123*M123","v":{"$error":"#REF!"}}]
[]
[]
[null,500.8,"Eskom's Meal",{"$nulls":4},{"$f":"SUM(H128)","v":0}]
[]
[null,"500.8.1","Eskom Permanent Employee's Meal",null,"No",4840,null,{"$f":"F128*G128","v":0},null,null,{"$f":"1+0.0556382544861337","v":{"v":1.0556382544861338,"d":"1.06"}},{"$f":"F128","v":4840},{"$f":"#REF!*K128","v":{"$error":"#REF!"}},{"$f":"L128*M128","v":{"$error":"#REF!"}}]
[]
[null,"TOTAL AMOUNT",{"$nulls":5},{"$f":"H11+H15+H18+H60+H126","v":0}]

{"sheet":"5.1.3.3 GENERATOR - BREAKDOWN 3","index":7,"n_rows":16,"n_cols":15,"rows_kept":16}
[null,"ANNEXURE 05"]
[]
[null,"CATERING SERVICES AT KUSILE SITE AND KENDAL VILLAGE",{"$nulls":12},{"$f":"I13-O13","v":0}]
[]
[null,"BOQ - BREAKDOWN 3 "]
[]
[]
[null,"DESCRIPTION","UoM","ANNUAL MAINTENANCE","TOTAL YEARS","RATE","AMOUNT"]
[]
[null,"General Annual ServiceMaintenance","Sum",1,2,null,{"$f":"D10*E10*F10","v":{"v":0,"d":"R0.00"}}]
[]
[null,"Quaterly Services Maintenance","Sum",4,2,null,{"$f":"D12*F12","v":{"v":0,"d":"R0.00"}}]
[]
[null,"Parts","Sum",null,1,null,{"$f":"E14*F14","v":{"v":0,"d":"R0.00"}}]
[]
[{"$nulls":6},{"$f":"SUM(G8:G14)","v":{"v":0,"d":"R0.00"}}]

{"sheet":"(1.4) SSA","index":8,"n_rows":115,"n_cols":14,"rows_kept":115,"hidden":true,"merged":[[10,0,10,10],[17,7,17,11]]}
["ANNEXURE 04"]
[]
["Project:",null,"KUSILE POWER STATION PROJECT"]
["CONTRACT  NO."]
["Package Name:",null,"CATERING SERVICES AT KUSILE SITE AND KENDAL VILLAGE"]
["Tenderer's Name:"]
[]
["TO BE READ AND PRICED IN CONJUNCTION WITH THE EMPLOYER’S POLICIES AND PROCEDURES"]
["THE PRICES/RATES/QUANTITIES IN THIS PAGE ARE FOR ESTIMATION ONLY"]
[]
["THE FIRST LINE ITEM SERVES AS A GUIDE, ADDITIONAL LINE ITEMS CAN BE ADDED TO CATER FOR RESOURCES FOR EXAMPLE GENERAL WORKERS X5 . PLEASE NOTE THAT ESKOM PROVIDES 15.5 HOURS PER MONTH FOR THE BONUS AND  0,5 HRS TO THE CONTRACTOR'S ACCOUNT. PLEASE REFER TO SSA GUIDELINES FOR FURTHER INFORMATION."]
[]
["PA ATTENDANCE BONUS"]
[]
["SSA CALC."]
["COST",{"$nulls":10},{"$f":"L115","v":{"$error":"#REF!"}}]
["TOTAL",{"$nulls":10},{"$f":"SUM(L16:L16)","v":{"$error":"#REF!"}}]
["ATTENDANCE BONUS SHEET",{"$nulls":6},"TENDERER PROPOSAL"]
["Resource No","Employee Company ","Employee","Trade","ID NO","Date On Site",null,"Hourly","Nov","Acrrued","Bonus","Bonus"]
[null,"No","Names",{"$nulls":4},"Rate",null,null,"Hours","Amount"]
[]
[1,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,{"$f":"SUBTOTAL(9,I22:J22)","v":15.5},{"$f":"H22*K22","v":{"$error":"#REF!"}},null,"Rates as per rates used under Item 200.1"]
[{"$f":"A22+1","v":2},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A23+1","v":3},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[4,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[5,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A26+1","v":6},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A27+1","v":7},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A28+1","v":8},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A29+1","v":9},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[10,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[11,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[12,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A33+1","v":13},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A34+1","v":14},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A35+1","v":15},null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[16,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[17,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[18,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[19,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[20,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[21,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[22,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[23,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[24,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[25,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[26,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[27,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[28,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[29,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[30,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[31,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$f":"H52*K52","v":{"$error":"#REF!"}}]
[32,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[33,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,{"$f":"SUBTOTAL(9,I54:J54)","v":15.5},{"$f":"H54*K54","v":{"$error":"#REF!"}}]
[34,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[35,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[36,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[37,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[38,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[39,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[40,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[41,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[42,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[43,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[44,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[45,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[46,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[47,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[48,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[49,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[50,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[51,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[52,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[53,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[54,null,null,"General Assistant",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[55,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[56,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[57,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[58,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[59,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[60,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[61,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[62,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[63,null,null,"Driver",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[64,null,null,"Cashier",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[65,null,null,"Cashier",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,{"$f":"SUBTOTAL(9,I86:J86)","v":15.5},{"$f":"H86*K86","v":{"$error":"#REF!"}}]
[66,null,null,"Cashier",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[67,null,null,"Cashier",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[68,null,null,"Cashier",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A89+1","v":69},null,null,"Cooks",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[70,null,null,"Cooks",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[71,null,null,"Cooks",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[72,null,null,"Cooks",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[73,null,null,"IT Teck",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[74,null,null,"Maintenance ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[75,null,null,"Maintenance ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[{"$f":"A96+1","v":76},null,null,"Maintenance ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[77,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[78,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[79,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[80,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[81,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[82,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[83,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[84,null,null,"Supervisor ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[85,null,null,"SHEQ Officers ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[86,null,null,"SHEQ Officers ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[87,null,null,"SHEQ Officers ",{"$nulls":3},{"$f":"'5.1.3.1 BOQ - BREAKDOWN 1'!#REF!/195","v":{"$error":"#REF!"}},15.5,null,15.5,{"$error":"#REF!"}]
[]
[]
["SUB-TOTAL  - 1 MONTH",{"$nulls":10},{"$f":"SUM(L21:L110)","v":{"$error":"#REF!"}}]
[]
["NO OF MONTHS",{"$nulls":10},{"v":19,"d":"19.00"}]
[]
["TOTAL AMOUNT",{"$nulls":10},{"$f":"L111*L113","v":{"$error":"#REF!"}}]

{"sheet":"5.1.4 CPA FORMULA","index":9,"n_rows":104,"n_cols":11,"rows_kept":104,"merged":[[14,2,14,7],[62,2,62,8],[62,9,62,10],[73,2,73,8],[73,9,73,10],[84,2,84,8],[84,9,84,10],[95,2,95,8],[95,9,95,10]]}
[null,"ANNEXURE 06"]
[]
[null,"KUSILE POWER STATION PROJECT"]
[null,"ENQUIRY No."]
[null,"TENDERER NAME:",null,null,{"$f":"'[1]5.1.1 Tender Cover Sheet'!C24","v":0}]
[null,"NAME OF PACKAGE:",null,null,"CATERING SERVICES AT KUSILE SITE"]
[null,"PRICE ADJUSTMENT FOR INFLATION"]
[null,"Summary"]
[null,"No","Description"]
[null,"A",0,null,null,"Type in description of formula which is carried through below"]
[]
[]
[]
[null,"GENERAL NOTES :"]
[null,"a.","CPA conditions may apply if the contractual duration is to be longer than 12 months. Eskom's default position is for Prices to be Fixed for the first 12 months, then CPA be applicable thereafter."]
[null,"b.","References to \"indices\" below have the meaning of \"cost indices or reference prices\",  unless otherwise stated."]
[null,null,"Where historical information is applicable as requested below, internet address references which are accessible to the"]
[null,"c.","general public may be submitted instead, with the specific electronic route and web page reflecting the applicable data."]
[null,"d.","Each formula is related to one unique currency. Mixing of currencies in a specific formula is not acceptable."]
[null,"CPA FORMULA REQUIREMENTS :"]
[null,"i.","Formulae must be linked to independent cost indices or other benchmarks (\"reference prices\") and must be clearly and"]
[null,null,"completely defined. The source must be a recognised statistical publishing source and must not be in-house indices."]
[null,"ii.","Local Indices: Where local indices other than SEIFSA or StatsSA are specified, the tenderer is to submit 5 years' historical data"]
[null,null,"for such indices.  Note that the Contractor must ensure that indices are published and recommended by the \"Source\" as"]
[null,null,"applicable to the work involved. For example SEIFSA has terminated the publication of Table E and is replaced by Table E-A and"]
[null,null,"or E-EX and the specific sub breakdown of such must be identified. Also SEIFSA recommends utilisation of Table L-2 for road"]
[null,null,"transport rather than Table L-1.  "]
[null,"iii.","Foreign Price Adjustments: In the case of foreign price adjustments, the Contractor is to submit 5 years' historical data for the"]
[null,null,"tendered indices.  Where a formula is linked to indices in a country, payment of the amounts for that formula must be in the "]
[null,null,"currency of the same country.  A formula may not be linked to indices of more than one country."]
[null,"iv.","Commodity Price Linked Payments: The reference price is considered as the base price (index) for purpose of the CPA formula"]
[null,null,"and is incuded in the applicable tables below and must be in the currency in which the CPA will be payable.  The exchange"]
[null,null,"rate applied to convert the base price in a foreign currency into that of the currency of the formula must also be indicated in"]
[null,null,"the tables below if the price is not in the same currency as the applicable formula.. ie exposure to the movement in a"]
[null,null,"reference price is in the same currency as that of the CPA formula.  The Contractor is to submit 5 years' historical price data"]
[null,null,"for such commodity, "]
[null,"v.","London Metal Exchange (LME) Prices: For metals traded on the LME, the tonnage will be required before contract award in"]
[null,null,"order for Eskom to hedge the metal price fluctuations.  This applies also for prices linked to local indices or reference prices. "]
[null,null,"Though these metals are traded in US$, prices are daily quoted in various other currencies. "]
[null,null,"The LME price in the currency of the formula must apply and thus not the US$ unless the amount payable in terms of the"]
[null,null,"formula is US$.  Refer to the \"LME\" Sheet in this file for more detail regarding this aspect.  By indicating any of these metals in"]
[null,null,"the formulae below, the contractor declares that neither he nor any other body avails or will avail of forward price and/or"]
[null,null,"currency cover for the metal(s).  "]
[null,"vi.","CPA Base Date: The CPA base date for calculating price movements is the Base Date as defined in the Particular Conditions,"]
[null,null,"Clause 1.1.3.1. For indices or reference prices published as at certain dates, and where such a date is not the Base Date, the"]
[null,null,"latest date for which it is published before the Base Date will be considered as the Base Date index or reference price.  In"]
[null,null,"instances where the figure or value is not as at the Base Date or considered as the Base Date index or reference price as"]
[null,null,"explained herein, the date, figure or value as well as the reason for the deviation must be clearly separately stated and must"]
[null,null,"be realistic for purposes of the price adjustment. "]
[null,"vii.","Period for Movement in Indices: The period for which the movement in indices or reference prices is considered, is the period"]
[null,null,"until the last day of the month prior to the  month in which the work in question was executed or completed (or in which an"]
[null,null,"event or activity for which the adjustment applies, took place).  For indices or reference prices published as at certain dates,"]
[null,null,"and where such a date is not the last day of the month prior to the month in which the work was executed or completed (or an"]
[null,null,"event or activity took place),  then latest date for which the indices or price references are published before the last day of the"]
[null,null,"month prior to the execution or completion of work (or an event or activity took place) is considered as the last day index"]
[null,null,"or reference price of the month prior to execution or completion of work (or event or activity). "]
[null,"viii.","Proportions/weighting/coefficients/base reference in CPA Formulae: The fixed portion of each formula, not subject to inflation,"]
[null,null,"is at least 15% and contractors may submit higher fixed portion percentages.  The indices or other benchmarks and their"]
[null,null,"proportions in the formula must be realistic and relative to the applicable work. The fixed portion and other proportions must add"]
[null,null,"up to 100%."]
[null,"ix.","Base Index or Reference Price :   The base index or reference price must be inserted in the appropriate column"]
[]
[null,"Formula A","Consumer Price Inflation",{"$nulls":6},"Exchange rate for converting base reference price (e.g. US$ LME price) to the currency of this formula"]
[null,"Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Full title/definition of index as per publisher","Source/publisher of index (e.g. SEIFSA, Stats SA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 4)","Foreign CPA formula currency code","Base reference price currency code ","Exchange rate (currency 1,00 = x)"]
[null,"A1",{"$nulls":8},{"$f":"IF(J65<>\"\",VLOOKUP(J65,#REF!,2,FALSE),\"\")","v":""}]
[null,"A2",{"$nulls":8},{"$f":"IF(J66<>\"\",VLOOKUP(J66,#REF!,2,FALSE),\"\")","v":""}]
[null,"A3",{"$nulls":8},{"$f":"IF(J67<>\"\",VLOOKUP(J67,#REF!,2,FALSE),\"\")","v":""}]
[null,"A4",{"$nulls":8},{"$f":"IF(J68<>\"\",VLOOKUP(J68,#REF!,2,FALSE),\"\")","v":""}]
[null,"A5",{"$nulls":8},{"$f":"IF(J69<>\"\",VLOOKUP(J69,#REF!,2,FALSE),\"\")","v":""}]
[null,"A6",{"v":0.15,"d":"0.150"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,null,{"$f":"SUM(C65:C70)","v":{"v":0.15,"d":"0.150"}},"Total"]
[]
[]
[null,"Formula B","Food Price Inflation",{"$nulls":6},"Exchange rate for converting base reference price (e.g. US$ LME price) to the currency of this formula"]
[null,"Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Full title/definition of index as per publisher","Source/publisher of index (e.g. SEIFSA, Stats SA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 4)","Foreign CPA formula currency code ","Base reference price currency code ","Exchange rate (currency 1,00 = x)"]
[null,"B1"]
[null,"B2"]
[null,"B3"]
[null,"B4",{"$nulls":8},{"$f":"IF(J79<>\"\",VLOOKUP(J79,#REF!,2,FALSE),\"\")","v":""}]
[null,"B5",{"$nulls":8},{"$f":"IF(J80<>\"\",VLOOKUP(J80,#REF!,2,FALSE),\"\")","v":""}]
[null,"B6",{"v":0.15,"d":"0.150"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,null,{"$f":"SUM(C76:C81)","v":{"v":0.15,"d":"0.150"}},"Total"]
[]
[]
[null,"FORMULA C","Wage Increases, Primarily, by the Relevant and Local Bargaining Counsel, if agreement not available increase based on National Minimum Wage increase and adjusted to Primary determination when it becomes available.  ",{"$nulls":6},"Exchange rate for converting base reference price (e.g. US$ LME price) to the currency of this formula"]
[null,"Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Full title/definition of index as per publisher","Source/publisher of index (e.g. SEIFSA, , LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 4)","Foreign CPA formula currency code","Base reference price currency code ","Exchange rate (currency 1,00 = x)"]
[null,"C1",{"$nulls":6}," "," "," "]
[null,"C2",{"$nulls":8},{"$f":"IF(J88<>\"\",VLOOKUP(J88,#REF!,2,FALSE),\"\")","v":""}]
[null,"C3",{"$nulls":8},{"$f":"IF(J89<>\"\",VLOOKUP(J89,#REF!,2,FALSE),\"\")","v":""}]
[null,"C4",{"$nulls":8},{"$f":"IF(J90<>\"\",VLOOKUP(J90,#REF!,2,FALSE),\"\")","v":""}]
[null,"C5",{"$nulls":8},{"$f":"IF(J91<>\"\",VLOOKUP(J91,#REF!,2,FALSE),\"\")","v":""}]
[null,"C6",{"v":0.15,"d":"0.150"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,null,{"$f":"SUM(C87:C92)","v":{"v":0.15,"d":"0.150"}},"Total"]
[]
[]
[null,"FORMULA D","Transport",{"$nulls":6},"Exchange rate for converting base reference price (e.g. US$ LME price) to the currency of this formula"]
[null,"Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Full title/definition of index as per publisher","Source/publisher of index (e.g. SEIFSA, , LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 4)","Foreign CPA formula currency code ","Base reference price currency code ","Exchange rate (currency 1,00 = x)"]
[null,"D1",{"$nulls":8},{"$f":"IF(J98<>\"\",VLOOKUP(J98,#REF!,2,FALSE),\"\")","v":""}]
[null,"D2",{"$nulls":8},{"$f":"IF(J99<>\"\",VLOOKUP(J99,#REF!,2,FALSE),\"\")","v":""}]
[null,"D3",{"$nulls":8},{"$f":"IF(J100<>\"\",VLOOKUP(J100,#REF!,2,FALSE),\"\")","v":""}]
[null,"D4",{"$nulls":8},{"$f":"IF(J101<>\"\",VLOOKUP(J101,#REF!,2,FALSE),\"\")","v":""}]
[null,"D5",{"$nulls":8},{"$f":"IF(J102<>\"\",VLOOKUP(J102,#REF!,2,FALSE),\"\")","v":""}]
[null,"D6",{"v":0.15,"d":"0.150"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,null,{"$f":"SUM(C98:C103)","v":{"v":0.15,"d":"0.150"}},"Total"]

{"sheet":"5.1.5 MENU SPEC.","index":10,"n_rows":59,"n_cols":4,"rows_kept":59,"merged":[[7,1,16,1],[19,1,22,1],[27,1,29,1],[31,1,31,3],[32,1,32,3],[34,1,34,3],[37,1,44,1],[45,1,50,1],[51,1,54,1],[51,3,54,3],[58,1,58,3]]}
[null,"ANNEXURE 07"]
[]
[null,"CATERING SERVICES AT KUSILE SITE"]
[]
[null,"MENU SPECIFICATION"]
[null,"Item","Alternatives","Specification (Raw) "]
[null,"Porridge","Maize meal, Mabele, Oats","100g "]
[null,"Protein ","Eggs and Gravy ","2 Eggs + 80g Gravy"]
[null,null,"Vienna’s and Gravy  ","100g + 80g Gravy"]
[null,null,"Polony and Gravy","100g(slices) + 80g Gravy"]
[null,null,"Mince, ","120g"]
[null,null,"Fish Fingers and Gravy","100g + 80g Gravy"]
[null,null,"Chicken Livers","100g"]
[null,null,"Cheese (cheddar) and Gravy","50g + 80g Gravy"]
[null,null,"Wors ","120g"]
[null,null,"Beef Patty","100 g"]
[null,null,"Alternate - One each day"]
[null,"Fruit","In Season","150 g"]
[null,"Bread ","Brown or White","4 slices "]
[null,"Spread ","Margarine  – Daily","2 Portions "]
[null,null,"Jam(3 varieties)   – Daily","2 Portions"]
[null,null,"Peanut butter       -  Daily","2 Portions"]
[null,null,"No Open Tins or Containers"]
[null,"Beverages","Tea or Coffee (Good Quality – Branded Product)","1 bag or 1 sachet"]
[null,"(Daily)","Sugar (Good Quality – Branded Product)","3 sachets"]
[null,null,"Creamer (Good Quality – Branded Product)","1 sachets"]
[null,null,"No Open Tins or Containers"]
[]
[null,null,"Magewu (Drinking Porridge)","500ml"]
[]
[]
[null,"Disposable plastic cutlery (high quality grade) 2 x salt, pepper, serviette and toothpick in a sachet."]
[null,"Tea and Coffee options to be combined in one sachet."]
[]
[null,"Main Meal - Lunch and Supper (Packed for Site and Plated for Village) "]
[null,"Item","Alternatives","Specification (Raw) "]
[]
[null,"Protein ","Beef (Stew, chuck, blade)","280g"]
[null,null,"Chicken (Leg quarters, thighs, drumsticks)","280g"]
[null,null,"Vegetarian alternatives (daily)","220 – 250g"]
[null,null," "]
[]
[null,null,"The specification is for the cut only and does not  prescribe the dishes be included in the menu"]
[null,null,"Bone content not to exceed 15%"]
[]
[null,"Starch ","Pap","150g"]
[null,null,"Rice","100g"]
[null,null,"Samp ","150g"]
[]
[null,null,"Rice to be served daily as an alternative to pap or samp and never without one of the two. "]
[]
[null,"Vegetables","2 vegetables one green one yellow, daily ","100g each (peeled)"]
[]
[null,null,"Exclude vegetables that create chemical reactions e.g. tomato and cabbage"]
[]
[null,"Fruit","In season","150g "]
[null,"Beverage ","Juice (Minimum 40% fruit juice). Milk every alternative day at Kendal Village for Supper Only","250ml"]
[]
[null,"Disposable plastic cutlery (high quality grade) 2 x salt, pepper, serviette and toothpick in a sachet."]

{"sheet":"5.1.6 DAY MENU (16DAY MENU)","index":11,"n_rows":77,"n_cols":11,"rows_kept":77}
[null,"ANNEXURE 08"]
[]
[null,"CATERING SERVICES AT KUSILE SITE"]
[]
[null,"DAY MENU (16 DAYS MENU)"]
[]
[null," 16 DAY CYCLE"]
[]
[{"$nulls":3},"DAY 1","DAY 2 ","DAY 3 ","DAY 4","DAY 5","DAY 6","DAY 7","DAY 8"]
[null,"BREAKFAST"]
[null,"PORRIDGE","100g","MIELIE PAP","MABELLA","OATS","MIELIE PAP","MABELLA ","OATS","MIELIE PAP","MABELA"]
[null,"MAGUE","500ml","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE"]
[null,"PROTEIN",null,"FISH CAKES       100g "," EGGS x 2       ","Savoury mince 100g ","VIENNA'S (100g) & ","FISH FINGERS       100g ","Chicken Livers 100g","Savoury mince 100g","FISH CAKES       100g "]
[{"$nulls":3},"Tomato gravy (80g)"," Baked beans (80g)",null,"GRAVY (50g)","Tomato slice (60g)",null,null,"Tomato gravy (80g)"]
[null,"TEA AND COFFEE","1 portion","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee "]
[null,"FRUIT","1 portion","Fruit","Fruit","Fruit","Fruit","Fruit","Fruit","Fruit","Fruit"]
[null,"CONDIMENTS","1 portion","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads "]
[null,"BREAD","4 slices","Bread","Bread","Bread","Bread","Bread","Bread","Bread","Bread"]
[]
[null,"LUNCH"]
[null,"PROTEIN",null,"Beef Stew (280g) (50g veg's)","Portuguese Chicken  (280g) (50g veg's)","Wors Stew (240g)","Paprika Chicken  (280g) ","Grilled BBQ Chuck or Blade (280g)","Chicken Chakalaka    (80g veg's)","Beef Stew (280g) (50g veg's)","BBQ Chicken  (280g)"]
[null,"GRAVY","100g",0,"Portuguese gravy","Tom & onion gravy ","Chakalaka vegs gravy","Beef gravy ","Paprika gravy",0,"Chicken gravy"]
[null,"STARCH",null,"Pap & Rice ","Pap & Rice ","Pap & Rice ","Pap & Rice ","Pap & Rice &Samp","Pap & Rice ","Pap & Rice ","Pap & Rice "]
[null,"VEGETABLE 1",null,"Pumpkin (150g raw)","Spinach & Potato     (150g raw)","Bake beans with carrots potato (200g ) ","Spinach &  Potato     (200g raw)","Green beans    (100g)    ","Sweet potato       (120g raw)","Pumpkin (150g raw)","Butternut      (100g raw)          "]
[null,"VEGETABLE 2",{"$nulls":5},"Carrots     (100g)",null,null,"Morogo (100g raw)"]
[null,"FRUIT","1 portion","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT"]
[null,"JUICE","250ml","JUICE","JUICE","JUICE","JUICE","JUICE","JUICE","JUICE","JUICE"]
[]
[null,"SUPPER"]
[null,"PROTEIN",null,"ROASTED CHICKEN 280g","BEEF STEW       280g","ROASTED CHICKEN 280g","WORS STEW        280g","ROASTED          BBQ CHICKEN  280g","GRILLED BLADE 280g","CHICKEN STEW      280g","BEEF CURRY       280g"]
[null,"GRAVY","100g","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY"]
[null,"STARCH",null,"PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)"]
[null,"VEGETABLES","100g","GEM SQUASH","ROASTED BUTTERNUT","SWEET POTATO","ROASTED BUTTERNUT","SPINACH","MIX VEGETABLES","GREEN BEANS","CURRIED CABBAGE"]
[null,"SALAD","100g","COLE SLAW ","BEETROOT SALAD","PASTA SALAD","BEAN SALAD","POTATO SALAD ","MIX SALAD","CHAKALAKA SALAD ","COLE SLAW "]
[null,"BEVERAGE","250ml","JUICE ","MILK(Kendal only)","JUICE ","MILK(Kendal only)","JUICE ","MILK(Kendal only)","JUICE ","MILK(Kendal only)"]
[]
[]
[]
[null," 16 DAY CYCLE CONTINUES"]
[{"$nulls":3},"DAY 9","DAY 10 ","DAY 11","DAY 12","DAY 13","DAY 14","DAY 15","DAY 16"]
[null,"BREAKFAST"]
[null,"PORRIDGE","100g","OATS","MIELIE PAP","MABELA","OATS","MIELIE PAP","MABELA","MIELIE PAP","MABELLA"]
[null,"MAGUE","500ml","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE","MAGUE"]
[null,"PROTEIN",null,"CHEESE GAG","VIENNA'S (100g) &","FISH FINGERS       100g ","Chicken Livers 100g"," EGGS x 2        ","VIENNA'S (100g) ","CHEESE GAG","Savoury mince 100g "]
[{"$nulls":3},"POLONY GAG "," GRAVY (50g)","Tomato slice (60g)",null,"Baked beans (80g)","GRAVY (50g)","POLONY GAG "]
[null,"TEA AND COFFEE","1 portion","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee ","Tea & Coffee "]
[null,"FRUIT","1 portion","Fruit","Fruit","Fruit","Fruit","Fruit","Fruit","Fruit","Fruit"]
[null,"CONDIMENTS","1 portion","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads ","Condiments and Spreads "]
[null,"BREAD","4 slices","Bread","Bread","Bread","Bread","Bread","Bread","Bread","Bread"]
[]
[null,"LUNCH"]
[null,"PROTEIN",null,"Wors Stew (240g)","Chicken Casserole (280g) (50g veg's)","Grilled BBQ Chuck or Blade (280g)","Chicken Chakalaka    (80g veg's)","Beef Stew (280g) (50g veg's)","Portuguese Chicken  (280g) (50g veg's)","Grilled BBQ Chuck or Blade (280g)","Paprika Chicken  (280g) "]
[null,"GRAVY","100g","Tom & onion gravy ","Casserole gravy","Beef gravy ","Chakalaka vegs gravy",0,"Portuguese gravy","Beef gravy ","Chakalaka vegs gravy"]
[null,"STARCH",null,"Pap & Rice ","Pap & Rice ","Pap & Rice &Samp","Pap & Rice ","Pap & Rice ","Pap & Rice ","Pap & Rice &Samp","Pap & Rice "]
[null,"VEGETABLE 1",null,"Bake beans with carrots dice potato (200g raw) ","Peas, carrots potatoes (150g raw)","Green beans    (100g)    ","Sweet potato       (120g raw)","Pumpkin (150g raw)","Spinach & Potato     (150g raw)","Green beans    (100g)    ","Spinach &  Potato     (200g raw)"]
[null,"VEGETABLE 2",{"$nulls":3},"Carrots     (100g)",{"$nulls":3},"Carrots     (100g)"]
[null,"FRUIT","1 portion","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT","FRUIT"]
[null,"JUICE","250ml","JUICE","JUICE","JUICE","JUICE","JUICE","JUICE","JUICE","JUICE"]
[]
[null,"SUPPER"]
[null,"PROTEIN",null,"CHICKEN CASSEROLE          280g","WORS STEW        280g","CHICKEN  STEW       280g","Grilled Chuck       280g","CHICKEN CURRY          280g","Beef Stew     280g","PAPRIKA CHICKEN                   280g","Beef Curry          280g"]
[null,"GRAVY","100g","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY","GRAVY"]
[null,"STARCH",null,"PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)","PAP (180g) or RICE (100g) or SAMP (150g)"]
[null,"VEGETABLES","100g","GEM SQUASH","ROASTED BUTTERNUT","SWEET POTATO","FRIED CABBAGE","SPINACH","MIX VEGETABLES","GREEN BEANS","CURRIED CABBAGE"]
[null,"SALAD","100g","BEETROOT SALAD","PASTA SALAD","BEAN SALAD","POTATO SALAD ","MIX SALAD","CHAKALAKA SALAD ","COLE SLAW ","BEETROOT SALAD"]
[null,"BEVERAGE","250ml","JUICE ","MILK(Kendal only)","JUICE ","MILK(Kendal only)","JUICE ","MILK(Kendal only)","JUICE ","MILK(Kendal only)"]
[]
[]
[{"$nulls":3},"Saturday ","Sunday   ","Monday"]
[null,"PORRIDGE","100g"]
[null,"PROTEIN",null,"Wors (120g)","Scramble eggs           &             ","Cheese 50g "]
[{"$nulls":3},"Gravy (50g) ","Beef Pattie (100g) & Bake beans (50g)","EGG"]
[null,"MAGUE","500ml","MAGUE","MAGUE","MAGUE"]
[null,"TEA AND COFFEE","1 portion","TEA or COFFEE","TEA or COFFEE","TEA or COFFEE"]
[null,"FRUIT","1 portion","FRUIT","FRUIT","FRUIT"]
[null,"CONDIMENTS","1 portion","JAM & PEANUT BUTTER & MARGARINE","JAM & PEANUT BUTTER & MARGARINE","JAM & PEANUT BUTTER & MARGARINE"]
[null,"BREAD","4 slices","BREAD (WHITE OR BROWN)","BREAD (WHITE OR BROWN)","BREAD (WHITE OR BROWN)"]

{"sheet":"5.1.7 PROJECT EVENTS","index":12,"n_rows":52,"n_cols":7,"rows_kept":52}
[null,"ANNEXURE 09"]
[]
[null,"CATERING SERVICES AT KUSILE SITE"]
[]
[null,"KUSILE PROJECT CALENDAR EVENTS"]
[]
[null,null,"DESCRIPTION","UOM","QTY","RATE","AMOUNT"]
[]
[null,null,"FEBRUARY"]
[null,1.1,"Valentine’s Day\n400 packaged meals or treats, themed packaging, personalised Valentine’s cards or tokens, table décor and setup, refreshments","Sum",1,null,{"$f":"E10*F10","v":0}]
[]
[null,null,"JUNE"]
[null,1.2,"Winter School Program ( to support 16 June Youth day)\neducational stationery and learning materials, branded school bags or learner packs, snacks and refreshments, educational and motivational materials - qty 50 Learners","Sum",1,null,{"$f":"E13*F13","v":0}]
[]
[null,1.3,"Men’s Health\nhealth screening and wellness assessments, blood pressure and glucose testing, prostate health awareness, fitness and wellness activities, health education materials, nutrition awareness, refreshments, branded wellness packs -- 150 Attendees","Sum",1,null,{"$f":"E15*F15","v":0}]
[]
[null,1.4,"Drug awareness\n educational awareness material, prevention and rehabilitation information, motivational speaker or facilitator, learner and employee engagement activities, branded awareness items, refreshments - 150 attendees ","Sum",1,null,{"$f":"E17*F17","v":0}]
[]
[null,null,"JULY"]
[null,1.5,"Work based exposure\nsite exposure activities, personal protective equipment where required, refreshments - 50 people","Sum",1,null,{"$f":"E20*F20","v":0}]
[]
[null,1.6,"Mandela Day\ndonation of food and essential goods, community care packs, volunteer activities, beneficiary engagement, packaging and distribution of donations, transportation (maximum allowance of ZAR 50000.00) ","Sum",1,null,{"$f":"E22*F22","v":0}]
[]
[null,1.7,"Kusile Achievers Awards - 400 Attendees (Guest arrival, Seating and Venue Setup, Stage and Décor, Food and Beverages, Photography and Photo Booth, Operations)","Sum",1,null,{"$f":"E24*F24","v":0}]
[]
[null,null,"AUGUST"]
[null,1.8,"Women’s Day - 140 Attendees (Provision for Delicacies, Dessert Table Setup, High Themed Crockery Set per Person, Thermal Mug gift for each Lady, Main Décor and Photo Booth included of 15 Round Table)","Sum",1,null,{"$f":"E27*F27","v":0}]
[]
[null,null,"SEPTEMBER"]
[null,1.9,"Heritage Day\ntraditional food and refreshments, cultural décor, cultural displays, entertainment, heritage awareness activities - 400 attendees","Sum",1,null,{"$f":"E30*F30","v":0}]
[]
[null,null,"OCTOBER"]
[null,"1.10","Host a Boy Child\nProvision for Delicacies, care packs, volunteer activities, beneficiary engagement, packaging and distribution of donations - 50 Learners","Sum",1,null,{"$f":"E33*F33","v":0}]
[]
[null,"1.11","Poverty Alleviation Day\ndonation of food and essential goods, community care packs, volunteer activities, beneficiary engagement, packaging and distribution of donations, transportation (maximum allowance of ZAR 75000.00)\n\n","Sum",1,null,{"$f":"E35*F35","v":0}]
[]
[null,"1.12","Prostate Cancer Awareness\nprostate screening with a mobile clinic or nurse practitioner, cancer awareness talk, informational pamphlets, wear-blue/ribbon day, guest speaker - 50 attendees","Sum",1,null,{"$f":"E37*F37","v":0}]
[]
[null,"1.13","Diabetes Awareness\nglucose testing/screening, nutrition and healthy eating talk, dietician-led cooking demo, informational pamphlets, healthy snack packs for attendees - 50 Attendees","Sum",1,null,{"$f":"E39*F39","v":0}]
[]
[null,"1.14","Men’s Health Awareness","Sum",1,null,{"$f":"E41*F41","v":0}]
[]
[]
[null,null,"DECEMBER"]
[null,"1.15","World Aids Day (Counselling & Testing, red ribbon commemoration)\nHIV counselling and testing (HCT) station, red ribbon distribution, guest speaker from a health organisation, condom distribution, candle-lighting/remembrance ceremony","Sum",1,null,{"$f":"E45*F45","v":0}]
[]
[null,"1.16","Arrive Alive Campaign\nroad safety talk, breathalyser demonstration, distribution of reflective vests/safety gear, partnership with traffic police for a safety drive, pledge/signage wall. Maximum allowance of ZAR 10000.","Sum",1,null,{"$f":"E47*F47","v":0}]
[]
[null,"1.17","End-year milestone celebration\nvenue hire, catering/meals, entertainment (DJ or MC), awards and certificates, décor, year-end gifts or hampers for staff, photography) - 400 attendees","Sum",1,null,{"$f":"E49*F49","v":0}]
[]
[]
[null,null,"TOTAL AMOUNT",{"$nulls":3},{"$f":"SUM(G9:G49)","v":0}]

{"sheet":"Sheet2","index":13,"n_rows":0,"n_cols":0,"rows_kept":0}