{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Read Me","Tender Cover Sheet","5.1.0 Preamble","5.1.1 Pricing Table 1-3","5.1.2 CPA Formulae","5.1.3 Summary"],"not_rendered":{"images":1,"external_links":3,"defined_names":22},"read":"whole","date_system":"1900"}

{"sheet":"Read Me","index":0,"n_rows":25,"n_cols":3,"rows_kept":25,"merged":[[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[15,8,15,15],[16,8,16,15],[21,1,21,2],[22,1,22,2]]}
["Enquiry No.",null,"E2713NTCSAMWP"]
["Package Name:",null,"Telecommunications - Gauteng Region"]
["Tenderer's Name:",null,"Provision of Proactive Monitoring and Prevention of Theft / Damage to Telecommunication’s Infrastructure, Armed Response & Escorting."]
["Category of Offer ( Main Offer Only):",null,"Main Offer Only"]
[]
["READ ME"]
[]
[1,"Read these notes BEFORE you commence input  to this workbook. Changes may not be made to this workbook. No columns may be removed, edited, added or changed on this workbook."]
[2,"Only The Main Offer shall be accepted. No alternative offers are accepted. There must be a separate Excel and PDF file for the main offer."]
[3,"Main offer is = The pricing schedule may not be changed or altered. Tenderer(s) to populate all required information on the Tender cover sheet and also populate as stipulated in (5.1.1 Pricing, 5.1.2 CPA Formulae and 5.1.3 Summary (VAT Portion). "]
[4,"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 NTCSA, THROUGH THE DESIGNATED BUYER!"]
[]
[]
[5,"This workbook contains the following sheets:"]
[null,"Read Me","This sheet provides an overview to the Tenderer of the content and role of the sheets making up the Price Schedule.  It will not form part of the tender or contract.The tender will be awarded to a single supplier for this price list. The units quantities herein are estimates only and are non-committal."]
[null,"Tender Cover Sheet","This is the cover sheet for Worksheets 5.1.0 to 5.1.3 and provides the total tendered price which is mandatory be completed.  It is also the source of the package name, tenderer name etc. for the other worksheets.  It will  form part of the tender or contract. Worksheets Tender Cover Sheet, 5.1.1 Pricing, 5.1.2 CPA Formulae and  5.1.3 Summary are compulsory tender returnables as they are loaded onto the Eskom Tender Bulletin and they may not be changed or altered."]
[null,"5.1.0 Preamble","This sheet provides general guidelines for this section."]
[null,"5.1.1 Pricing","This is the main data entry sheet for the Tenderer to complete. The Tenderer takes responsibility for ensuring correct inputs. Tenderers are to populate their pricing information as stipulated in the pricing schedule. The pricing schedule may not be changed or altered. Tenderer(s) to populate all required information on the Tender cover sheet as stipulated in  (5.1.1 Pricing ) and  (5.1.2 CPA Formulae). "]
[null,"5.1.2 CPA Formulae","This sheet must be completed by the Tenderer for the proposed contract price adjustment (CPA) formulae, (where applicable ) and will be carried forward to worksheet (5.1.1 Pricing). Details of the CPA Formulae to be determined in accordance with the CPA conditions with reference to the NOTES. If the CPA Formulae are not inputted, in worksheet 5.1.2 CPA formulae, the tendered prices will be deemed \"Fixed and Firm\"."]
[]
[]
[6,"Conventions used in this workbook"]
[null,"The following conventions have been used in this workbook to facilitate its accurate use:"]
[null,null,"Only Light Green highlighted cells are to be inputted by the Tenderer."]
[null,null,"There will be no inputting in Grey highlighted cells."]

{"sheet":"Tender Cover Sheet","index":1,"n_rows":44,"n_cols":4,"rows_kept":44}
{"$rows_empty":9}
[null,"PRICING INFORMATION"]
[]
[null,"ENQUIRY No.","E2713NTCSAMWP"]
[]
[null,"NAME OF PACKAGE:"]
[]
[null,"TENDERER’S NAME:  "]
[]
[null,"CATEGORY OF OFFER (MAIN OFFER ONLY):",{"$f":"'[2]Read Me'!C4","v":"Main Offer Only"}]
[]
[null,"TENDERED PRICE:  IN ZAR",{"$f":"'5.1.3 Summary'!C13","v":{"v":0,"d":"  0  RAND"}}]
[null,"(excluding VAT)"]
[]
[null,"RAND VALUE IN WORDS","[Price in Words]"]
[]
[]
[]
[]
[null,"TENDERED PRICE:  IN ZAR",{"$f":"'5.1.3 Summary'!C16","v":{"v":0,"d":"  0  RAND"}}]
[null,"(including VAT)"]
[]
[null,"DATE :"]
[]
[]
[]
[null,"FULL NAMES OF SIGNATORY:"]
[]
[]
[]
[null,"DESIGNATION OF SIGNATORY:"]
[]
[]
[]
[null,"SIGNATURE :"]
[{"$nulls":3}," "]

{"sheet":"5.1.0 Preamble","index":2,"n_rows":18,"n_cols":3,"rows_kept":18,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2]]}
["Enquiry No.",null,"E2713NTCSAMWP"]
["Package Name:",null,"Telecommunications - Gauteng Region"]
["Tenderer's Name:",null,"National Transmission Company- South Africa, Telecommunications – Gauteng Province for the provision of Security Services, Static Guarding, Patrols, Armed Escorting and Ad-hoc Services."]
["Category of Offer:",null,{"$f":"'[2]Read Me'!C4","v":"Main Offer Only"}]
[]
["5.1.0 PREAMBLE TO PRICE SCHEDULE "]
[]
[1,"The Price Schedule provides the basis of valuation, price adjustment (CPA) formulae and information for general contract progress monitoring. "]
[2,"This is the main data entry sheet for the Tenderer to complete. The Tenderer takes responsibility for ensuring correct inputs. Tenderers are to populate their pricing information as stipulated in the pricing schedule. The pricing schedule may not be changed or altered. Tenderer(s) to populate all required information on the Tender cover sheet and also populate  as stipulated in  (5.1.1 Pricing ) and (5.1.2 CPA Formulae). CPA Formulae should represent cost breakdown of the goods/commodities/components/items being sourced."]
[3,"The Prices are the amounts stated in the price column of the Price Schedule.  Where an estimated quantity is stated for an item in the Price Schedule, the Price is calculated by multiplying the estimated quantity by the rate."]
[4,"If the Supplier has decided not to identify a particular item in the price schedule at the time of tender the cost to the Supplier of doing the work is assumed to be included in, or spread across, the other Prices and rates in the price schedule in order to fulfil the obligation to Provide the Goods and Services for the tendered total of the Prices.  "]
[5,"The total of the prices must include for all direct and indirect costs, overheads, profit on costs, risks, liabilities, obligations, etc. relative to the contract."]
[6,"The Tenderer must allow for all necessary costs to complete the pricing shedule as required in terms of the specifications, technical scope and conditions of contract whether expressly stated or not in the Price Schedules. The Tenderer must provide any breakdown of prices as may be required for specific items not detailed in the Price Schedule prior to or after contract award."]
[7,"The Prices quoted by the supplier should be exclusive and inclusive of VAT."]
[8," Please note, that the Tenderer is to input the VAT amount as no formulae has been provided for the VAT portion."]
[9,"All worksheets in this Pricing Schedule are to be submitted. Tenderers are not allowed to ommit a worksheet. If specifically worksheets, 5.1.1 or 5.1.2 are ommited, it will be deemed that CPA  are not applicable to this tender. "]
[10,"Only Light Green highlighted cells are to be inputted by the Tenderer."]
[11,"There will be no inputting in Grey highlighted cells."]

{"sheet":"5.1.1 Pricing Table 1-3","index":3,"n_rows":133,"n_cols":21,"rows_kept":133,"merged":[[8,1,8,2],[9,1,9,2],[11,5,11,6],[11,7,11,8],[11,9,11,20],[12,0,13,0],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,5,13,5],[12,6,13,6],[12,7,13,7],[12,8,13,8],[12,9,13,9],[12,10,13,19],[12,20,13,20],[59,3,59,4],[66,3,66,4],[73,3,73,4],[80,3,80,4],[87,3,87,4],[94,3,94,4]]}
["Enquiry No.","E2713NTCSAMWP"]
["Package Name:","Telecommunications - Gauteng Region"]
["Tenderer's Name:","National Transmission Company- South Africa, Telecommunications – Gauteng Province for the provision of Security Services, Static Guarding, Patrols, Armed Escorting and Ad-hoc Services."]
["Category of Offer:",{"$f":"'[1]Read Me'!C4","v":"Main Offer Only"}]
[]
["5.1.1. Pricing"]
[]
["NOTES:"]
[1,"NB - Column F & Column N in 5.1.1 Pricing is a  drop down cell for tenderer to select the Currency and CPA formula chosen that they would have populated in 5.1.2 CPA Formulae. It is the Tenderer's responsibility to ensure that Column H correctly reflects the intention of the Tenderer."]
[2,"CPA Formulae Codes Column I 5.1.1 Pricing is to be populated by the tenderer by selecting the respective drop down codes CPA formula as  developed by Tenderer in 5.1.2 CPA formulae worksheet   (e.g. Formula A - J ) then  the tenderer must populate their respective CPA formula in  5.1.2 CPA Formulae Worksheet. Codes and descriptions must be selected by the tenderer and inserted into each row of activity. "]
[]
[{"$nulls":5},"Local Currency",{"$nulls":3},"CPA"]
["Line No.","Site Description","Unit of measure","Estimated Quantities","Estimated Duration ( No. of Months)","Tendered Rates (ZAR)","Total Tendered Value (ZAR)","Vat ","Tendered Price Including Vat (ZAR)","CPA Formula No.\n(See Sheet 5.1.2)","CPA Formula No.\n(See Sheet 5.1.2)",{"$nulls":9},"CPA Description\n(See Sheet 5.1.2)"]
[]
[null,"List of required services ",{"$nulls":7},"SELECT DROPDOWN "]
[]
["Table 1","Grade C Armed patrol, armed escorting and armed response for Gauteng Radio Sites (Only When Required)"]
[1.1,"SIM SOUTH"]
["1.1.1","ARMED RESPONSE  1X VEHICLE 4X4 BAKKIE            NB: A maximum of 1000km per vehicle per month","Monthly",1,36,null,{"$f":"D19*E19*F19","v":0},{"$f":"G19*15%","v":0},{"$f":"G19+H19","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J19=\"\",\"Fixed\",VLOOKUP(J19,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.1.2","PANIC BUTTON","Monthly",1,36,null,{"$f":"D20*E20*F20","v":0},{"$f":"G20*15%","v":0},{"$f":"G20+H20","v":0},{"$nulls":11},{"$f":"IF(J20=\"\",\"Fixed\",VLOOKUP(J20,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.1.3","ARMED RESPONSE GRADE C  guards in full uniform with body armour always. ( Day Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J21=\"\",\"Fixed\",VLOOKUP(J21,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.1.4","ARMED RESPONSE GRADE C  guards in full uniform with body armour always.( Night Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,{"$f":"G22*15%","v":0},{"$f":"G22+H22","v":0},{"$nulls":11},{"$f":"IF(J22=\"\",\"Fixed\",VLOOKUP(J22,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[1.2,"SIM NORTH"]
["1.2.1","ARMED RESPONSE  1X VEHICLE 4X4 BAKKIE            NB: A maximum of 1000km per vehicle per month","Monthly",1,36,null,{"$f":"D25*E25*F25","v":0},{"$f":"G25*15%","v":0},{"$f":"G25+H25","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J25=\"\",\"Fixed\",VLOOKUP(J25,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.2.2","PANIC BUTTON","Monthly",1,36,null,{"$f":"D26*E26*F26","v":0},{"$f":"G26*15%","v":0},{"$f":"G26+H26","v":0},{"$nulls":11},{"$f":"IF(J26=\"\",\"Fixed\",VLOOKUP(J26,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.2.3","ARMED RESPONSE GRADE C  guards in full uniform with body armour always. ( Day Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J27=\"\",\"Fixed\",VLOOKUP(J27,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.2.4","ARMED RESPONSE GRADE C  guards in full uniform with body armour always.( Night Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J28=\"\",\"Fixed\",VLOOKUP(J28,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[1.3,"SIM WEST"]
["1.3.1","ARMED RESPONSE  1X VEHICLE 4X4 BAKKIE            NB: A maximum of 1000km per vehicle per month","Monthly",1,36,null,{"$f":"D31*E31*F31","v":0},{"$f":"G31*15%","v":0},{"$f":"G31+H31","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J31=\"\",\"Fixed\",VLOOKUP(J31,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.3.2","PANIC BUTTON","Monthly",1,36,null,{"$f":"D32*E32*F32","v":0},{"$f":"G32*15%","v":0},{"$f":"G32+H32","v":0},{"$nulls":11},{"$f":"IF(J32=\"\",\"Fixed\",VLOOKUP(J32,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.3.3","ARMED RESPONSE GRADE C  guards in full uniform with body armour always. ( Day Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J33=\"\",\"Fixed\",VLOOKUP(J33,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.3.4","ARMED RESPONSE GRADE C  guards in full uniform with body armour always.( Night Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J34=\"\",\"Fixed\",VLOOKUP(J34,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[1.4,"SIM EAST"]
["1.4.1","ARMED RESPONSE  1X VEHICLE 4X4 BAKKIE            NB: A maximum of 1000km per vehicle per month","Monthly",1,36,null,{"$f":"D37*E37*F37","v":0},{"$f":"G37*15%","v":0},{"$f":"G37+H37","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J37=\"\",\"Fixed\",VLOOKUP(J37,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.4.2","PANIC BUTTON","Monthly",1,36,null,{"$f":"D38*E38*F38","v":0},{"$f":"G38*15%","v":0},{"$f":"G38+H38","v":0},{"$nulls":11},{"$f":"IF(J38=\"\",\"Fixed\",VLOOKUP(J38,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.4.3","ARMED RESPONSE GRADE C  guards in full uniform with body armour always. ( Day Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J39=\"\",\"Fixed\",VLOOKUP(J39,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.4.4","ARMED RESPONSE GRADE C  guards in full uniform with body armour always.( Night Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J40=\"\",\"Fixed\",VLOOKUP(J40,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[1.5,"SIM PLANT"]
["1.5.1","ARMED RESPONSE  1X VEHICLE 4X4 BAKKIE            NB: A maximum of 1000km per vehicle per month","Monthly",1,36,null,{"$f":"D43*E43*F43","v":0},{"$f":"G43*15%","v":0},{"$f":"G43+H43","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J43=\"\",\"Fixed\",VLOOKUP(J43,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.5.2","PANIC BUTTON","Monthly",1,36,null,{"$f":"D44*E44*F44","v":0},{"$f":"G44*15%","v":0},{"$f":"G44+H44","v":0},{"$nulls":11},{"$f":"IF(J44=\"\",\"Fixed\",VLOOKUP(J44,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.5.3","ARMED RESPONSE GRADE C  guards in full uniform with body armour always. ( Day Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J45=\"\",\"Fixed\",VLOOKUP(J45,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.5.4","ARMED RESPONSE GRADE C  guards in full uniform with body armour always.( Night Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J46=\"\",\"Fixed\",VLOOKUP(J46,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[1.6,"FIBRE"]
["1.6.1","ARMED RESPONSE  1X VEHICLE 4X4 BAKKIE            NB: A maximum of 1000km per vehicle per month","Monthly",1,36,null,{"$f":"D49*E49*F49","v":0},{"$f":"G49*15%","v":0},{"$f":"G49+H49","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J49=\"\",\"Fixed\",VLOOKUP(J49,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.6.2","PANIC BUTTON","Monthly",1,36,null,{"$f":"D50*E50*F50","v":0},{"$f":"G50*15%","v":0},{"$f":"G50+H50","v":0},{"$nulls":11},{"$f":"IF(J50=\"\",\"Fixed\",VLOOKUP(J50,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.6.3","ARMED RESPONSE GRADE C  guards in full uniform with body armour always. ( Day Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J51=\"\",\"Fixed\",VLOOKUP(J51,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["1.6.4","ARMED RESPONSE GRADE C  guards in full uniform with body armour always.( Night Shift)- MON-SUN (x2)  Issued with 2 x  firearm 9mm with additional 2 x magazine full of 15 rounds.","Monthly",2,36,null,0,0,0,{"$nulls":11},{"$f":"IF(J52=\"\",\"Fixed\",VLOOKUP(J52,'[1]5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[]
[null,"TOTAL",{"$nulls":4},{"$f":"SUM(G18:G54)","v":0},{"$f":"SUM(H18:H54)","v":0},{"$f":"SUM(I18:I54)","v":0}]
["Table 2","Grade C Static Guarding for Gauteng Radio Sites (Adhoc Security Services ONLY When Required)"]
[2.1,"SIM SOUTH"]
["2.1.1","GRADE C: DAY SHIFT MON - SUN x2   (guards in full uniform)","Monthly",2,36,null,{"$f":"D58*E58*F58","v":0},{"$f":"G58*15%","v":0},{"$f":"G58+H58","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J58=\"\",\"Fixed\",VLOOKUP(J58,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.1.2"," GRADE C: NIGHT SHIFT MON - SUN x2 ( guards in full uniform)","Monthly",2,36,null,{"$f":"D59*E59*F59","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J59=\"\",\"Fixed\",VLOOKUP(J59,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.1.3","GUARDHOUSE AS AND WHEN REQUIRED AS A ONCE OFF COST","Once off Cost",1,null,null,{"$f":"D60*F60","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J60=\"\",\"Fixed\",VLOOKUP(J60,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.1.4","PORTABLE TOILET AS AND WHEN REQUIRED ( INCLUDING WEEKLY SERVICING)","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J61=\"\",\"Fixed\",VLOOKUP(J61,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.1.5","WATER (SEALED)- 10 Litres","Monthly",1,36,null,0,{"$f":"G62*15%","v":0},{"$f":"G62+H62","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J62=\"\",\"Fixed\",VLOOKUP(J62,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[2.2,"SIM NORTH"]
["2.2.1","GRADE C: DAY SHIFT MON - SUN x2   (guards in full uniform)","Monthly",2,36,null,{"$f":"D65*E65*F65","v":0},{"$f":"G65*15%","v":0},{"$f":"G65+H65","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J65=\"\",\"Fixed\",VLOOKUP(J65,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.2.2"," GRADE C: NIGHT SHIFT MON - SUN x2 ( guards in full uniform)","Monthly",2,36,null,{"$f":"D66*E66*F66","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J66=\"\",\"Fixed\",VLOOKUP(J66,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.2.3","GUARDHOUSE AS AND WHEN REQUIRED AS A ONCE OFF COST","Once off Cost",1,null,null,{"$f":"D67*F67","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J67=\"\",\"Fixed\",VLOOKUP(J67,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.2.4","PORTABLE TOILET AS AND WHEN REQUIRED ( INCLUDING WEEKLY SERVICING)","Monthly",1,36,null,{"$f":"D68*E68*F68","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J68=\"\",\"Fixed\",VLOOKUP(J68,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.2.5","WATER (SEALED)- 10 Litres","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J69=\"\",\"Fixed\",VLOOKUP(J69,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[2.3,"SIM WEST"]
["2.3.1","GRADE C: DAY SHIFT MON - SUN x2   (guards in full uniform)","Monthly",2,36,null,{"$f":"D72*E72*F72","v":0},{"$f":"G72*15%","v":0},{"$f":"G72+H72","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J72=\"\",\"Fixed\",VLOOKUP(J72,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.3.2"," GRADE C: NIGHT SHIFT MON - SUN x2 ( guards in full uniform)","Monthly",2,36,null,{"$f":"D73*E73*F73","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J73=\"\",\"Fixed\",VLOOKUP(J73,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.3.3","GUARDHOUSE AS AND WHEN REQUIRED AS A ONCE OFF COST","Once off Cost",1,null,null,{"$f":"D74*F74","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J74=\"\",\"Fixed\",VLOOKUP(J74,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.3.4","PORTABLE TOILET AS AND WHEN REQUIRED ( INCLUDING WEEKLY SERVICING)","Monthly",1,36,null,{"$f":"D75*E75*F75","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J75=\"\",\"Fixed\",VLOOKUP(J75,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.3.5","WATER (SEALED)- 10 Litres","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J76=\"\",\"Fixed\",VLOOKUP(J76,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[2.4,"SIM EAST"]
["2.4.1","GRADE C: DAY SHIFT MON - SUN x2   (guards in full uniform)","Monthly",2,36,null,{"$f":"D79*E79*F79","v":0},{"$f":"G79*15%","v":0},{"$f":"G79+H79","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J79=\"\",\"Fixed\",VLOOKUP(J79,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.4.2"," GRADE C: NIGHT SHIFT MON - SUN x2 ( guards in full uniform)","Monthly",2,36,null,{"$f":"D80*E80*F80","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J80=\"\",\"Fixed\",VLOOKUP(J80,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.4.3","GUARDHOUSE AS AND WHEN REQUIRED AS A ONCE OFF COST","Once off Cost",1,null,null,{"$f":"D81*F81","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J81=\"\",\"Fixed\",VLOOKUP(J81,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.4.4","PORTABLE TOILET AS AND WHEN REQUIRED ( INCLUDING WEEKLY SERVICING)","Monthly",1,36,null,{"$f":"D82*E82*F82","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J82=\"\",\"Fixed\",VLOOKUP(J82,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.4.5","WATER (SEALED)- 10 Litres","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J83=\"\",\"Fixed\",VLOOKUP(J83,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[2.5,"SIM PLANT"]
["2.5.1","GRADE C: DAY SHIFT MON - SUN x2   (guards in full uniform)","Monthly",2,36,null,{"$f":"D86*E86*F86","v":0},{"$f":"G86*15%","v":0},{"$f":"G86+H86","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J86=\"\",\"Fixed\",VLOOKUP(J86,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.5.2"," GRADE C: NIGHT SHIFT MON - SUN x2 ( guards in full uniform)","Monthly",2,36,null,{"$f":"D87*E87*F87","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J87=\"\",\"Fixed\",VLOOKUP(J87,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.5.3","GUARDHOUSE AS AND WHEN REQUIRED AS A ONCE OFF COST","Once off Cost",1,null,null,{"$f":"D88*F88","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J88=\"\",\"Fixed\",VLOOKUP(J88,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.5.4","PORTABLE TOILET AS AND WHEN REQUIRED ( INCLUDING WEEKLY SERVICING)","Monthly",1,36,null,{"$f":"D89*E89*F89","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J89=\"\",\"Fixed\",VLOOKUP(J89,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.5.5","WATER (SEALED)- 10 Litres","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J90=\"\",\"Fixed\",VLOOKUP(J90,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[2.6,"FIBRE"]
["2.6.1","GRADE C: DAY SHIFT MON - SUN x2   (guards in full uniform)","Monthly",2,36,null,{"$f":"D93*E93*F93","v":0},{"$f":"G93*15%","v":0},{"$f":"G93+H93","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J93=\"\",\"Fixed\",VLOOKUP(J93,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.6.2"," GRADE C: NIGHT SHIFT MON - SUN x2 ( guards in full uniform)","Monthly",2,36,null,{"$f":"D94*E94*F94","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J94=\"\",\"Fixed\",VLOOKUP(J94,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.6.3","GUARDHOUSE AS AND WHEN REQUIRED AS A ONCE OFF COST","Once off Cost",1,null,null,{"$f":"D95*F95","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J95=\"\",\"Fixed\",VLOOKUP(J95,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.6.4","PORTABLE TOILET AS AND WHEN REQUIRED ( INCLUDING WEEKLY SERVICING)","Monthly",1,36,null,{"$f":"D96*E96*F96","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J96=\"\",\"Fixed\",VLOOKUP(J96,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["2.6.5","WATER (SEALED)- 10 Litres","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J97=\"\",\"Fixed\",VLOOKUP(J97,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[null,"TOTAL",{"$nulls":4},{"$f":"SUM(G58:G98)","v":0},{"$f":"SUM(H58:H98)","v":0},0]
["Table 3","Dog and Dog Handler for Gauteng Radio Sites, Staff, Assets, with Armed escorting, patrol and response officer (Adhoc) (Only When Required)"]
[3.1,"SIM SOUTH"]
["3.1.1","1X VEHICLE  4x4  BAKKIE WITH PROVISION TO CARRY THE DOG ","km",1,36,null,{"$f":"D102*E102*F102","v":0},{"$f":"G102*15%","v":0},{"$f":"G102+H102","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J102=\"\",\"Fixed\",VLOOKUP(J102,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.1.2","ARMED GRADE C DOG HANDLER (DH1-DH2 Level ) X1","Monthly",1,36,null,{"$f":"D103*E103*F103","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J103=\"\",\"Fixed\",VLOOKUP(J103,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.1.3","K9 SERVICE DOG X 1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J104=\"\",\"Fixed\",VLOOKUP(J104,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[3.2,"SIM NORTH"]
["3.2.1","1X VEHICLE  4x4  BAKKIE WITH PROVISION TO CARRY THE DOG ","km",1,36,null,{"$f":"D107*E107*F107","v":0},{"$f":"G107*15%","v":0},{"$f":"G107+H107","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J107=\"\",\"Fixed\",VLOOKUP(J107,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.2.2","ARMED GRADE C DOG HANDLER (DH1-DH2 Level ) X1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J108=\"\",\"Fixed\",VLOOKUP(J108,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.2.3","K9 SERVICE DOG X 1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J109=\"\",\"Fixed\",VLOOKUP(J109,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[3.3,"SIM WEST"]
["3.3.1","1X VEHICLE  4x4  BAKKIE WITH PROVISION TO CARRY THE DOG ","km",1,36,null,{"$f":"D112*E112*F112","v":0},{"$f":"G112*15%","v":0},{"$f":"G112+H112","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J112=\"\",\"Fixed\",VLOOKUP(J112,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.3.2","ARMED GRADE C DOG HANDLER (DH1-DH2 Level ) X1","Monthly",1,36,null,{"$f":"D113*E113*F113","v":0},0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J113=\"\",\"Fixed\",VLOOKUP(J113,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.3.3","K9 SERVICE DOG X 1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J114=\"\",\"Fixed\",VLOOKUP(J114,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[3.4,"SIM EAST"]
["3.4.1","1X VEHICLE  4x4  BAKKIE WITH PROVISION TO CARRY THE DOG ","km",1,36,null,{"$f":"D117*E117*F117","v":0},{"$f":"G117*15%","v":0},{"$f":"G117+H117","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J117=\"\",\"Fixed\",VLOOKUP(J117,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.4.2","ARMED GRADE C DOG HANDLER (DH1-DH2 Level ) X1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J118=\"\",\"Fixed\",VLOOKUP(J118,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.4.3","K9 SERVICE DOG X 1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J119=\"\",\"Fixed\",VLOOKUP(J119,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[3.5,"SIM PLANT"]
["3.5.1","1X VEHICLE  4x4  BAKKIE WITH PROVISION TO CARRY THE DOG ","km",1,36,null,{"$f":"D122*E122*F122","v":0},{"$f":"G122*15%","v":0},{"$f":"G122+H122","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J122=\"\",\"Fixed\",VLOOKUP(J122,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.5.2","ARMED GRADE C DOG HANDLER (DH1-DH2 Level ) X1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J123=\"\",\"Fixed\",VLOOKUP(J123,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.5.3","K9 SERVICE DOG X 1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J124=\"\",\"Fixed\",VLOOKUP(J124,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[3.6,"FIBRE"]
["3.6.1","1X VEHICLE  4x4  BAKKIE WITH PROVISION TO CARRY THE DOG ","km",1,36,null,{"$f":"D127*E127*F127","v":0},{"$f":"G127*15%","v":0},{"$f":"G127+H127","v":0},null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J127=\"\",\"Fixed\",VLOOKUP(J127,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.6.2","ARMED GRADE C DOG HANDLER (DH1-DH2 Level ) X1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J128=\"\",\"Fixed\",VLOOKUP(J128,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
["3.6.3","K9 SERVICE DOG X 1","Monthly",1,36,null,0,0,0,null,"A","B","C","D","E","F","G","H","I","J",{"$f":"IF(J129=\"\",\"Fixed\",VLOOKUP(J129,'5.1.2 CPA Formulae'!$B$9:$E$20,2,FALSE))","v":"Fixed"}]
[]
[null,"TOTAL",{"$nulls":4},{"$f":"SUM(G102:G130)","v":0},{"$f":"SUM(H102:H130)","v":0},0]
[null,"Total Tendered Value",{"$nulls":4},{"$f":"G55+G99+G131","v":0},{"$f":"H55+H99+H131","v":0},{"$f":"I55+I99+I131","v":0}]
[{"$nulls":8},"Must agree with Price (Incl. VAT) on Tender Cover Page"]

{"sheet":"5.1.2 CPA Formulae","index":4,"n_rows":149,"n_cols":67,"rows_kept":149,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[5,0,5,4],[8,2,8,3],[8,5,8,7],[9,2,9,4],[9,5,19,7],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[22,1,22,6],[23,1,23,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[41,1,41,6],[52,1,52,6],[63,1,63,6],[74,1,74,6],[85,1,85,6],[96,1,96,6],[107,1,107,6],[118,1,118,6],[129,1,129,6],[140,1,140,6]]}
["Enquiry No.",null,"E2713NTCSAMWP"]
["Package Name:",null,"Telecommunications - Gauteng Region"]
["Tenderer's Name:",null,"National Transmission Company- South Africa, Telecommunications – Gauteng Province for the provision of Security Services, Static Guarding, Patrols, Armed Escorting and Ad-hoc Services."]
["Category of Offer:",null,{"$f":"'[1]Read Me'!C4","v":"Main Offer Only"}]
[]
["5.1.2 CONTRACT PRICE ADJUSTMENT (CPA) FOR INFLATION"]
[]
["No.","Formula Code","Summary of the description of the Tenderer's Formulae"]
[1,"Fixed","Firm and Fixed ",null,null,"Prices are 100 % fixed and firm. CPA is not applicable. "]
[2,"A1","Tenderer's description of Multiple Formula ",null,null,"Type in the description of each formula in the tables below"]
[3,"A",{"$f":"B42","v":"Tenderer's description of Formula A"}]
[4,"B",{"$f":"B53","v":"Tenderer's description of Formula B"}]
[5,"C",{"$f":"B64","v":"Tenderer's description of Formula C"}]
[6,"D",{"$f":"B75","v":"Tenderer's description of Formula D"}]
[7,"E",{"$f":"B86","v":"Tenderer's description of Formula E"}]
[8,"F",{"$f":"B97","v":"Tenderer's description of Formula F"}]
[9,"G",{"$f":"B108","v":"Tenderer's description of Formula G"}]
[10,"H",{"$f":"B119","v":"Tenderer's description of Formula H"}]
[11,"I",{"$f":"B130","v":"Tenderer's description of Formula I"}]
[12,"J",{"$f":"B141","v":"Tenderer's description of Formula J"}]
[]
["SPECIFIC REQUIREMENTS"]
[{"v":1,"d":"1."},"Only Main Offer is to be submitted. Main offer tenderers are to fully comply with the requirements in the General Notes and CPA Formulae Notes below."]
[{"v":2,"d":"2."},"No ALTERNATIVE offers are accepted."]
[]
["GENERAL NOTES :"]
[1,"References to \"indices\" below mean \"cost indices or reference prices\"."]
[2,"Where 5 year historical information must be provided as instructed below, internet address references which are accessible to the general public may be submitted by the Tenderer instead, with the specific electronic route and web page reflecting the applicable data."]
[3,"The worksheet  CPA Formula in 5.1.2. has to be populated by the tenderer (columns B - J), unless the tenderer’s prices are fixed and firm for the duration of the contract. Each CPA formula must add up to a total of 100%.  All columns are to be populated. No inhouse CPA indices may be used. Tenderers are to provide all requested information.CPA Formulae should represent cost breakdown of the goods/commodities/components/items being sourced.\n"]
[4,"CPA Formulae Codes Column N 5.1.1 Pricing is to be populated by the tenderer by selecting the respective drop down codes CPA formula as  developed by Tenderer in 5.1.2 CPA formulae worksheet   (e.g. Formula A-J ) then  the tenderer must populate their respective CPA formula in  5.1.2 CPA Formulae Worksheet. Codes and descriptions must be selected by the tenderer and inserted into each row of activity. "]
[5,"Prices will be fixed for the first twelve (12) months after contract signing date and CPA will be applicable and will be applied on the contract 16 months from base date on an annual basis based on the CPA formula agreed on with tenderer."]
[6,"The CPA escalation will be calculated as follows: latest index which is the latest available index at the end of each contractual year vs. the base index which is one month prior to tender closing date. "]
["CPA FORMULA NOTES :"]
[1,"Proportions/weightings in CPA Formulae: The fixed portion of each formula, not subject to CPA, must be at least 15% but Tenderers may submit higher fixed portion percentages.  The other constituent indices and their proportions in each formula must be realistic and relative to the applicable work. The fixed portion and other proportions must add up to 100%.   "]
[2,"Formulae must be linked to independent cost indices or other benchmarks (\"reference prices\") and must be clearly and completely defined. The source must be a recognised and independent statistical publishing organisation.  The Tenderers' in-house indices may not be used."]
[3,"Local Price CPA: Where local indices other than those published by SEIFSA or Statistics SA are specified, the Tenderer must submit 5 years' of month by month historical data for such indices.  The Tenderer must ensure that indices are published and recommended by the source thereof as applicable to the work involved and that they are still in force/use and applicable at the date of submission of the tender. "]
[4,"CPA Base Date: The CPA base date for calculating price movements will be the Base Date, Month before Tender closes. For indices or reference prices published as at certain dates, and where such a date is not the Base Date, the latest date for which it is published before the Base Date will be considered as the Base Date index or reference price.  In instances where the figure or value is not as at the Base Date or considered as the Base Date Index or reference price as explained herein, the date, figure or value as well as the reason for the deviation must be clearly separately stated and must be realistic for purposes of CPA.  ",{"$nulls":10}," "]
[5,"Base Date Index :   The base index or reference price must be inserted in the appropriate column."]
[" "," "]
[]
[]
["Formula A","Tenderer's description of Formula A"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide http link)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["A1"]
["A2"]
["A3"]
["A4"," "]
["A5"]
["A6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B44:B49)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula B","Tenderer's description of Formula B"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["B1"]
["B2"," "]
["B3"]
["B4"," "]
["B5"," "]
["B6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B55:B60)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula C","Tenderer's description of Formula C"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["C1",{"$nulls":4}," "," "," "]
["C2"," "]
["C3"]
["C4"," "]
["C5"," "]
["C6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B66:B71)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula D","Tenderer's description of Formula D"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["D1"," "]
["D2"," "]
["D3"]
["D4"," "]
["D5"," "]
["D6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B77:B82)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula E","Tenderer's description of Formula E"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["E1"," "]
["E2"," "]
["E3"]
["E4"," "]
["E5"," "]
["E6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B88:B93)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula F","Tenderer's description of Formula F"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["F1"]
["F2"]
["F3"]
["F4"]
["F5"]
["F6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B99:B104)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula G","Tenderer's description of Formula G"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["G1"," "]
["G2"," "]
["G3"," "]
["G4"]
["G5"," "]
["G6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B110:B115)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula H","Tenderer's description of Formula H"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["H1"," "]
["H2"," "]
["H3"," "]
["H4"," "]
["H5"," "]
["H6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B121:B126)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula I","Tenderer's description of Formula I"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["I1"," "]
["I2"," "]
["I3"," "]
["I4"]
["I5"," "]
["I6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B132:B137)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]
[]
[]
["Formula J","Tenderer's description of Formula J"]
["Index Ref.","Proportions / weightings for each index (refer note 1)","Description / scope of index (e.g. Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source/publisher of index (e.g. SEIFSA, StatsSA, LME)","Base Month for CPA if not Base Date as defined (refer note 4)","Base Date Index (refer note 5)","Historical data provided (Yes or No- provide Internet address)","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd","yy/mm/dd"]
["J1"," "]
["J2"]
["J3"," "]
["J4"," "]
["J5"," "]
["J6",{"v":0.15,"d":"15%"},"Fixed 15% minimum not subject to CPA (0.150)"]
[null,{"$f":"SUM(B143:B148)","v":{"v":0.15,"d":"15%"}},"Total","This Total is to add up to 100% for each CPA formula submitted by tenderer"]

{"sheet":"5.1.3 Summary","index":5,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[13,3,13,5],[15,3,15,5]]}
["Enquiry No.",null,"E2713NTCSAMWP"]
["Package Name:",null,"Telecommunications - Gauteng Region"]
["Tenderer's Name:",null,"National Transmission Company- South Africa, Telecommunications – Gauteng Province for the provision of Security Services, Static Guarding, Patrols, Armed Escorting and Ad-hoc Services."]
["Category of Offer:",null,{"$f":"'[3]Read Me'!C4","v":"Main Offer Only"}]
[]
["5.1.3 Summary ",{"$nulls":3},"Manual input required"]
[]
[null,null,"All prices in ZAR"]
["Table No.","Section Description","Total Tendered Value "]
[1,{"$f":"'5.1.1 Pricing Table 1-3'!B17","v":"Grade C Armed patrol, armed escorting and armed response for Gauteng Radio Sites (Only When Required)"},{"$f":"'5.1.1 Pricing Table 1-3'!G55","v":0}]
[2,{"$f":"'5.1.1 Pricing Table 1-3'!B56","v":"Grade C Static Guarding for Gauteng Radio Sites (Adhoc Security Services ONLY When Required)"},{"$f":"'5.1.1 Pricing Table 1-3'!G99","v":0}]
[3,{"$f":"'5.1.1 Pricing Table 1-3'!B100","v":"Dog and Dog Handler for Gauteng Radio Sites, Staff, Assets, with Armed escorting, patrol and response officer (Adhoc) (Only When Required)"},{"$f":"'5.1.1 Pricing Table 1-3'!G131","v":0}]
[null,null,{"$f":"SUM(C10:C13)","v":0}]
[null,"TOTAL PRICE EXCLUDING VAT",{"$f":"SUM(C10:C12)","v":0},"Must agree with Price (Excl. VAT) on Tender Cover Page"]
[null,"SOUTH AFRICAN VAT - ON IMPORTED GOODS",{"$f":"C13*15%","v":0}," "]
[null,"TOTAL PRICES INCLUDING VAT",{"$f":"C13+C15","v":0},"Must agree with Price (Incl. VAT) on Tender Cover Page"]