{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Read Me FIRST","5.1.0 Tender Cover Sheet","5.1.1 Preamble ","5.1.2 Summary","5.1.3 Activity Schedule"," 5.1.4 CPA Formulae","5.1.5 SSCC","5.1.6 Cost Breakdown"],"not_rendered":{"external_links":47,"defined_names":2505},"read":"whole","date_system":"1900"}

{"sheet":"Read Me FIRST","index":0,"n_rows":30,"n_cols":3,"rows_kept":30,"merged":[[10,1,10,2]]}
["Project:",null,"KUSILE POWER STATION PROJECT"]
["Enquiry No."]
["Package Name:",null,"KUSILE POWER STATION FUEL FILLING STATION"]
["Tenderer's Name:"]
[]
[]
["READ ME"]
[]
[null,"Read these notes BEFORE you commence input or make any changes to this workbook."]
[]
[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!"]
[]
[]
[1,"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 Schedules /Boq.  It will not form part of the tender or contract."]
[null,"5.1.0  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,"5.1.1  Preambles","This sheet provides general guidelines for this section."]
[null,"5.1.2 Summary","This is where the total amounts of all the trades are shown"]
[null,"5.1.3 Activity Schedule","This is the main data entry sheet for the Tenderer to complete. "]
[]
[null,"5.1.4 CPA Formulae","This is where the tenderer provides the CPA Formulae"]
[]
[null,"5.1.5 Shorter schedule","This is where Shorter Schedule of Cost Components are priced"]
[]
[null,"5.1.6 Cost Breakdown","This is where the Cost Breakdown of all Activity Schedule amounts priced in the Activity Schedule will be entered"]
[]
[2,"Conventions used in this workbook"]
[null,"The following conventions have been used in this workbook to facilitate its accurate use:"]
[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."]
[null,null,"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":"5.1.0 Tender Cover Sheet","index":1,"n_rows":40,"n_cols":4,"rows_kept":40,"merged":[[1,1,1,2],[5,1,5,2],[7,1,7,2],[10,1,11,1],[10,2,11,2],[21,2,23,2]]}
[]
[null,"KUSILE POWER STATION PROJECT"]
[]
[]
[]
[null,"PRICING INFORMATION"]
[]
[]
[null,"ENQUIRY No."]
[]
[null,"NAME OF PACKAGE:",{"$f":"'Read Me FIRST'!C3","v":"KUSILE POWER STATION FUEL FILLING STATION"}]
[]
[]
[null,"TENDERER’S NAME:  "]
[]
[]
[null,"Annexure IT 5.1 Price Schedules "]
[]
[]
[null,"THE PRICE:  IN ZAR",{"$f":"'5.1.2 Summary'!C26","v":{"v":0,"d":"R0.00"}}]
[null,"(excluding VAT)"]
[null,"RAND VALUE IN WORDS"]
[]
[]
[]
[]
[null,"DATE :"]
[]
[]
[]
[null,"FULL NAMES OF SIGNATORY:"]
[]
[]
[]
[null,"DESIGNATION OF SIGNATORY:","DIRECTOR"]
[]
[]
[]
[null,"SIGNATURE :"]
[{"$nulls":3}," "]

{"sheet":"5.1.1 Preamble ","index":2,"n_rows":27,"n_cols":2,"rows_kept":27,"merged":[[6,1,6,2],[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],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2]]}
["PROJECT: ","KUSILE POWER STATION PROJECT"]
["ENQUIRY NO: "]
["PACKAGE NAME:","KUSILE POWER STATION FUEL FILLING STATION"]
["TENDERER NAME:"]
[]
["PREAMBLE TO PRICE SCHEDULE "]
[1,"The Method of Measurement & Method of Payment for Preliminaries & General  and for Main/Direct Works,  shall be in accordance with the relevant provisions of the South African Bureau of Standards - Standardized Specification for Civil Engineering Construction , SANS 1200A-1986"]
[2,"The prices and rates to be inserted in the Price Schedule/ Bill of Quantities are to be fully inclusive prices for the work described under the various items. Such prices and rates shall cover all costs and expenses that may be required in and for the execution of the work described, and shall cover the cost of all general risks, liabilities, and obligations set forth or implied in the Tender Document and Project Specification including annexure documents (Employers Policies and Procedures e.t.c), as well as overheads charges and profit."]
[3,"Tenderers are advised to consider when pricing that, work will take place on a live running plant with possible access restrictions, possible existing services, possible other numerous  employer's contractors and possible required protection of existing services, possible outages. Before pricing the works, tenderers are advised to attend site walkabout as arranged with the employer. Where protection of existing works is required, or where there is restricted access, or where employers other contractors are working, or  where work requires outages,  the Tenderers' prices would be  deemed to include such costs  in the direct costs or in the indirect costs . "]
[4,"The Tenderer shall whereso required, allow for prices, risks, liabilities and obligation associated with design costs. The Tenderer shall include but not limited to costs to design, produce drawings, supervision of such work, inspections and approval by a registered engineer or specialists and sign off all documentation"]
[5,"The Contractor's prices shall be fixed and firm for a period of 12 months. No CPA shall be applicable in the first 12 Months of the Contract period. "]
[6,"The Contractor considers that a change in the Construction methodology will not be considered as a compensation event."]
[7,"The short descriptions of the items of payment given in the Price Schedule/ Bill of Quantities are only for the purposes of identifying the items. More details regarding the extent of the work entailed under each item appear in the Works Information. The Contractor indemnifies the Employer from any liability arising out of entering into commercial transactions or ordering materials on the basis of information provided in the BOQ. The Contractor is advised to use latest Approved for Construction Drawings when odering materials or entering into commercial transactions "]
[8,"All items for which terminology such as \"inclusive\" or \"not applicable\" have been added by the tenderer will be regarded as having a nil rate which shall be valid irrespective of any change in quantities during the execution of the Contract."]
[9,"For “Rate Only” items no quantities are given in the \"Quantity\" column but the quoted rate shall apply in the event of work under this item being required. The tenderer shall however note that in terms of the Tender Data the tenderer may be asked to reconsider any such rates which the Employer may regard as unbalanced"]
[10,"All rates and amounts quoted in the Price Schedule/Bill of Quantities shall be in Rands and cents and shall include all levies and taxes (other than VAT). VAT will be added in the summary of the Bill of Quantities"]
[11,"Incorrect entries shall not be erased or obliterated with correction fluid but must be crossed out neatly. The correct figures must be entered above or adjacent to the deleted entry, and the alteration must be initialled by the tenderer."]
[12,"Arithmetical errors found in the Bill of Quantities as a result of faulty multiplication or addition, will be corrected by the Employer at the tender evaluation stage"]
[13,"The Contractor must survey for submission to the Project Manager, all areas before any construction commence and before any earth is disturbed as prescribed by SANS 1200 . All measurements for work done shall be according to the relevant provisions of SANS 1200 . "]
[14,"Reduced payments will apply according to the relevant provisions of SANS 1200 . Payment for untested layers or where construction is outside tolerance shall be subject to the relevant provisions of SANS 1200 and also where work does not meet the set quality standards"]
[15,"The contractor shall submit to the Project Manager for assessment, an application for interim payment before or on the date agreed in the contract of each month in the required format issued by the Employer within the first month of contract commencement.  The application for interim payment shall show the amount due to the contractor, calculated in accordance with the SANS 1200.  It is the responsibility of  the contractor  to demonstrate that the interim payment  as reflected on the application for payment  is due and payable.  The contractor shall submit substantiation records such as quality control/management records, test results, detail calculation of  quantities with reference to drawings or works information, delivery notes,  daily diaries, engineering change records including any records that can be used to demonstrate the contractor's entitlement.  The Contractors obligation to submit the aforementioned records shall not be substituted by the fact that such records are submitted elsewhere to the Project Manager, these records must be submitted with the application for payment and when requested to do so"]
[17,"Pricing for Concrete shall take into account the relevant provisions of KUSILE POWER STATION SPECIFICATION FOR STRUCTURAL CONCRETE (DOCUMENT No:203-770)"]
[18,"Pricing for Corrosion protection at Kusile Power Station Project or for any surface requiring corrosion protection shall take into account the relevant provisions of Corrosion Protection Specification of Project Alpha (Medupi) & Standard for the External Corrosion Protection of Plant, Equipment and associated Piping with Coatings"]
[19,"The Contractor shall ensure that the Cost breakdown for all lump sum amounts priced on the Pricing Schedule / Bill of Quantities is included in the \"Cost Breakdown\" worksheet for Employer's Tender Adjudication purposes.The total of the prices shall include for all direct and indirect costs, overheads, profits, on costs, risks, liabilities, obligations, etc. relative to the contract."]
[20,"Contractor is referred to the Kusile Power Station Conceptual Architectural Design Specification for structures and other Buildings for All packages for any matter related to architectural design specification. This is  Architectural Project design Specification  for all Packages at Kusile unless otherwise stated and verified with the Project Engineer. "]
[21,"The Contractor submits with every Application for Payment, a forecasted Rate of Invoicing, in a format approved by the project manager"]
[23,"Tenderer MUST submit a soft copy of the MS Excel version of this document together with the Tender submission. The excel version must not be locked and must be editable in all aspects"]

{"sheet":"5.1.2 Summary","index":3,"n_rows":26,"n_cols":3,"rows_kept":26,"merged":[[5,0,5,2]]}
[]
["PROJECT: ",{"$f":"'5.1.1 Preamble '!B1","v":"KUSILE POWER STATION PROJECT"}]
["ENQUIRY NO: "]
["PACKAGE NAME:",{"$f":"'5.1.1 Preamble '!B3","v":"KUSILE POWER STATION FUEL FILLING STATION"}]
["TENDERER NAME:"]
["SUMMARY"]
[]
["ITEM NO","DESCRIPTION","AMOUNT"]
[]
[1,"Preliminary & General",{"$f":"'5.1.3 Activity Schedule'!E11","v":{"v":0,"d":"R0.00"}}]
[]
[{"$f":"+A10+1","v":2},"Earthworks",{"$f":"'5.1.3 Activity Schedule'!E15","v":{"v":0,"d":"R0.00"}}]
[]
[{"$f":"+A12+1","v":3},"Stormwater, Pavement and Roads Works",{"$f":"'5.1.3 Activity Schedule'!E23","v":{"v":0,"d":"R0.00"}}]
[]
[4,"Structrural Steel Works",{"$f":"'5.1.3 Activity Schedule'!E31","v":{"v":0,"d":"R0.00"}}]
[]
[5,"Fire Protection & Portable Water",{"$f":"'5.1.3 Activity Schedule'!E40","v":{"v":0,"d":"R0.00"}}]
[]
[{"$f":"+A18+1","v":6},"Electrical, C&I Works",{"$f":"'5.1.3 Activity Schedule'!E48","v":{"v":0,"d":"R0.00"}}]
[]
[{"$f":"+A20+1","v":7},"Mechanical Works",{"$f":"'5.1.3 Activity Schedule'!E56","v":{"v":0,"d":"R0.00"}}]
[]
[8,"Design Cost",{"$f":"'5.1.3 Activity Schedule'!E64","v":{"v":0,"d":"R0.00"}}]
[]
[null,"TOTAL",{"$f":"SUM(C10,C12,C14,C16,C18,C20,C22)","v":{"v":0,"d":"R0.00"}}]

{"sheet":"5.1.3 Activity Schedule","index":4,"n_rows":67,"n_cols":5,"rows_kept":67,"merged":[[66,1,66,3]]}
["PROJECT: ","KUSILE POWER STATION PROJECT"]
["ENQUIRY NO: "]
["PACKAGE NAME:",{"$f":"'5.1.2 Summary'!B4","v":"KUSILE POWER STATION FUEL FILLING STATION"}]
["TENDERER NAME:"]
[]
["TENDERERS TO PROVIDE A BREAKDOWN ON LUMPSUM AMOUNTS FOR EVALUATION PURPOSES"]
[]
["Ref","Section Description","Activity Description","Amount","Total Cost in ZAR"]
[]
[]
[1,"PRELIMINARIES AND GENERALS",null,null,{"$f":"SUM(E12:E13)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Fixed Cost",null,{"$f":"D12","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Time Related Cost",null,{"$f":"D13","v":{"v":0,"d":"R 0.00"}}]
[]
[2,"EARTHWORKS",null,null,{"$f":"SUM(E16:E21)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Design",null,{"$f":"D16","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Procurement",null,{"$f":"D17","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Transport",null,{"v":0,"d":"R 0.00"}]
[null,null,"Construction",null,{"v":0,"d":"R 0.00"}]
[null,null,"Commissioning",null,{"v":0,"d":"R 0.00"}]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A15+1","v":3},"STORMWATER, PAVEMENT AND ROADS WORKS",null,null,{"$f":"SUM(E24:E29)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Design",null,{"$f":"D24","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Procurement",null,{"v":0,"d":"R 0.00"}]
[null,null,"Transport",null,{"v":0,"d":"R 0.00"}]
[null,null,"Construction",null,{"v":0,"d":"R 0.00"}]
[null,null,"Commissioning",null,{"v":0,"d":"R 0.00"}]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A23+1","v":4},"STRUCTURAL STEELWORKS",null,null,{"$f":"SUM(E32:E37)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Design",null,{"$f":"D32","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Procurement",null,{"v":0,"d":"R 0.00"}]
[null,null,"Transport",null,{"v":0,"d":"R 0.00"}]
[null,null,"Construction",null,{"v":0,"d":"R 0.00"}]
[null,null,"Commissioning",null,{"v":0,"d":"R 0.00"}]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[]
[{"$f":"A31+1","v":5},"FIRE PROTECTION & PORTABLE WATER",null,null,{"$f":"SUM(E41:E46)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Design",null,{"$f":"D41","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Procurement",null,{"v":0,"d":"R 0.00"}]
[null,null,"Transport",null,{"v":0,"d":"R 0.00"}]
[null,null,"Construction",null,{"v":0,"d":"R 0.00"}]
[null,null,"Commissioning",null,{"v":0,"d":"R 0.00"}]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A40+1","v":6},"ELECTRICAL, CONTROL AND INSTRUMENTATION WORKS",null,null,{"$f":"SUM(E49:E54)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Design",null,{"$f":"D49","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Procurement",null,{"v":0,"d":"R 0.00"}]
[null,null,"Transport",null,{"v":0,"d":"R 0.00"}]
[null,null,"Construction",null,{"v":0,"d":"R 0.00"}]
[null,null,"Commissioning",null,{"v":0,"d":"R 0.00"}]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A48+1","v":7},"MECHANICAL WORKS",null,null,{"$f":"SUM(E57:E62)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Design",null,{"$f":"D57","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Procurement",null,{"v":0,"d":"R 0.00"}]
[null,null,"Transport",null,{"v":0,"d":"R 0.00"}]
[null,null,"Construction",null,{"v":0,"d":"R 0.00"}]
[null,null,"Commissioning",null,{"v":0,"d":"R 0.00"}]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A56+1","v":8},"DESIGN COST",null,null,{"$f":"SUM(E65)","v":{"v":0,"d":"R 0.00"}}]
[null,null,"Design Cost",null,{"$f":"D65","v":{"v":0,"d":"R 0.00"}}]
[]
[null,"TOTAL AMOUNT",null,null,{"$f":"SUM(E11,E15,E23,E31,E40,E48,E56,E64)","v":{"v":0,"d":"R 0.00"}}]

{"sheet":" 5.1.4 CPA Formulae","index":5,"n_rows":70,"n_cols":11,"rows_kept":70,"merged":[[7,2,7,4],[12,2,12,7],[61,2,61,7],[61,8,61,9]]}
[null,"PROJECT: ",null,"KUSILE POWER STATION PROJECT"]
[null,"ENQUIRY No."]
[null,"PACKAGE NAME:",null,{"$f":"'5.1.3 Activity Schedule'!B3","v":"KUSILE POWER STATION FUEL FILLING STATION"}]
[null,"TENDERER NAME:"]
[null,"PRICE ADJUSTMENT FOR INFLATION"]
[null,"Summary"]
[null,"No","Description"]
[null,"A",{"$nulls":3},"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,"e.","The tenderers may add for multiple formulae compilation, i.e. Haylet, formula for different commodity"]
[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 included 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.. i.e. 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 No:"]
[null," A ",{"$nulls":6},"Exchange rate for converting base reference price (e.g. US$ LME price) to the currency of this formula"]
[null,"Index","Proportion / Coefficient / Weight / Base reference price","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 of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month for CPA if not Base Date as defined (See Note vi above)","Formula Currency Code","Currency Code","Exchange Rate Currency 1,00 =","Historical Data provided (Yes/No/Internet address)"]
[null,"A1"]
[null,"A2"]
[null,"A3"]
[null,"A4"]
[null,"A5"]
[null,"A6",{"v":0.15,"d":"0.150"},"Fixed Non-adjustable (0.15 minimum)"]
[null,null,{"$f":"SUM(C64:C69)","v":{"v":0.15,"d":"0.150"}},"Total"]

{"sheet":"5.1.5 SSCC","index":6,"n_rows":76,"n_cols":8,"rows_kept":76,"merged":[[8,1,11,1],[8,2,8,4],[8,6,8,7],[9,2,9,4],[10,2,11,2],[10,3,11,3],[10,4,11,4]]}
[null,"PROJECT: ","KUSILE POWER STATION PROJECT","KUSILE POWER STATION PROJECT"]
[null,"ENQUIRY No."]
[null,"PACKAGE NAME:",{"$f":"'5.1.3 Activity Schedule'!B3","v":"KUSILE POWER STATION FUEL FILLING STATION"}]
[null,"TENDERER NAME:"]
[]
[]
[null,"SHORTER SCHEDULE OF COSTS COMPONENTS (SSCC)"]
[]
[null,"Description of People category","SSCC Rates",{"$nulls":3},"SSCC Rates"]
[null,null,"All inclusive Rate per hour (Ex VAT)",{"$nulls":3},"Plant & Equipment"," Rate per Hour (Ex VAT) - wet rate inc operator"]
[null,null,"Normal Time","Overtime","Sunday"]
[]
[{"$nulls":6},"LDV"]
[null,"Project Manager/Contract Manager",{"$nulls":4},"MDV - 5 Ton Truck"]
[null,"Contracts Director",{"$nulls":4},"HDV- 7 Ton crane Truck"]
[null,"Commercial Manager",{"$nulls":4},"8 ton crane"]
[null,"Doc controller",{"$nulls":4},"30 ton crane"]
[null,"Site Manager",{"$nulls":4},"80 ton crane"]
[null,"Site Admin",{"$nulls":4},"160 ton crane"]
[null,"Storeman",{"$nulls":4},"220 ton crane"]
[null,"Construction Manager",{"$nulls":4},"Telly handler"]
[null,"Site Supervisor",{"$nulls":4},"Generator-5,5 kva"]
[null,"Planner",{"$nulls":4},"Tractor & Trailer"]
[null,"Safety Manager",{"$nulls":4},"Cat 350 Excavator or equivalent"]
[null,"Safety Officer",{"$nulls":4},"Cat 428 TLB or equivalent"]
[null,"HR/ IR",{"$nulls":4},"Cat 140G Grader or equivalent"]
[null,"Quality Manager",{"$nulls":4},"Cat 930 Loader or equivalent"]
[null,"Quality Controller/Assurance",{"$nulls":4},"Bomag BW90 Pedestrian roller or equivalent"]
[null,"Land Surveyor",{"$nulls":4}," Water cart 5 000l -10000l"]
[null,"Welder",{"$nulls":4},"Generator-7,5-15 kva"]
[null,"Boilermaker",{"$nulls":4},"Generator- 15-60 kva"]
[null,"Mechanical Fitter",{"$nulls":4},"Generator- 60-150 kva"]
[null,"Electrician",{"$nulls":4},"Generator- 200 - 274,99kva"]
[null,"Electrical Terminator",{"$nulls":4},"Generator- 275 - 500 kva"]
[null,"Electrician assistant",{"$nulls":4},"Concrete Pump- 42m reach"]
[null,"Rigger (red seal)",{"$nulls":4},"Diesel bowser >1000l"]
[null,"Rigger assistant",{"$nulls":4},"Diesel bowser <1000l"]
[null,"Machine Operator",{"$nulls":4},"Office Container - 6m"]
[null,"Artisan Assistant",{"$nulls":4},"Store Container -6m"]
[null,"Semi Skilled Worker",{"$nulls":4},"Store Container -12m"]
[null,"Unskilled Labourer",{"$nulls":4},"Site Boardroom - 12m"]
[null,"Quantity Surveyor",{"$nulls":4},"Toilet"]
[null,"Senior Quantity Surveyor",{"$nulls":4},"Laboratory Container"]
[null,"Junior Foreman",{"$nulls":4},"Workshop Container"]
[null,"Senior Foreman",{"$nulls":4},"Kitchen Container"]
[null,"General Foreman",{"$nulls":4},"Cat 930 Loader or equivalent"]
[null,"Brick layer",{"$nulls":4},"10 m³ Tippers"]
[null,"Shutter hander",{"$nulls":4},"Water cart 10 000l- 20000l"]
[null,"Concrete hander",{"$nulls":4},"Mobile crane (30t - 80t)"]
[null,"Senior Design Engineer",{"$nulls":4},"Married Quarter"]
[null,"Design Engineer",{"$nulls":4},"Single Quarter"]
[null,"Junior Design Engineer",{"$nulls":4},"15 Seater Minibus"]
[null,"Site Engineer",{"$nulls":4},"22 Seater Mini bus"]
[null,"Architect",{"$nulls":4},"65 Seater Bus"]
[null,"Security",{"$nulls":4},"6m3 Tipper"]
[null,"Cleaner",{"$nulls":4},"Grader 140H"]
[null,"Environmental Officer",{"$nulls":4},"Dozer D6 "]
[null,"Skilled Labourer",{"$nulls":4},"Dozer D4"]
[null,"Foreman",{"$nulls":4},"Asphalt paver"]
[null,"Flagman",{"$nulls":4},"Bitumen Sprayer"]
[null,"Assistant Land Surveyor",{"$nulls":4},"Smooth Drum roller (10t- 12t)"]
[null,"Laboratory staff",{"$nulls":4},"Grid Roller (10t-12t)"]
[null,"Senior safety officer",{"$nulls":4},"Pneumatic Roller (10t-12t)"]
[null,"Contractors Expert consultant",{"$nulls":4},"250-750 CFM Compressor"]
[null,"Laboratory manager",{"$nulls":4},"7-12t Crane Truck"]
[{"$nulls":6},"Low Bed -All Sizes rate"]
[]
[]
[]
[]
[]
[null,"Junior   0 - 5 years"]
[null,"Intermediate 5- 10 years"]
[null,"Senior 10 years - 20 years"]
[null,"Manager 20 years - 25 years"]
[null,"Expert 25 years  and above"]

{"sheet":"5.1.6 Cost Breakdown","index":7,"n_rows":226,"n_cols":5,"rows_kept":226,"merged":[[5,0,5,4],[225,1,225,3]]}
["PROJECT: ","KUSILE POWER STATION PROJECT"]
["ENQUIRY NO: "]
["PACKAGE NAME:",{"$f":"'5.1.2 Summary'!B4","v":"KUSILE POWER STATION FUEL FILLING STATION"}]
["TENDERER NAME:"]
[]
["TENDERERS TO PROVIDE A BREAKDOWN ON LUMPSUM AMOUNTS FOR EVALUATION PURPOSES. ADD LINES AS REQUIRED TO ACCOMMODATE THE NUMBER OF ITEMS THEY WISH TO ADD"]
[]
["Ref","Section Description","Activity Description","Amount","Total Cost in ZAR"]
[]
[]
[1,"PRELIMINARIES AND GENERALS",null,null,{"$f":"SUM(E12:E19)","v":{"v":0,"d":"R 0.00"}}]
["1.1",null,"Fixed Cost",null,{"$f":"SUM(E13:E17)","v":{"v":0,"d":"R 0.00"}}]
["1.1.1",{"$nulls":3},{"$f":"D13","v":{"v":0,"d":"R 0.00"}}]
["1.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["1.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["1.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["1.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["1.2",null,"Time Related Cost",null,{"$f":"SUM(E20:E25)","v":{"v":0,"d":"R 0.00"}}]
["1.2.1",{"$nulls":3},{"$f":"D20","v":{"v":0,"d":"R 0.00"}}]
["1.2.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["1.2.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["1.2.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["1.2.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":4},{"v":0,"d":"R 0.00"}]
[]
[2,"EARTHWORKS",null,null,{"$f":"SUM(E29,E36,E43,E50,E57)","v":{"v":0,"d":"R 0.00"}}]
[]
["2.1",null,"Procurement",null,{"$f":"SUM(E30:E34)","v":{"v":0,"d":"R 0.00"}}]
["2.1.1",{"$nulls":3},{"$f":"D30","v":{"v":0,"d":"R 0.00"}}]
["2.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["2.2",null,"Transport",null,{"$f":"SUM(E37:E41)","v":{"v":0,"d":"R 0.00"}}]
["2.2.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.2.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.2.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.2.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.2.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["2.3",null,"Construction",null,{"$f":"SUM(E44:E48)","v":{"v":0,"d":"R 0.00"}}]
["2.3.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.3.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.3.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.3.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.3.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["2.4",null,"Commissioning",null,{"$f":"SUM(E51:E55)","v":{"v":0,"d":"R 0.00"}}]
["2.4.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.4.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.4.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.4.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["2.4.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["2.5",null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A27+1","v":3},"STORMWATER, PAVEMENT AND ROADS WORKS",null,null,{"$f":"SUM(E61,E68,E82,E89)","v":{"v":0,"d":"R 0.00"}}]
[]
["3.1",null,"Procurement",null,{"$f":"SUM(E62:E66)","v":{"v":0,"d":"R 0.00"}}]
["3.1.1",{"$nulls":3},{"$f":"D62","v":{"v":0,"d":"R 0.00"}}]
["3.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["3.2",null,"Transport",null,{"$f":"SUM(E69:E73)","v":{"v":0,"d":"R 0.00"}}]
["3.2.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.2.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.2.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.2.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.2.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["3.3",null,"Construction",null,{"$f":"SUM(E76:E80)","v":{"v":0,"d":"R 0.00"}}]
["3.3.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.3.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.3.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.3.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.3.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["3.4",null,"Commissioning",null,{"$f":"SUM(E83:E87)","v":{"v":0,"d":"R 0.00"}}]
["3.4.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.4.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.4.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.4.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["3.4.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["3.5",null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A59+1","v":4},"STRUCTURAL STEELWORKS",null,null,{"$f":"SUM(E93,E100,E107,E114,E121)","v":{"v":0,"d":"R 0.00"}}]
[]
["4.1",null,"Procurement",null,{"$f":"SUM(E94:E98)","v":{"v":0,"d":"R 0.00"}}]
["4.1.1",{"$nulls":3},{"$f":"D94","v":{"v":0,"d":"R 0.00"}}]
["4.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["4.2",null,"Transport",null,{"$f":"SUM(E101:E105)","v":{"v":0,"d":"R 0.00"}}]
["4.2.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.2.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.2.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.2.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.2.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["4.3",null,"Construction",null,{"$f":"SUM(E108:E112)","v":{"v":0,"d":"R 0.00"}}]
["4.3.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.3.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.3.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.3.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.3.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["4.4",null,"Commissioning",null,{"$f":"SUM(E115:E119)","v":{"v":0,"d":"R 0.00"}}]
["4.4.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.4.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.4.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.4.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["4.4.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["4.5",null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[]
[{"$f":"A91+1","v":5},"FIRE PROTECTION & PORTABLE WATER",null,null,{"$f":"SUM(E125,E132,E139,E146,E153)","v":{"v":0,"d":"R 0.00"}}]
["5.1",null,"Procurement",null,{"$f":"SUM(E126:E130)","v":{"v":0,"d":"R 0.00"}}]
["5.1.1",{"$nulls":3},{"$f":"D126","v":{"v":0,"d":"R 0.00"}}]
["5.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["5.2",null,"Transport",null,{"$f":"SUM(E133:E137)","v":{"v":0,"d":"R 0.00"}}]
["5.2.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.2.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.2.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.2.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.2.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["5.3",null,"Construction",null,{"$f":"SUM(E140:E144)","v":{"v":0,"d":"R 0.00"}}]
["5.3.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.3.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.3.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.3.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.3.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["5.4",null,"Commissioning",null,{"$f":"SUM(E147:E151)","v":{"v":0,"d":"R 0.00"}}]
["5.4.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.4.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.4.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.4.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["5.4.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["5.5",null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A124+1","v":6},"ELECTRICAL, CONTROL AND INSTRUMENTATION WORKS",null,null,{"$f":"SUM(E156,E163,E170,E177,E184)","v":{"v":0,"d":"R 0.00"}}]
["6.1",null,"Procurement",null,{"$f":"SUM(E157:E161)","v":{"v":0,"d":"R 0.00"}}]
["6.1.1",{"$nulls":3},{"$f":"D157","v":{"v":0,"d":"R 0.00"}}]
["6.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["6.2",null,"Transport",null,{"$f":"SUM(E164:E168)","v":{"v":0,"d":"R 0.00"}}]
["6.2.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.2.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.2.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.2.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.2.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["6.3",null,"Construction",null,{"$f":"SUM(E171:E175)","v":{"v":0,"d":"R 0.00"}}]
["6.3.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.3.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.3.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.3.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.3.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["6.4",null,"Commissioning",null,{"$f":"SUM(E178:E182)","v":{"v":0,"d":"R 0.00"}}]
["6.4.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.4.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.4.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.4.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["6.4.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A155+1","v":7},"MECHANICAL WORKS",null,null,{"$f":"SUM(E187,E194,E201,E208,E215)","v":{"v":0,"d":"R 0.00"}}]
["7.1",null,"Procurement",null,{"$f":"SUM(E188:E192)","v":{"v":0,"d":"R 0.00"}}]
["7.1.1",{"$nulls":3},{"$f":"D188","v":{"v":0,"d":"R 0.00"}}]
["7.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["7.2",null,"Transport",null,{"$f":"SUM(E195:E199)","v":{"v":0,"d":"R 0.00"}}]
["7.2.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.2.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.2.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.2.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.2.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["7.3",null,"Construction",null,{"$f":"SUM(E202:E206)","v":{"v":0,"d":"R 0.00"}}]
["7.3.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.3.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.3.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.3.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.3.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["7.4",null,"Commissioning",null,{"$f":"SUM(E209:E213)","v":{"v":0,"d":"R 0.00"}}]
["7.4.1",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.4.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.4.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.4.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["7.4.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
[null,null,"Data Books",null,{"v":0,"d":"R 0.00"}]
[]
[{"$f":"A186+1","v":8},"DESIGN COST",null,null,{"$f":"SUM(E218)","v":{"v":0,"d":"R 0.00"}}]
["8.1",null,"Design Cost",null,{"$f":"SUM(E219:E223)","v":{"v":0,"d":"R 0.00"}}]
["8.1.1",{"$nulls":3},{"$f":"D219","v":{"v":0,"d":"R 0.00"}}]
["8.1.2",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["8.1.3",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["8.1.4",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["8.1.5",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
[]
[null,"TOTAL AMOUNT",null,null,{"$f":"SUM(E11,E27,E59,E91,E124,E155,E186,E217)","v":{"v":0,"d":"R 0.00"}}]