{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Eescalation","BOQ (3)","BOQ (2)","Escalation","BOQ","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":41,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Eescalation","index":0,"n_rows":25,"n_cols":8,"rows_kept":25,"merged":[[2,0,2,7],[6,0,6,1],[9,0,10,0],[9,1,10,1],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[9,7,10,7]]}
[]
["Appendix A"]
["Vegitation Managemant Contract"]
[]
[]
[]
["BASE DATE :Jan  2023"]
[]
[]
["Ref","Description - Component","SEIFSA","Component size","Base index Jan 2021","Final index Jan 2022","Gross Adustment","Net adjustment"]
[null,null,"Table"]
[]
[null,"FORMULA No.1  Base Date  Jan 2023"]
[]
[]
[]
[]
[]
[1,"Non-adjustable (Fixed Portion)","N/A",{"v":0.1,"d":"0.10"}]
[]
[2,"Components","Seifsa D",{"v":0.9,"d":"0.90"},{"v":94.8,"d":"94.80"},{"v":107.9,"d":"107.90"},{"$f":"D21*(F21/E21)","v":{"v":1.024367088607595,"d":"1.02"}},{"$f":"G21-D21","v":{"v":0.12436708860759504,"d":"0.12"}}]
[]
[]
[]
[null,"Net Adjustment Total",null,{"$f":"SUM(D19:D23)","v":{"v":1,"d":"1.00"}},{"$nulls":3},{"$f":"SUM(H19:H23)","v":{"v":0.12436708860759504,"d":"0.12"}}]

{"sheet":"BOQ (3)","index":1,"n_rows":58,"n_cols":12,"rows_kept":58,"hidden":true,"merged":[[4,0,4,2],[4,10,5,10]]}
[]
[]
["Part 1: Standard Activity Schedule for Vegetation Management Services"]
[]
["Vegetation Management MOU",null,null," RATES","CPI Table D SEIFSA","Projected @ 3%to 2021/22","CPI Table D SEIFSA","Projected @ 3% to 2022/23","CPI Table D SEIFSA","Projected @ 3% to 2023/24","ESCALATION","2023 RATES"]
["No","Description","Unit","ESKOM","Escalation","New Rates","Escalation","New Rates","Escalation","New Rates",null,"ESKOM"]
["A1","Vegetation Biomes (Cycle1)"]
[1,"Albany Thicket","m²",{"$f":"0.51","v":{"v":0.51,"d":"R 0.51"}},{"$f":"D8*Escalation!C7","v":{"v":0.0153,"d":"R 0.02"}},{"$f":"D8+E8","v":{"v":0.5253,"d":"R 0.53"}},{"$f":"F8*Escalation!C8","v":{"v":0.015759,"d":"R 0.02"}},{"$f":"F8+G8","v":{"v":0.541059,"d":"R 0.54"}},{"$f":"H8*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H8+I8","v":{"v":0.541059,"d":"R 0.54"}},0.08,{"$f":"0.51+K8","v":{"v":0.59,"d":"R 0.59"}}]
[2,"Desert","m²",{"v":0.63,"d":"R 0.63"},{"$f":"D9*Escalation!C7","v":{"v":0.0189,"d":"R 0.02"}},{"v":0.6489,"d":"R 0.65"},{"$f":"F9*Escalation!C8","v":{"v":0.019467,"d":"R 0.02"}},{"$f":"F9+G9","v":{"v":0.668367,"d":"R 0.67"}},{"$f":"H9*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H9+I9","v":{"v":0.668367,"d":"R 0.67"}},0.08,{"$f":"0.63+K9","v":{"v":0.71,"d":"R 0.71"}}]
[3,"Forest","m²",{"v":0.66,"d":"R 0.66"},{"$f":"D10*Escalation!C7","v":{"v":0.0198,"d":"R 0.02"}},{"v":0.6798000000000001,"d":"R 0.68"},{"$f":"F10*Escalation!C8","v":{"v":0.020394000000000002,"d":"R 0.02"}},{"v":0.7001940000000001,"d":"R 0.70"},{"$f":"H10*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.7001940000000001,"d":"R 0.70"},0.08,{"$f":"0.66+K10","v":{"v":0.74,"d":"R 0.74"}}]
[4,"Grassland","m²",{"v":0.19,"d":"R 0.19"},{"$f":"D11*Escalation!C7","v":{"v":0.0057,"d":"R 0.01"}},{"v":0.1957,"d":"R 0.20"},{"$f":"F11*Escalation!C8","v":{"v":0.005871,"d":"R 0.01"}},{"v":0.201571,"d":"R 0.20"},{"$f":"H11*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.201571,"d":"R 0.20"},0.08,{"$f":"0.19+K11","v":{"v":0.27,"d":"R 0.27"}}]
[5,"Savanna","m²",{"v":0.51,"d":"R 0.51"},{"$f":"D12*Escalation!C7","v":{"v":0.0153,"d":"R 0.02"}},{"v":0.5253,"d":"R 0.53"},{"$f":"F12*Escalation!C8","v":{"v":0.015759,"d":"R 0.02"}},{"v":0.541059,"d":"R 0.54"},{"$f":"H12*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.541059,"d":"R 0.54"},0.08,{"$f":"0.51+K12","v":{"v":0.59,"d":"R 0.59"}}]
[6,"Reeds Cut and stacking","m²",{"v":1.27,"d":"R 1.27"},{"$f":"D13*Escalation!C7","v":{"v":0.0381,"d":"R 0.04"}},{"v":1.3081,"d":"R 1.31"},{"$f":"F13*Escalation!C8","v":{"v":0.039243,"d":"R 0.04"}},{"v":1.347343,"d":"R 1.35"},{"$f":"H13*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.347343,"d":"R 1.35"},0.08,{"$f":"1.27+K13","v":{"v":1.35,"d":"R 1.35"}}]
[7,"Reeds Cut and removal","m²",{"v":3.2,"d":"R 3.20"},{"$f":"D14*Escalation!C7","v":{"v":0.096,"d":"R 0.10"}},{"v":3.2960000000000003,"d":"R 3.30"},{"$f":"F14*Escalation!C8","v":{"v":0.09888000000000001,"d":"R 0.10"}},{"v":3.39488,"d":"R 3.39"},{"$f":"H14*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3.39488,"d":"R 3.39"},0.08,{"$f":"3.2+K14","v":{"v":3.2800000000000002,"d":"R 3.28"}}]
[8,"Herbicide Application( Substations only)","m²",{"v":1.25,"d":"R 1.25"},{"$f":"D15*Escalation!C7","v":{"v":0.0375,"d":"R 0.04"}},{"v":1.2875,"d":"R 1.29"},{"$f":"F15*Escalation!C8","v":{"v":0.038625,"d":"R 0.04"}},{"v":1.326125,"d":"R 1.33"},{"$f":"H15*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.326125,"d":"R 1.33"},0.08,{"v":1.25,"d":"R 1.25"}]
[9,"Substation Grass Cutting","m²",{"v":0.48,"d":"R 0.48"},{"$f":"D16*Escalation!C7","v":{"v":0.0144,"d":"R 0.01"}},{"v":0.4944,"d":"R 0.49"},{"$f":"F16*Escalation!C8","v":{"v":0.014832,"d":"R 0.01"}},{"v":0.509232,"d":"R 0.51"},{"$f":"H16*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.509232,"d":"R 0.51"},0.08,{"$f":"0.48+K16","v":{"v":0.5599999999999999,"d":"R 0.56"}}]
[10,"Fynbos","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D17*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"v":0.3296,"d":"R 0.33"},{"$f":"F17*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"v":0.339488,"d":"R 0.34"},{"$f":"H17*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.339488,"d":"R 0.34"},0.08,{"$f":"0.32+K17","v":{"v":0.4,"d":"R 0.40"}}]
[11,"Indian Ocean costal belt","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D18*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"v":0.3296,"d":"R 0.33"},{"$f":"F18*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"v":0.339488,"d":"R 0.34"},{"$f":"H18*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.339488,"d":"R 0.34"},0.08,{"$f":"0.32+K18","v":{"v":0.4,"d":"R 0.40"}}]
[12,"Nama-Karoo","m²",{"v":0.23,"d":"R 0.23"},{"$f":"D19*Escalation!C7","v":{"v":0.0069,"d":"R 0.01"}},{"v":0.2369,"d":"R 0.24"},{"$f":"F19*Escalation!C8","v":{"v":0.007107,"d":"R 0.01"}},{"v":0.244007,"d":"R 0.24"},{"$f":"H19*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.244007,"d":"R 0.24"},0.08,{"$f":"0.23+K19","v":{"v":0.31,"d":"R 0.31"}}]
[13,"Succulent Karoo","m²",{"v":0.23,"d":"R 0.23"},{"$f":"D20*Escalation!C7","v":{"v":0.0069,"d":"R 0.01"}},{"v":0.2369,"d":"R 0.24"},{"$f":"F20*Escalation!C8","v":{"v":0.007107,"d":"R 0.01"}},{"v":0.244007,"d":"R 0.24"},{"$f":"H20*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.244007,"d":"R 0.24"},0.08,{"$f":"0.23+K20","v":{"v":0.31,"d":"R 0.31"}}]
[14,"Pure Grass Cutting(Lines)","m²",{"v":0.14,"d":"R 0.14"},{"$f":"D21*Escalation!C8","v":{"v":0.004200000000000001,"d":"R 0.00"}},{"v":0.14420000000000002,"d":"R 0.14"},{"$f":"F21*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.14420000000000002,"d":"R 0.14"},{"$f":"H21*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":0.14420000000000002,"d":"R 0.14"},0.08,{"$f":"0.14+K21","v":{"v":0.22000000000000003,"d":"R 0.22"}}]
[15,"Pure Grass Removal","m2",{"v":0.11,"d":"R 0.11"},{"$f":"D22*Escalation!C8","v":{"v":3.3E-3,"d":"R 0.00"}},{"v":0.1133,"d":"R 0.11"},{"$f":"F22*Escalation!C8","v":{"v":3.3989999999999997E-3,"d":"R 0.00"}},{"v":0.116699,"d":"R 0.12"},{"$f":"H22*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.116699,"d":"R 0.12"},0.08,{"$f":"0.11+K22","v":{"v":0.19,"d":"R 0.19"}}]
[16,"Substation Weeding","m2",{"v":0.3,"d":"R 0.30"},{"$f":"D23*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.3,"d":"R 0.30"},{"$f":"F23*Escalation!C8","v":{"v":0.009,"d":"R 0.01"}},{"v":0.309,"d":"R 0.31"},{"$f":"H23*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.309,"d":"R 0.31"},0.08,{"$f":"0.3+K23","v":{"v":0.38,"d":"R 0.38"}}]
[17,"Reeds cut and removal","m2",{"v":2.6,"d":"R 2.60"},{"$f":"D24*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":2.6,"d":"R 2.60"},{"$f":"F24*Escalation!C8","v":{"v":0.078,"d":"R 0.08"}},{"v":2.678,"d":"R 2.68"},{"$f":"H24*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":2.678,"d":"R 2.68"},0.08,{"$f":"2.6+K24","v":{"v":2.68,"d":"R 2.68"}}]
["A2","Vegetation Biomes (Cycle2)"]
[1,"Albany Thicket","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D26*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"$f":"D26+E26","v":{"v":0.3296,"d":"R 0.33"}},{"$f":"F26*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"$f":"F26+G26","v":{"v":0.339488,"d":"R 0.34"}},{"$f":"H26*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H26+I26","v":{"v":0.339488,"d":"R 0.34"}},0.08,{"$f":"0.32+K26","v":{"v":0.4,"d":"R 0.40"}}]
[2,"Desert","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D27*Escalation!C7","v":{"v":0.0036,"d":"R 0.00"}},{"v":0.1236,"d":"R 0.12"},{"$f":"F27*Escalation!C8","v":{"v":0.003708,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},{"$f":"H27*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},0.08,{"$f":"D27+K27","v":{"v":0.2,"d":"R 0.20"}}]
[3,"Forest","m²",{"v":0.45,"d":"R 0.45"},{"$f":"D28*Escalation!C7","v":{"v":0.0135,"d":"R 0.01"}},{"v":0.4635,"d":"R 0.46"},{"$f":"F28*Escalation!C8","v":{"v":0.013905,"d":"R 0.01"}},{"v":0.477405,"d":"R 0.48"},{"$f":"H28*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.477405,"d":"R 0.48"},0.08,{"$f":"0.45+K28","v":{"v":0.53,"d":"R 0.53"}}]
[4,"Grassland","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D29*Escalation!C7","v":{"v":0.0036,"d":"R 0.00"}},{"v":0.1236,"d":"R 0.12"},{"$f":"F29*Escalation!C8","v":{"v":0.003708,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},{"$f":"H29*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},0.08,{"$f":"0.12","v":{"v":0.12,"d":"R 0.12"}}]
[5,"Savanna","m²",{"v":0.26,"d":"R 0.26"},{"$f":"D30*Escalation!C7","v":{"v":0.0078,"d":"R 0.01"}},{"v":0.2678,"d":"R 0.27"},{"$f":"F30*Escalation!C8","v":{"v":0.008034,"d":"R 0.01"}},{"v":0.27583399999999997,"d":"R 0.28"},{"$f":"H30*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.27583399999999997,"d":"R 0.28"},0.08,{"$f":"0.26+K30","v":{"v":0.34,"d":"R 0.34"}}]
[6,"Reeds Cut and stacking","m²",{"v":0.66,"d":"R 0.66"},{"$f":"D31*Escalation!C7","v":{"v":0.0198,"d":"R 0.02"}},{"v":0.6798000000000001,"d":"R 0.68"},{"$f":"F31*Escalation!C8","v":{"v":0.020394000000000002,"d":"R 0.02"}},{"v":0.7001940000000001,"d":"R 0.70"},{"$f":"H31*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.7001940000000001,"d":"R 0.70"},0.08,{"$f":"0.66+K31","v":{"v":0.74,"d":"R 0.74"}}]
[7,"Reeds Cut and removal","m²",{"v":1.25,"d":"R 1.25"},{"$f":"D32*Escalation!C7","v":{"v":0.0375,"d":"R 0.04"}},{"v":1.2875,"d":"R 1.29"},{"$f":"F32*Escalation!C8","v":{"v":0.038625,"d":"R 0.04"}},{"v":1.326125,"d":"R 1.33"},{"$f":"H32*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.326125,"d":"R 1.33"},0.08,{"$f":"1.25+K32","v":{"v":1.33,"d":"R 1.33"}}]
[8,"Herbicide Application( Substations only)","m²",{"v":1.25,"d":"R 1.25"},{"$f":"D33*Escalation!C7","v":{"v":0.0375,"d":"R 0.04"}},{"v":1.2875,"d":"R 1.29"},{"$f":"F33*Escalation!C8","v":{"v":0.038625,"d":"R 0.04"}},{"v":1.326125,"d":"R 1.33"},{"$f":"H33*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.326125,"d":"R 1.33"},0.08,{"$f":"1.25+K33","v":{"v":1.33,"d":"R 1.33"}}]
[9,"Substation Grass Cutting","m²",{"v":0.48,"d":"R 0.48"},{"$f":"D34*Escalation!C7","v":{"v":0.0144,"d":"R 0.01"}},{"v":0.4944,"d":"R 0.49"},{"$f":"F34*Escalation!C8","v":{"v":0.014832,"d":"R 0.01"}},{"v":0.509232,"d":"R 0.51"},{"$f":"H34*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.509232,"d":"R 0.51"},0.08,{"v":0.48,"d":"R 0.48"}]
[10,"Fynbos","m²",{"v":0.24,"d":"R 0.24"},{"$f":"D35*Escalation!C8","v":{"v":0.0072,"d":"R 0.01"}},{"v":0.2472,"d":"R 0.25"},{"$f":"F35*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.2472,"d":"R 0.25"},{"$f":"H35*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":0.2472,"d":"R 0.25"},0.08,{"$f":"0.24+K35","v":{"v":0.32,"d":"R 0.32"}}]
[11,"Indian Ocean costal belt","m²",{"v":0.23,"d":"R 0.23"},{"$f":"D36*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.23,"d":"R 0.23"},{"$f":"F36*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":0.23,"d":"R 0.23"},{"$f":"H36*Escalation!C11","v":{"v":0,"d":"R 0.00"}},{"v":0.23,"d":"R 0.23"},0.08,{"$f":"0.23+K36","v":{"v":0.31,"d":"R 0.31"}}]
[12,"Nama-Karoo","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D37*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":0.12,"d":"R 0.12"},{"$f":"F37*Escalation!C11","v":{"v":0,"d":"R 0.00"}},{"v":0.12,"d":"R 0.12"},{"$f":"H37*Escalation!C12","v":{"v":0,"d":"R 0.00"}},{"v":0.12,"d":"R 0.12"},0.08,{"$f":"0.12+K37","v":{"v":0.2,"d":"R 0.20"}}]
[13,"Succulent Karoo","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D38*Escalation!C11","v":{"v":0,"d":"R 0.00"}},{"v":0.12,"d":"R 0.12"},{"$f":"F38*Escalation!C12","v":{"v":0,"d":"R 0.00"}},{"v":0.12,"d":"R 0.12"},{"$f":"H38*Escalation!C13","v":{"v":0,"d":"R 0.00"}},{"v":0.12,"d":"R 0.12"},0.08,{"$f":"0.12+K38","v":{"v":0.2,"d":"R 0.20"}}]
[14,"Pure Grass Cutting(Lines)","m²",{"v":0.14,"d":"R 0.14"},{"$f":"D39*Escalation!C12","v":{"v":0,"d":"R 0.00"}},{"v":0.14,"d":"R 0.14"},{"$f":"F39*Escalation!C13","v":{"v":0,"d":"R 0.00"}},{"v":0.14,"d":"R 0.14"},{"$f":"H39*Escalation!C14","v":{"v":0,"d":"R 0.00"}},{"v":0.14,"d":"R 0.14"},0.08,{"$f":"0.14+K39","v":{"v":0.22000000000000003,"d":"R 0.22"}}]
[15,"Pure Grass Removal","m²",{"v":0.11,"d":"R 0.11"},{"$f":"D40*Escalation!C13","v":{"v":0,"d":"R 0.00"}},{"v":0.11,"d":"R 0.11"},{"$f":"F40*Escalation!C14","v":{"v":0,"d":"R 0.00"}},{"v":0.11,"d":"R 0.11"},{"$f":"H40*Escalation!C15","v":{"v":0,"d":"R 0.00"}},{"v":0.11,"d":"R 0.11"},0.08,{"$f":"0.11+K40","v":{"v":0.19,"d":"R 0.19"}}]
[16,"Substation Weeding","m²",{"v":0.3,"d":"R 0.30"},{"$f":"D41*Escalation!C14","v":{"v":0,"d":"R 0.00"}},{"v":0.3,"d":"R 0.30"},{"$f":"F41*Escalation!C15","v":{"v":0,"d":"R 0.00"}},{"v":0.3,"d":"R 0.30"},{"$f":"H41*Escalation!C16","v":{"v":0,"d":"R 0.00"}},{"v":0.3,"d":"R 0.30"},0.08,{"$f":"0.3+K41","v":{"v":0.38,"d":"R 0.38"}}]
[17,"Controlled burning","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D42*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"$f":"D42+E42","v":{"v":0.3296,"d":"R 0.33"}},{"$f":"F42*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"v":0.339488,"d":"R 0.34"},{"$f":"H42*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.339488,"d":"R 0.34"},0.08,{"$f":"0.32+K42","v":{"v":0.4,"d":"R 0.40"}}]
["A3","Vegetation Biomes (Cycle3)"]
[1,"Herbicides application( Lines)","m2",{"v":0.33,"d":"R 0.33"},{"$f":"D44*Escalation!C7","v":{"v":0.0099,"d":"R 0.01"}},{"$f":"D44+E44","v":{"v":0.33990000000000004,"d":"R 0.34"}},{"$f":"F44*Escalation!C8","v":{"v":0.010197000000000001,"d":"R 0.01"}},{"$f":"F44+G44","v":{"v":0.35009700000000005,"d":"R 0.35"}},{"$f":"H44*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H44+I44","v":{"v":0.35009700000000005,"d":"R 0.35"}},0.08,{"$f":"0.33+K44","v":{"v":0.41000000000000003,"d":"R 0.41"}}]
["B","Modifiers"]
[1,"Single tree Event  >400mm","Each",{"v":2008.76,"d":"R 2,008.76"},{"$f":"D46*Escalation!C7","v":{"v":60.2628,"d":"R 60.26"}},{"$f":"D46+E46","v":{"v":2069.0228,"d":"R 2,069.02"}},{"$f":"F46*Escalation!C8","v":{"v":62.070684,"d":"R 62.07"}},{"$f":"F46+G46","v":{"v":2131.093484,"d":"R 2,131.09"}},{"$f":"H46*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H46+I46","v":{"v":2131.093484,"d":"R 2,131.09"}},0.08,{"$f":"2008.76+K46","v":{"v":2008.84,"d":"R 2,008.84"}}]
[2,"Call Out for Fallen Tree  >400mm (Monday - Sat) R2001.50 x 1.5","Each",{"v":3012.36,"d":"R 3,012.36"},{"$f":"D47*Escalation!C7","v":{"v":90.3708,"d":"R 90.37"}},{"v":3102.7308000000003,"d":"R 3,102.73"},{"$f":"F47*Escalation!C8","v":{"v":93.081924,"d":"R 93.08"}},{"v":3195.8127240000003,"d":"R 3,195.81"},{"$f":"H47*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3195.8127240000003,"d":"R 3,195.81"},0.08,{"$f":"3012.36+K47","v":{"v":3012.44,"d":"R 3,012.44"}}]
[3,"Call Out for Fallen Tree  >400mm (Sunday + Public Holiday) R2400.50 X 2","Each",{"v":4017.52,"d":"R 4,017.52"},{"$f":"D48*Escalation!C7","v":{"v":120.5256,"d":"R 120.53"}},{"v":4138.0456,"d":"R 4,138.05"},{"$f":"F48*Escalation!C8","v":{"v":124.141368,"d":"R 124.14"}},{"v":4262.186968,"d":"R 4,262.19"},{"$f":"H48*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4262.186968,"d":"R 4,262.19"},0.08,{"$f":"4017.52+K48","v":{"v":4017.6,"d":"R 4,017.60"}}]
[4,"Single tree Event 100mm diameter  up to 400mm.","Each",{"v":251.1,"d":"R 251.10"},{"$f":"D49*Escalation!C7","v":{"v":7.5329999999999995,"d":"R 7.53"}},{"v":258.633,"d":"R 258.63"},{"$f":"F49*Escalation!C8","v":{"v":7.758989999999999,"d":"R 7.76"}},{"v":266.39198999999996,"d":"R 266.39"},{"$f":"H49*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":266.39198999999996,"d":"R 266.39"},0.08,{"$f":"251.1+K49","v":{"v":251.18,"d":"R 251.18"}}]
[5,"Call Out for Fallen Tree 100mm  diameter up to 400mm (Monday - Sat)","Each",{"v":3012.36,"d":"R 3,012.36"},{"$f":"D50*Escalation!C7","v":{"v":90.3708,"d":"R 90.37"}},{"v":3102.7308000000003,"d":"R 3,102.73"},{"$f":"F50*Escalation!C8","v":{"v":93.081924,"d":"R 93.08"}},{"v":3195.8127240000003,"d":"R 3,195.81"},{"$f":"H50*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3195.8127240000003,"d":"R 3,195.81"},0.08,{"$f":"3012.36+K50","v":{"v":3012.44,"d":"R 3,012.44"}}]
[6,"Call Out for Fallen Tree 100mm diameter up to 400mm (Sunday + Public Holiday)","Each",{"v":4017.52,"d":"R 4,017.52"},{"$f":"D51*Escalation!C7","v":{"v":120.5256,"d":"R 120.53"}},{"v":4138.0456,"d":"R 4,138.05"},{"$f":"F51*Escalation!C8","v":{"v":124.141368,"d":"R 124.14"}},{"v":4262.186968,"d":"R 4,262.19"},{"$f":"H51*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4262.186968,"d":"R 4,262.19"},0.08,{"$f":"4017.52+K51","v":{"v":4017.6,"d":"R 4,017.60"}}]
[7,"Hedges","m²",{"v":18.11,"d":"R 18.11"},{"$f":"D52*Escalation!C7","v":{"v":0.5433,"d":"R 0.54"}},{"v":18.653299999999998,"d":"R 18.65"},{"$f":"F52*Escalation!C8","v":{"v":0.559599,"d":"R 0.56"}},{"v":19.212898999999997,"d":"R 19.21"},{"$f":"H52*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":19.212898999999997,"d":"R 19.21"},0.08,{"$f":"18.11+K52","v":{"v":18.189999999999998,"d":"R 18.19"}}]
[8,"Fruit Trees (orchards) Trimming ","m²",{"v":1.33,"d":"R 1.33"},{"$f":"D53*Escalation!C7","v":{"v":0.0399,"d":"R 0.04"}},{"v":1.3699000000000001,"d":"R 1.37"},{"$f":"F53*Escalation!C8","v":{"v":0.041097,"d":"R 0.04"}},{"v":1.410997,"d":"R 1.41"},{"$f":"H53*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.410997,"d":"R 1.41"},0.08,{"$f":"1.33+K53","v":{"v":1.4100000000000001,"d":"R 1.41"}}]
[9,"Trimming trees in Town & Wind Breaks","Each",{"v":223.02,"d":"R 223.02"},{"$f":"D54*Escalation!C7","v":{"v":6.6906,"d":"R 6.69"}},{"v":229.7106,"d":"R 229.71"},{"$f":"F54*Escalation!C8","v":{"v":6.891318,"d":"R 6.89"}},{"v":236.601918,"d":"R 236.60"},{"$f":"H54*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":236.601918,"d":"R 236.60"},0.08,{"$f":"223.02+K54","v":{"v":223.10000000000002,"d":"R 223.10"}}]
[10,"Invader species Modifier","m²",{"v":0.34,"d":"R 0.34"},{"$f":"D55*Escalation!C7","v":{"v":0.0102,"d":"R 0.01"}},{"v":0.3502,"d":"R 0.35"},{"$f":"F55*Escalation!C8","v":{"v":0.010506,"d":"R 0.01"}},{"v":0.360706,"d":"R 0.36"},{"$f":"H55*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.360706,"d":"R 0.36"},0.08,{"$f":"0.34+K55","v":{"v":0.42000000000000004,"d":"R 0.42"}}]
[11,"Standing Time Per Hour per member after the first hour waiting for Eskom","Hour",{"v":94.16,"d":"R 94.16"},{"$nulls":6},0.08,{"$f":"94.16+K56","v":{"v":94.24,"d":"R 94.24"}}]
["C","Occcupational Health and Safety Requirements (32-136) -Inclusive of COVID-19",{"v":0.05,"d":"5%"},"R0.05 % sum of invoice",{"$nulls":7},"R0.05 % sum of invoice"]
["C1 ","Personal Protective Equipment appropriate to the task to be performed shall be provided by the Principal Contractor. ",{"v":0.02,"d":"2%"},"R0.02% sum of invoice",{"$nulls":7},"R0.02 % sum of invoice"]

{"sheet":"BOQ (2)","index":2,"n_rows":63,"n_cols":13,"rows_kept":63,"merged":[[2,0,2,6],[4,0,4,5]]}
[]
[]
["Part 1: Standard Activity Schedule for Vegetation Management Services"]
[]
["Vegetation Management Services on Eskom Transmission North East Grid Power Lines and HV Plant Substations",{"$nulls":5}," RATES","CPI Table D SEIFSA","Projected @ 3%to 2021/22","CPI Table D SEIFSA","Projected @ 3% to 2022/23","CPI Table D SEIFSA","Projected @ 3% to 2023/24"]
["No","Description","Unit","2020/2021","2023-01-01","Escalation","2023-04-01","Escalation","New Rates","Escalation","New Rates","Escalation","New Rates"]
["A1","Vegetation Biomes (Cycle1)"]
[1,"Albany Thicket","m²",{"v":0.51,"d":"R 0.51"},0.59,{"$f":"D8*0.12","v":{"v":0.0612,"d":"0.06"}},{"$f":"D8+F8","v":{"v":0.5712,"d":"R 0.57"}},{"$f":"G8*Escalation!C7","v":{"v":0.017136000000000002,"d":"R 0.02"}},{"$f":"G8+H8","v":{"v":0.5883360000000001,"d":"R 0.59"}},{"$f":"I8*Escalation!C8","v":{"v":0.017650080000000002,"d":"R 0.02"}},{"$f":"I8+J8","v":{"v":0.6059860800000001,"d":"R 0.61"}},{"$f":"K8*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"K8+L8","v":{"v":0.6059860800000001,"d":"R 0.61"}}]
[{"$f":"A8+1","v":2},"Desert","m²",{"v":0.63,"d":"R 0.63"},0.71,{"$f":"D9*0.12","v":{"v":0.0756,"d":"0.08"}},{"$f":"D9+F9","v":{"v":0.7056,"d":"R 0.71"}},{"$f":"G9*Escalation!C7","v":{"v":0.021168,"d":"R 0.02"}},{"v":0.726768,"d":"R 0.73"},{"$f":"I9*Escalation!C8","v":{"v":0.02180304,"d":"R 0.02"}},{"$f":"I9+J9","v":{"v":0.74857104,"d":"R 0.75"}},{"$f":"K9*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"K9+L9","v":{"v":0.74857104,"d":"R 0.75"}}]
[{"$f":"A9+1","v":3},"Forest","m²",{"v":0.66,"d":"R 0.66"},0.74,{"v":0.0792,"d":"0.08"},{"v":0.7392000000000001,"d":"R 0.74"},{"$f":"G10*Escalation!C7","v":{"v":0.022176,"d":"R 0.02"}},{"v":0.761376,"d":"R 0.76"},{"$f":"I10*Escalation!C8","v":{"v":0.022841280000000002,"d":"R 0.02"}},{"v":0.78421728,"d":"R 0.78"},{"$f":"K10*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.78421728,"d":"R 0.78"}]
[4,"Grassland","m²",{"v":0.19,"d":"R 0.19"},0.27,{"v":0.0228,"d":"0.02"},{"v":0.2128,"d":"R 0.21"},{"$f":"G11*Escalation!C7","v":{"v":0.006383999999999999,"d":"R 0.01"}},{"v":0.219184,"d":"R 0.22"},{"$f":"I11*Escalation!C8","v":{"v":0.00657552,"d":"R 0.01"}},{"v":0.22575952,"d":"R 0.23"},{"$f":"K11*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.22575952,"d":"R 0.23"}]
[5,"Savanna","m²",0.51,0.59,{"v":0.0612,"d":"0.06"},{"v":0.5712,"d":"R 0.57"},{"$f":"G12*Escalation!C7","v":{"v":0.017136000000000002,"d":"R 0.02"}},{"v":0.5883360000000001,"d":"R 0.59"},{"$f":"I12*Escalation!C8","v":{"v":0.017650080000000002,"d":"R 0.02"}},{"v":0.6059860800000001,"d":"R 0.61"},{"$f":"K12*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.6059860800000001,"d":"R 0.61"}]
[6,"Reeds Cut and stacking","m²",{"v":1.27,"d":"R 1.27"},1.35,{"v":0.1524,"d":"0.15"},{"v":1.4224,"d":"R 1.42"},{"$f":"G13*Escalation!C7","v":{"v":0.042672,"d":"R 0.04"}},{"v":1.4650720000000002,"d":"R 1.47"},{"$f":"I13*Escalation!C8","v":{"v":0.043952160000000004,"d":"R 0.04"}},{"v":1.50902416,"d":"R 1.51"},{"$f":"K13*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.50902416,"d":"R 1.51"}]
[7,"Herbicide Application( Substations only)","m²",{"v":3.64,"d":"R 3.64"},4.08,{"$f":"D14*0.12","v":{"v":0.4368,"d":"0.44"}},{"$f":"D14+F14","v":{"v":4.0768,"d":"R 4.08"}},{"$f":"G14*Escalation!C7","v":{"v":0.12230400000000001,"d":"R 0.12"}},{"v":4.199104,"d":"R 4.20"},{"$f":"I14*Escalation!C8","v":{"v":0.12597312,"d":"R 0.13"}},{"v":4.32507712,"d":"R 4.33"},{"$f":"K14*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4.32507712,"d":"R 4.33"}]
[8,"Substation Grass Cutting","m²",{"v":0.48,"d":"R 0.48"},1.25,{"v":0.0576,"d":"0.06"},{"v":0.5376,"d":"R 0.54"},{"$f":"G15*Escalation!C7","v":{"v":0.016128,"d":"R 0.02"}},{"v":0.553728,"d":"R 0.55"},{"$f":"I15*Escalation!C8","v":{"v":0.01661184,"d":"R 0.02"}},{"v":0.57033984,"d":"R 0.57"},{"$f":"K15*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.57033984,"d":"R 0.57"}]
[9,"Fynbos","m²",{"v":0.32,"d":"R 0.32"},0.5599999999999999,{"v":0.0384,"d":"0.04"},{"v":0.3584,"d":"R 0.36"},{"$f":"G16*Escalation!C7","v":{"v":0.010752,"d":"R 0.01"}},{"v":0.369152,"d":"R 0.37"},{"$f":"I16*Escalation!C8","v":{"v":0.011074559999999999,"d":"R 0.01"}},{"v":0.38022656,"d":"R 0.38"},{"$f":"K16*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.38022656,"d":"R 0.38"}]
[10,"Indian Ocean costal belt","m²",{"v":0.32,"d":"R 0.32"},0.4,{"v":0.0384,"d":"0.04"},{"v":0.3584,"d":"R 0.36"},{"$f":"G17*Escalation!C7","v":{"v":0.010752,"d":"R 0.01"}},{"v":0.369152,"d":"R 0.37"},{"$f":"I17*Escalation!C8","v":{"v":0.011074559999999999,"d":"R 0.01"}},{"v":0.38022656,"d":"R 0.38"},{"$f":"K17*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.38022656,"d":"R 0.38"}]
[11,"Nama-Karoo","m²",{"v":0.23,"d":"R 0.23"},0.4,{"v":0.0276,"d":"0.03"},{"v":0.2576,"d":"R 0.26"},{"$f":"G18*Escalation!C7","v":{"v":0.007728,"d":"R 0.01"}},{"v":0.265328,"d":"R 0.27"},{"$f":"I18*Escalation!C8","v":{"v":0.00795984,"d":"R 0.01"}},{"v":0.27328784,"d":"R 0.27"},{"$f":"K18*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.27328784,"d":"R 0.27"}]
[12,"Succulent Karoo","m²",{"v":0.23,"d":"R 0.23"},0.31,{"v":0.0276,"d":"0.03"},{"v":0.2576,"d":"R 0.26"},{"$f":"G19*Escalation!C7","v":{"v":0.007728,"d":"R 0.01"}},{"v":0.265328,"d":"R 0.27"},{"$f":"I19*Escalation!C8","v":{"v":0.00795984,"d":"R 0.01"}},{"v":0.27328784,"d":"R 0.27"},{"$f":"K19*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.27328784,"d":"R 0.27"}]
[13,"Pure Grass Cutting(Lines)","m²",{"v":0.14,"d":"R 0.14"},0.31,{"v":0.016800000000000002,"d":"0.02"},{"v":0.15680000000000002,"d":"R 0.16"},{"$f":"G20*Escalation!C8","v":{"v":0.004704000000000001,"d":"R 0.00"}},{"$f":"G20+H20","v":{"v":0.16150400000000004,"d":"R 0.16"}},{"$f":"I20*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"I20+J20","v":{"v":0.16150400000000004,"d":"R 0.16"}},{"$f":"K20*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"$f":"K20+L20","v":{"v":0.16150400000000004,"d":"R 0.16"}}]
[14,"Pure Grass Removal","m2",{"v":0.11,"d":"R 0.11"},0.22000000000000003,{"v":0.0132,"d":"0.01"},{"v":0.1232,"d":"R 0.12"},{"$f":"G21*Escalation!C8","v":{"v":0.003696,"d":"R 0.00"}},{"v":0.126896,"d":"R 0.13"},{"$f":"I21*Escalation!C8","v":{"v":3.8068800000000003E-3,"d":"R 0.00"}},{"v":0.13070288000000002,"d":"R 0.13"},{"$f":"K21*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.13070288000000002,"d":"R 0.13"}]
[15,"Substation Weeding","m2",{"v":0.3,"d":"R 0.30"},0.19,{"v":0.036,"d":"0.04"},{"v":0.33599999999999997,"d":"R 0.34"},{"$f":"G22*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.33599999999999997,"d":"R 0.34"},{"$f":"I22*Escalation!C8","v":{"v":0.010079999999999999,"d":"R 0.01"}},{"v":0.34607999999999994,"d":"R 0.35"},{"$f":"K22*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.34607999999999994,"d":"R 0.35"}]
[16,"Reeds cut and removal","m2",3.2,0.38,{"v":0.384,"d":"0.38"},{"v":3.584,"d":"R 3.58"},{"$f":"G23*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":3.584,"d":"R 3.58"},{"$f":"I23*Escalation!C8","v":{"v":0.10752,"d":"R 0.11"}},{"v":3.69152,"d":"R 3.69"},{"$f":"K23*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3.69152,"d":"R 3.69"}]
[17,"Removal of bush clearing ","m2",3.2,3.68,{"v":0.384,"d":"0.38"},{"v":3.584,"d":"R 3.58"}]
["A2","Vegetation Biomes (Cycle2)"]
[1,"Albany Thicket","m²",{"v":0.32,"d":"R 0.32"},0.4,{"v":0.0384,"d":"0.04"},{"v":0.3584,"d":"R 0.36"},{"$f":"G26*Escalation!C7","v":{"v":0.010752,"d":"R 0.01"}},{"$f":"G26+H26","v":{"v":0.369152,"d":"R 0.37"}},{"$f":"I26*Escalation!C8","v":{"v":0.011074559999999999,"d":"R 0.01"}},{"$f":"I26+J26","v":{"v":0.38022656,"d":"R 0.38"}},{"$f":"K26*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"K26+L26","v":{"v":0.38022656,"d":"R 0.38"}}]
[2,"Desert","m²",{"v":0.12,"d":"R 0.12"},0.2,{"v":0.0144,"d":"0.01"},{"v":0.1344,"d":"R 0.13"},{"$f":"G27*Escalation!C7","v":{"v":4.032E-3,"d":"R 0.00"}},{"v":0.138432,"d":"R 0.14"},{"$f":"I27*Escalation!C8","v":{"v":0.00415296,"d":"R 0.00"}},{"v":0.14258496,"d":"R 0.14"},{"$f":"K27*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.14258496,"d":"R 0.14"}]
[3,"Forest","m²",{"v":0.45,"d":"R 0.45"},0.53,{"v":0.054,"d":"0.05"},{"v":0.504,"d":"R 0.50"},{"$f":"G28*Escalation!C7","v":{"v":0.01512,"d":"R 0.02"}},{"v":0.51912,"d":"R 0.52"},{"$f":"I28*Escalation!C8","v":{"v":0.0155736,"d":"R 0.02"}},{"v":0.5346936,"d":"R 0.53"},{"$f":"K28*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.5346936,"d":"R 0.53"}]
[4,"Grassland","m²",{"v":0.12,"d":"R 0.12"},0.12,{"v":0.0144,"d":"0.01"},{"v":0.1344,"d":"R 0.13"},{"$f":"G29*Escalation!C7","v":{"v":4.032E-3,"d":"R 0.00"}},{"v":0.138432,"d":"R 0.14"},{"$f":"I29*Escalation!C8","v":{"v":0.00415296,"d":"R 0.00"}},{"v":0.14258496,"d":"R 0.14"},{"$f":"K29*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.14258496,"d":"R 0.14"}]
[5,"Savanna","m²",{"v":0.26,"d":"R 0.26"},0.34,{"v":0.0312,"d":"0.03"},{"v":0.2912,"d":"R 0.29"},{"$f":"G30*Escalation!C7","v":{"v":0.008736,"d":"R 0.01"}},{"v":0.29993600000000004,"d":"R 0.30"},{"$f":"I30*Escalation!C8","v":{"v":0.00899808,"d":"R 0.01"}},{"v":0.30893408000000006,"d":"R 0.31"},{"$f":"K30*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.30893408000000006,"d":"R 0.31"}]
[6,"Reeds Cut and stacking","m²",{"v":0.66,"d":"R 0.66"},0.74,{"v":0.0792,"d":"0.08"},{"v":0.7392000000000001,"d":"R 0.74"},{"$f":"G31*Escalation!C7","v":{"v":0.022176,"d":"R 0.02"}},{"v":0.761376,"d":"R 0.76"},{"$f":"I31*Escalation!C8","v":{"v":0.022841280000000002,"d":"R 0.02"}},{"v":0.78421728,"d":"R 0.78"},{"$f":"K31*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.78421728,"d":"R 0.78"}]
[7,"Reeds Cut and removal","m²",{"v":1.25,"d":"R 1.25"},1.33,0.15,{"v":1.4,"d":"R 1.40"},{"$f":"G32*Escalation!C7","v":{"v":0.041999999999999996,"d":"R 0.04"}},{"v":1.442,"d":"R 1.44"},{"$f":"I32*Escalation!C8","v":{"v":0.04326,"d":"R 0.04"}},{"v":1.48526,"d":"R 1.49"},{"$f":"K32*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.48526,"d":"R 1.49"}]
[8,"Herbicide Application( Substations only)","m²",{"v":3.64,"d":"R 3.64"},1.33,{"v":0.4368,"d":"0.44"},{"v":4.0768,"d":"R 4.08"},{"$f":"G33*Escalation!C7","v":{"v":0.12230400000000001,"d":"R 0.12"}},{"v":4.199104,"d":"R 4.20"},{"$f":"I33*Escalation!C8","v":{"v":0.12597312,"d":"R 0.13"}},{"v":4.32507712,"d":"R 4.33"},{"$f":"K33*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4.32507712,"d":"R 4.33"}]
[9,"Substation Grass Cutting","m²",{"v":0.48,"d":"R 0.48"},0.48,{"v":0.0576,"d":"0.06"},{"v":0.5376,"d":"R 0.54"},{"$f":"G34*Escalation!C7","v":{"v":0.016128,"d":"R 0.02"}},{"v":0.553728,"d":"R 0.55"},{"$f":"I34*Escalation!C8","v":{"v":0.01661184,"d":"R 0.02"}},{"v":0.57033984,"d":"R 0.57"},{"$f":"K34*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.57033984,"d":"R 0.57"}]
[10,"Fynbos","m²",{"v":0.24,"d":"R 0.24"},0.32,{"v":0.0288,"d":"0.03"},{"v":0.2688,"d":"R 0.27"},{"$f":"G35*Escalation!C8","v":{"v":8.064E-3,"d":"R 0.01"}},{"$f":"G35+H35","v":{"v":0.276864,"d":"R 0.28"}},{"$f":"I35*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"I35+J35","v":{"v":0.276864,"d":"R 0.28"}},{"$f":"K35*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"$f":"K35+L35","v":{"v":0.276864,"d":"R 0.28"}}]
[11,"Indian Ocean costal belt","m²",{"v":0.23,"d":"R 0.23"},0.31,{"v":0.0276,"d":"0.03"},{"v":0.2576,"d":"R 0.26"},{"$f":"G36*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.2576,"d":"R 0.26"},{"$f":"I36*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":0.2576,"d":"R 0.26"},{"$f":"K36*Escalation!C11","v":{"v":0,"d":"R 0.00"}},{"v":0.2576,"d":"R 0.26"}]
[12,"Nama-Karoo","m²",{"v":0.12,"d":"R 0.12"},0.2,{"v":0.0144,"d":"0.01"},{"v":0.1344,"d":"R 0.13"},{"$f":"G37*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":0.1344,"d":"R 0.13"},{"$f":"I37*Escalation!C11","v":{"v":0,"d":"R 0.00"}},{"v":0.1344,"d":"R 0.13"},{"$f":"K37*Escalation!C12","v":{"v":0,"d":"R 0.00"}},{"v":0.1344,"d":"R 0.13"}]
[13,"Succulent Karoo","m²",{"v":0.12,"d":"R 0.12"},0.2,{"v":0.0144,"d":"0.01"},{"v":0.1344,"d":"R 0.13"},{"$f":"G38*Escalation!C11","v":{"v":0,"d":"R 0.00"}},{"v":0.1344,"d":"R 0.13"},{"$f":"I38*Escalation!C12","v":{"v":0,"d":"R 0.00"}},{"v":0.1344,"d":"R 0.13"},{"$f":"K38*Escalation!C13","v":{"v":0,"d":"R 0.00"}},{"v":0.1344,"d":"R 0.13"}]
[14,"Pure Grass Cutting(Lines)","m²",{"v":0.14,"d":"R 0.14"},0.22000000000000003,{"v":0.016800000000000002,"d":"0.02"},{"v":0.15680000000000002,"d":"R 0.16"},{"$f":"G39*Escalation!C12","v":{"v":0,"d":"R 0.00"}},{"v":0.15680000000000002,"d":"R 0.16"},{"$f":"I39*Escalation!C13","v":{"v":0,"d":"R 0.00"}},{"v":0.15680000000000002,"d":"R 0.16"},{"$f":"K39*Escalation!C14","v":{"v":0,"d":"R 0.00"}},{"v":0.15680000000000002,"d":"R 0.16"}]
[15,"Pure Grass Removal","m²",{"v":0.11,"d":"R 0.11"},0.19,{"v":0.0132,"d":"0.01"},{"v":0.1232,"d":"R 0.12"},{"$f":"G40*Escalation!C13","v":{"v":0,"d":"R 0.00"}},{"$f":"G40+H40","v":{"v":0.1232,"d":"R 0.12"}},{"$f":"I40*Escalation!C14","v":{"v":0,"d":"R 0.00"}},{"$f":"I40+J40","v":{"v":0.1232,"d":"R 0.12"}},{"$f":"K40*Escalation!C15","v":{"v":0,"d":"R 0.00"}},{"$f":"K40+L40","v":{"v":0.1232,"d":"R 0.12"}}]
[16,"Substation Weeding","m²",{"v":0.3,"d":"R 0.30"},0.38,{"v":0.036,"d":"0.04"},{"v":0.33599999999999997,"d":"R 0.34"},{"$f":"G41*Escalation!C14","v":{"v":0,"d":"R 0.00"}},{"v":0.33599999999999997,"d":"R 0.34"},{"$f":"I41*Escalation!C15","v":{"v":0,"d":"R 0.00"}},{"v":0.33599999999999997,"d":"R 0.34"},{"$f":"K41*Escalation!C16","v":{"v":0,"d":"R 0.00"}},{"v":0.33599999999999997,"d":"R 0.34"}]
[17,"Removal of bush clearing ","m²",{"v":0.32,"d":"R 0.32"},0.4,{"v":0.0384,"d":"0.04"},{"v":0.3584,"d":"R 0.36"},{"$f":"G42*Escalation!C7","v":{"v":0.010752,"d":"R 0.01"}},{"$f":"G42+H42","v":{"v":0.369152,"d":"R 0.37"}},{"$f":"I42*Escalation!C8","v":{"v":0.011074559999999999,"d":"R 0.01"}},{"v":0.38022656,"d":"R 0.38"},{"$f":"K42*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.38022656,"d":"R 0.38"}]
["A3","Vegetation Biomes (Cycle3)"]
[1,"Herbicides application( Lines)","m2",{"v":0.33,"d":"R 0.33"},3.25,{"v":0.0396,"d":"0.04"},{"v":0.36960000000000004,"d":"R 0.37"},{"$f":"G44*Escalation!C7","v":{"v":0.011088,"d":"R 0.01"}},{"$f":"G44+H44","v":{"v":0.380688,"d":"R 0.38"}},{"$f":"I44*Escalation!C8","v":{"v":0.011420640000000001,"d":"R 0.01"}},{"$f":"I44+J44","v":{"v":0.39210864,"d":"R 0.39"}},{"$f":"K44*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"K44+L44","v":{"v":0.39210864,"d":"R 0.39"}}]
["B","Modifiers"]
[1,"Single tree Event  >400mm","Each",{"v":2069.0228,"d":"R 2,069.02"},2008.84,{"v":248.282736,"d":"248.28"},{"v":2317.3055360000003,"d":"R 2,317.31"},{"$f":"G46*Escalation!C7","v":{"v":69.51916608,"d":"R 69.52"}},{"$f":"G46+H46","v":{"v":2386.8247020800004,"d":"R 2,386.82"}},{"$f":"I46*Escalation!C8","v":{"v":71.60474106240001,"d":"R 71.60"}},{"$f":"I46+J46","v":{"v":2458.4294431424005,"d":"R 2,458.43"}},{"$f":"K46*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"K46+L46","v":{"v":2458.4294431424005,"d":"R 2,458.43"}}]
[2,"Call Out for Fallen Tree  >400mm (Monday - Sat) R2001.50 x 1.5","Each",{"v":3102.7308000000003,"d":"R 3,102.73"},3500,{"v":372.327696,"d":"372.33"},{"v":3475.058496,"d":"R 3,475.06"},{"$f":"G47*Escalation!C7","v":{"v":104.25175488,"d":"R 104.25"}},{"v":3579.3102508800002,"d":"R 3,579.31"},{"$f":"I47*Escalation!C8","v":{"v":107.3793075264,"d":"R 107.38"}},{"v":3686.6895584064005,"d":"R 3,686.69"},{"$f":"K47*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3686.6895584064005,"d":"R 3,686.69"}]
[3,"Call Out for Fallen Tree  >400mm (Sunday + Public Holiday) R2400.50 X 2","Each",{"v":4138.0456,"d":"R 4,138.05"},4500,{"v":496.565472,"d":"496.57"},{"v":4634.611072000001,"d":"R 4,634.61"},{"$f":"G48*Escalation!C7","v":{"v":139.03833216,"d":"R 139.04"}},{"v":4773.649404160001,"d":"R 4,773.65"},{"$f":"I48*Escalation!C8","v":{"v":143.20948212480002,"d":"R 143.21"}},{"v":4916.858886284801,"d":"R 4,916.86"},{"$f":"K48*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4916.858886284801,"d":"R 4,916.86"}]
[4,"Single tree Event 100mm diameter  up to 400mm.","Each",{"v":258.633,"d":"R 258.63"},251.18,{"v":31.035959999999996,"d":"31.04"},{"v":289.66895999999997,"d":"R 289.67"},{"$f":"G49*Escalation!C7","v":{"v":8.690068799999999,"d":"R 8.69"}},{"v":298.3590288,"d":"R 298.36"},{"$f":"I49*Escalation!C8","v":{"v":8.950770863999999,"d":"R 8.95"}},{"v":307.30979966399997,"d":"R 307.31"},{"$f":"K49*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":307.30979966399997,"d":"R 307.31"}]
[5,"Call Out for Fallen Tree 100mm  diameter up to 400mm (Monday - Sat)","Each",{"v":3102.7308000000003,"d":"R 3,102.73"},3012.44,{"v":372.327696,"d":"372.33"},{"v":3475.058496,"d":"R 3,475.06"},{"$f":"G50*Escalation!C7","v":{"v":104.25175488,"d":"R 104.25"}},{"v":3579.3102508800002,"d":"R 3,579.31"},{"$f":"I50*Escalation!C8","v":{"v":107.3793075264,"d":"R 107.38"}},{"v":3686.6895584064005,"d":"R 3,686.69"},{"$f":"K50*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3686.6895584064005,"d":"R 3,686.69"}]
[6,"Call Out for Fallen Tree 100mm diameter up to 400mm (Sunday + Public Holiday)","Each",{"v":4138.0456,"d":"R 4,138.05"},4300.5,{"v":496.565472,"d":"496.57"},{"v":4634.611072000001,"d":"R 4,634.61"},{"$f":"G51*Escalation!C7","v":{"v":139.03833216,"d":"R 139.04"}},{"v":4773.649404160001,"d":"R 4,773.65"},{"$f":"I51*Escalation!C8","v":{"v":143.20948212480002,"d":"R 143.21"}},{"v":4916.858886284801,"d":"R 4,916.86"},{"$f":"K51*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4916.858886284801,"d":"R 4,916.86"}]
[7,"Hedges","m²",{"v":18.653299999999998,"d":"R 18.65"},18.19,{"v":2.238396,"d":"2.24"},{"$f":"E52+F52","v":{"v":20.428396,"d":"R 20.43"}},{"$f":"G52*Escalation!C7","v":{"v":0.6128518799999999,"d":"R 0.61"}},{"v":21.04124788,"d":"R 21.04"},{"$f":"I52*Escalation!C8","v":{"v":0.6312374364,"d":"R 0.63"}},{"v":21.6724853164,"d":"R 21.67"},{"$f":"K52*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":21.6724853164,"d":"R 21.67"}]
[8,"Fruit Trees (orchards) Trimming ","m²",{"v":1.3699000000000001,"d":"R 1.37"},1.41,{"v":0.164388,"d":"0.16"},{"v":1.574388,"d":"R 1.57"},{"$f":"G53*Escalation!C7","v":{"v":0.04723164,"d":"R 0.05"}},{"v":1.6216196399999998,"d":"R 1.62"},{"$f":"I53*Escalation!C8","v":{"v":0.048648589199999995,"d":"R 0.05"}},{"v":1.6702682291999997,"d":"R 1.67"},{"$f":"K53*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.6702682291999997,"d":"R 1.67"}]
[9,"Trimming trees in Town & Wind Breaks","Each",{"v":229.7106,"d":"R 229.71"},223.08,{"v":27.565272,"d":"27.57"},{"v":250.645272,"d":"R 250.65"},{"$f":"G54*Escalation!C7","v":{"v":7.5193581599999995,"d":"R 7.52"}},{"v":258.16463016,"d":"R 258.16"},{"$f":"I54*Escalation!C8","v":{"v":7.7449389048,"d":"R 7.74"}},{"v":265.9095690648,"d":"R 265.91"},{"$f":"K54*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":265.9095690648,"d":"R 265.91"}]
[10,"Invader species Modifier","m²",{"v":0.32,"d":"R 0.32"},0.42,{"$f":"D55*0.12","v":{"v":0.0384,"d":"0.04"}},{"v":0.4584,"d":"R 0.46"},{"$f":"G55*Escalation!C7","v":{"v":0.013751999999999999,"d":"R 0.01"}},{"v":0.47215199999999996,"d":"R 0.47"},{"$f":"I55*Escalation!C8","v":{"v":0.014164559999999998,"d":"R 0.01"}},{"v":0.48631655999999995,"d":"R 0.49"},{"$f":"K55*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.48631655999999995,"d":"R 0.49"}]
[11,"Standing Time Per Hour per member after the first hour waiting for Eskom","Hour",{"v":94.16,"d":"R 94.16"},94.22,{"v":11.299199999999999,"d":"11.30"},{"v":105.5192,"d":"R 105.52"}]
[12,"Daily Rate.\nUsed where less than 235,000 m2 of bushclearing is issued (approximatel 12 spans). Also used for isolated areas. ","day",{"v":9000,"d":"R 9,000.00"},{"v":9000,"d":"R 9,000.00"},{"$f":"D57*0.12","v":{"v":1080,"d":"1,080.00"}},{"$f":"E57+F57","v":{"v":10080,"d":"R 10,080.00"}}]
["C","Vehicles"]
["C1 ","8Ton Truck (for Bush removal transportation to legal disposal site)","Km",{"v":15,"d":"R 15.00"},15,{"v":1.7999999999999998,"d":"1.80"},{"v":16.8,"d":"R 16.80"}]
["C2","Woodpicker or Woodchipper (for Bush removal/chipping)","Hour",{"v":180,"d":"R 180.00"},180,{"v":21.599999999999998,"d":"21.60"},{"v":201.6,"d":"R 201.60"}]
["D","Safety and Environmental"]
["D1","Occcupational Health and Safety Requirements (32-136) -Inclusive of COVID-19",{"v":0.03,"d":"3%"},null,"3 % sum of invoice"]
["D2","Personal Protective Equipment appropriate to the task to be performed shall be provided by the Principal Contractor. ",{"v":0.01,"d":"1%"},null,"1 % sum of invoice"]

{"sheet":"Escalation","index":3,"n_rows":8,"n_cols":3,"rows_kept":8,"hidden":true}
[null,"ESCALATION"]
[null,"Seifsa Table D CPI"]
[null,"COMMODITY"]
[null,"Waste Management"]
[null,"2020-11-01",155]
[null,"2020-07-01",169.6]
[null,null,{"v":0.03,"d":"3%"}]
[null,null,{"v":0.03,"d":"3%"}]

{"sheet":"BOQ","index":4,"n_rows":56,"n_cols":10,"rows_kept":56,"hidden":true,"merged":[[4,0,4,2]]}
[]
[null,"PROPOSED RATES "]
["Part 1: Standard Activity Schedule for Vegetation Management Services"]
[]
["Vegetation Management MOU",null,null,"2020/21 RATES","CPI Table D SEIFSA","Projected @ 3%to 2021/22","CPI Table D SEIFSA","Projected @ 3% to 2022/23","CPI Table D SEIFSA","Projected @ 3% to 2023/24"]
["No","Description","Unit","ESKOM","Escalation","New Rates","Escalation","New Rates","Escalation","New Rates"]
["A1","Vegetation Biomes (Cycle1)"]
[1,"Albany Thicket","m²",{"$f":"0.51","v":{"v":0.51,"d":"R 0.51"}},{"$f":"D8*Escalation!C7","v":{"v":0.0153,"d":"R 0.02"}},{"$f":"D8+E8","v":{"v":0.5253,"d":"R 0.53"}},{"$f":"F8*Escalation!C8","v":{"v":0.015759,"d":"R 0.02"}},{"$f":"F8+G8","v":{"v":0.541059,"d":"R 0.54"}},{"$f":"H8*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H8+I8","v":{"v":0.541059,"d":"R 0.54"}}]
[2,"Desert","m²",{"v":0.63,"d":"R 0.63"},{"$f":"D9*Escalation!C7","v":{"v":0.0189,"d":"R 0.02"}},{"v":0.6489,"d":"R 0.65"},{"$f":"F9*Escalation!C8","v":{"v":0.019467,"d":"R 0.02"}},{"$f":"F9+G9","v":{"v":0.668367,"d":"R 0.67"}},{"$f":"H9*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H9+I9","v":{"v":0.668367,"d":"R 0.67"}}]
[3,"Forest","m²",{"v":0.66,"d":"R 0.66"},{"$f":"D10*Escalation!C7","v":{"v":0.0198,"d":"R 0.02"}},{"v":0.6798000000000001,"d":"R 0.68"},{"$f":"F10*Escalation!C8","v":{"v":0.020394000000000002,"d":"R 0.02"}},{"v":0.7001940000000001,"d":"R 0.70"},{"$f":"H10*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.7001940000000001,"d":"R 0.70"}]
[4,"Grassland","m²",{"v":0.19,"d":"R 0.19"},{"$f":"D11*Escalation!C7","v":{"v":0.0057,"d":"R 0.01"}},{"v":0.1957,"d":"R 0.20"},{"$f":"F11*Escalation!C8","v":{"v":0.005871,"d":"R 0.01"}},{"$f":"F11+G11","v":{"v":0.201571,"d":"R 0.20"}},{"$f":"H11*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.201571,"d":"R 0.20"}]
[5,"Savanna","m²",{"v":0.51,"d":"R 0.51"},{"$f":"D12*Escalation!C7","v":{"v":0.0153,"d":"R 0.02"}},{"v":0.5253,"d":"R 0.53"},{"$f":"F12*Escalation!C8","v":{"v":0.015759,"d":"R 0.02"}},{"v":0.541059,"d":"R 0.54"},{"$f":"H12*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.541059,"d":"R 0.54"}]
[6,"Reeds Cut and stacking","m²",{"v":1.27,"d":"R 1.27"},{"$f":"D13*Escalation!C7","v":{"v":0.0381,"d":"R 0.04"}},{"v":1.3081,"d":"R 1.31"},{"$f":"F13*Escalation!C8","v":{"v":0.039243,"d":"R 0.04"}},{"v":1.347343,"d":"R 1.35"},{"$f":"H13*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.347343,"d":"R 1.35"}]
[7,"Reeds Cut and removal","m²",{"v":3.2,"d":"R 3.20"},{"$f":"D14*Escalation!C7","v":{"v":0.096,"d":"R 0.10"}},{"v":3.2960000000000003,"d":"R 3.30"},{"$f":"F14*Escalation!C8","v":{"v":0.09888000000000001,"d":"R 0.10"}},{"v":3.39488,"d":"R 3.39"},{"$f":"H14*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3.39488,"d":"R 3.39"}]
[8,"Herbicide Application( Substations only)","m²",{"v":1.25,"d":"R 1.25"},{"$f":"D15*Escalation!C7","v":{"v":0.0375,"d":"R 0.04"}},{"v":1.2875,"d":"R 1.29"},{"$f":"F15*Escalation!C8","v":{"v":0.038625,"d":"R 0.04"}},{"v":1.326125,"d":"R 1.33"},{"$f":"H15*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.326125,"d":"R 1.33"}]
[9,"Substation Grass Cutting","m²",{"v":0.48,"d":"R 0.48"},{"$f":"D16*Escalation!C7","v":{"v":0.0144,"d":"R 0.01"}},{"v":0.4944,"d":"R 0.49"},{"$f":"F16*Escalation!C8","v":{"v":0.014832,"d":"R 0.01"}},{"v":0.509232,"d":"R 0.51"},{"$f":"H16*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.509232,"d":"R 0.51"}]
[10,"Fynbos","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D17*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"v":0.3296,"d":"R 0.33"},{"$f":"F17*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"v":0.339488,"d":"R 0.34"},{"$f":"H17*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.339488,"d":"R 0.34"}]
[11,"Indian Ocean costal belt","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D18*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"v":0.3296,"d":"R 0.33"},{"$f":"F18*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"v":0.339488,"d":"R 0.34"},{"$f":"H18*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.339488,"d":"R 0.34"}]
[12,"Nama-Karoo","m²",{"v":0.23,"d":"R 0.23"},{"$f":"D19*Escalation!C7","v":{"v":0.0069,"d":"R 0.01"}},{"v":0.2369,"d":"R 0.24"},{"$f":"F19*Escalation!C8","v":{"v":0.007107,"d":"R 0.01"}},{"v":0.244007,"d":"R 0.24"},{"$f":"H19*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.244007,"d":"R 0.24"}]
[13,"Succulent Karoo","m²",{"v":0.23,"d":"R 0.23"},{"$f":"D20*Escalation!C7","v":{"v":0.0069,"d":"R 0.01"}},{"v":0.2369,"d":"R 0.24"},{"$f":"F20*Escalation!C8","v":{"v":0.007107,"d":"R 0.01"}},{"v":0.244007,"d":"R 0.24"},{"$f":"H20*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.244007,"d":"R 0.24"}]
[14,"Pure Grass Removal","m2",{"v":0.11,"d":"R 0.11"},{"$f":"D21*Escalation!C8","v":{"v":3.3E-3,"d":"R 0.00"}},{"$f":"D21+E21","v":{"v":0.1133,"d":"R 0.11"}},{"$f":"F21*Escalation!C8","v":{"v":3.3989999999999997E-3,"d":"R 0.00"}},{"$f":"F21+G21","v":{"v":0.116699,"d":"R 0.12"}},{"$f":"H21*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H21+I21","v":{"v":0.116699,"d":"R 0.12"}}]
[15,"Substation Weeding","m2",{"v":0.3,"d":"R 0.30"},{"$f":"D22*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.3,"d":"R 0.30"},{"$f":"F22*Escalation!C8","v":{"v":0.009,"d":"R 0.01"}},{"v":0.309,"d":"R 0.31"},{"$f":"H22*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.309,"d":"R 0.31"}]
[16,"Reeds cut and removal","m2",{"v":2.6,"d":"R 2.60"},{"$f":"D23*Escalation!C10","v":{"v":0,"d":"R 0.00"}},{"v":2.6,"d":"R 2.60"},{"$f":"F23*Escalation!C8","v":{"v":0.078,"d":"R 0.08"}},{"v":2.678,"d":"R 2.68"},{"$f":"H23*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":2.678,"d":"R 2.68"}]
["A2","Vegetation Biomes (Cycle2)"]
[1,"Albany Thicket","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D25*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"$f":"D25+E25","v":{"v":0.3296,"d":"R 0.33"}},{"$f":"F25*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"$f":"F25+G25","v":{"v":0.339488,"d":"R 0.34"}},{"$f":"H25*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H25+I25","v":{"v":0.339488,"d":"R 0.34"}}]
[2,"Desert","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D26*Escalation!C7","v":{"v":0.0036,"d":"R 0.00"}},{"v":0.1236,"d":"R 0.12"},{"$f":"F26*Escalation!C8","v":{"v":0.003708,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},{"$f":"H26*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"}]
[3,"Forest","m²",{"v":0.45,"d":"R 0.45"},{"$f":"D27*Escalation!C7","v":{"v":0.0135,"d":"R 0.01"}},{"v":0.4635,"d":"R 0.46"},{"$f":"F27*Escalation!C8","v":{"v":0.013905,"d":"R 0.01"}},{"v":0.477405,"d":"R 0.48"},{"$f":"H27*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.477405,"d":"R 0.48"}]
[4,"Grassland","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D28*Escalation!C7","v":{"v":0.0036,"d":"R 0.00"}},{"v":0.1236,"d":"R 0.12"},{"$f":"F28*Escalation!C8","v":{"v":0.003708,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},{"$f":"H28*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"}]
[5,"Savanna","m²",{"v":0.26,"d":"R 0.26"},{"$f":"D29*Escalation!C7","v":{"v":0.0078,"d":"R 0.01"}},{"v":0.2678,"d":"R 0.27"},{"$f":"F29*Escalation!C8","v":{"v":0.008034,"d":"R 0.01"}},{"v":0.27583399999999997,"d":"R 0.28"},{"$f":"H29*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.27583399999999997,"d":"R 0.28"}]
[6,"Reeds Cut and stacking","m²",{"v":0.66,"d":"R 0.66"},{"$f":"D30*Escalation!C7","v":{"v":0.0198,"d":"R 0.02"}},{"v":0.6798000000000001,"d":"R 0.68"},{"$f":"F30*Escalation!C8","v":{"v":0.020394000000000002,"d":"R 0.02"}},{"v":0.7001940000000001,"d":"R 0.70"},{"$f":"H30*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.7001940000000001,"d":"R 0.70"}]
[7,"Reeds Cut and removal","m²",{"v":1.25,"d":"R 1.25"},{"$f":"D31*Escalation!C7","v":{"v":0.0375,"d":"R 0.04"}},{"v":1.2875,"d":"R 1.29"},{"$f":"F31*Escalation!C8","v":{"v":0.038625,"d":"R 0.04"}},{"v":1.326125,"d":"R 1.33"},{"$f":"H31*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.326125,"d":"R 1.33"}]
[8,"Herbicide Application( Substations only)","m²",{"v":1.25,"d":"R 1.25"},{"$f":"D32*Escalation!C7","v":{"v":0.0375,"d":"R 0.04"}},{"v":1.2875,"d":"R 1.29"},{"$f":"F32*Escalation!C8","v":{"v":0.038625,"d":"R 0.04"}},{"v":1.326125,"d":"R 1.33"},{"$f":"H32*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.326125,"d":"R 1.33"}]
[9,"Substation Grass Cutting","m²",{"v":0.48,"d":"R 0.48"},{"$f":"D33*Escalation!C7","v":{"v":0.0144,"d":"R 0.01"}},{"v":0.4944,"d":"R 0.49"},{"$f":"F33*Escalation!C8","v":{"v":0.014832,"d":"R 0.01"}},{"v":0.509232,"d":"R 0.51"},{"$f":"H33*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.509232,"d":"R 0.51"}]
[10,"Pure Grass Removal","m²",{"v":0.11,"d":"R 0.11"},{"$f":"D34*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"D34+E34","v":{"v":0.11,"d":"R 0.11"}},{"$f":"F34*Escalation!C8","v":{"v":3.3E-3,"d":"R 0.00"}},{"v":0.1133,"d":"R 0.11"},{"$f":"H34*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.1133,"d":"R 0.11"}]
[11,"Substation Weeding","m²",{"v":0.3,"d":"R 0.30"},{"$f":"D35*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.3,"d":"R 0.30"},{"$f":"F35*Escalation!C8","v":{"v":0.009,"d":"R 0.01"}},{"v":0.309,"d":"R 0.31"},{"$f":"H35*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.309,"d":"R 0.31"}]
[12,"Fynbos","m²",{"v":0.24,"d":"R 0.24"},{"$f":"D36*Escalation!C11","v":{"v":0,"d":"R 0.00"}},{"v":0.24,"d":"R 0.24"},{"$f":"F36*Escalation!C8","v":{"v":0.0072,"d":"R 0.01"}},{"v":0.2472,"d":"R 0.25"},{"$f":"H36*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.2472,"d":"R 0.25"}]
[13,"Indian Ocean costal belt","m²",{"v":0.23,"d":"R 0.23"},{"$f":"D37*Escalation!C7","v":{"v":0.0069,"d":"R 0.01"}},{"$f":"D37+E37","v":{"v":0.2369,"d":"R 0.24"}},{"$f":"F37*Escalation!C8","v":{"v":0.007107,"d":"R 0.01"}},{"v":0.244007,"d":"R 0.24"},{"$f":"H37*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.244007,"d":"R 0.24"}]
[14,"Nama-Karoo","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D38*Escalation!C7","v":{"v":0.0036,"d":"R 0.00"}},{"$f":"D38+E38","v":{"v":0.1236,"d":"R 0.12"}},{"$f":"F38*Escalation!C8","v":{"v":0.003708,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},{"$f":"H38*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"}]
[15,"Succulent Karoo","m²",{"v":0.12,"d":"R 0.12"},{"$f":"D39*Escalation!C7","v":{"v":0.0036,"d":"R 0.00"}},{"$f":"D39+E39","v":{"v":0.1236,"d":"R 0.12"}},{"$f":"F39*Escalation!C8","v":{"v":0.003708,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"},{"$f":"H39*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.127308,"d":"R 0.13"}]
[16,"Controlled burning","m²",{"v":0.32,"d":"R 0.32"},{"$f":"D40*Escalation!C7","v":{"v":0.0096,"d":"R 0.01"}},{"$f":"D40+E40","v":{"v":0.3296,"d":"R 0.33"}},{"$f":"F40*Escalation!C8","v":{"v":0.009888,"d":"R 0.01"}},{"v":0.339488,"d":"R 0.34"},{"$f":"H40*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.339488,"d":"R 0.34"}]
["A3","Vegetation Biomes (Cycle3)"]
[1,"Herbicides application( Lines)","m2",{"v":0.33,"d":"R 0.33"},{"$f":"D42*Escalation!C7","v":{"v":0.0099,"d":"R 0.01"}},{"$f":"D42+E42","v":{"v":0.33990000000000004,"d":"R 0.34"}},{"$f":"F42*Escalation!C8","v":{"v":0.010197000000000001,"d":"R 0.01"}},{"$f":"F42+G42","v":{"v":0.35009700000000005,"d":"R 0.35"}},{"$f":"H42*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H42+I42","v":{"v":0.35009700000000005,"d":"R 0.35"}}]
["B","Modifiers"]
[1,"Single tree Event  >400mm","Each",{"v":2008.76,"d":"R 2,008.76"},{"$f":"D44*Escalation!C7","v":{"v":60.2628,"d":"R 60.26"}},{"$f":"D44+E44","v":{"v":2069.0228,"d":"R 2,069.02"}},{"$f":"F44*Escalation!C8","v":{"v":62.070684,"d":"R 62.07"}},{"$f":"F44+G44","v":{"v":2131.093484,"d":"R 2,131.09"}},{"$f":"H44*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"$f":"H44+I44","v":{"v":2131.093484,"d":"R 2,131.09"}}]
[2,"Call Out for Fallen Tree  >400mm (Monday - Sat) R1931.50 x 1.5","Each",{"v":3012.36,"d":"R 3,012.36"},{"$f":"D45*Escalation!C7","v":{"v":90.3708,"d":"R 90.37"}},{"v":3102.7308000000003,"d":"R 3,102.73"},{"$f":"F45*Escalation!C8","v":{"v":93.081924,"d":"R 93.08"}},{"v":3195.8127240000003,"d":"R 3,195.81"},{"$f":"H45*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3195.8127240000003,"d":"R 3,195.81"}]
[3,"Call Out for Fallen Tree  >400mm (Sunday + Public Holiday) R1931.50 X 2","Each",{"v":4017.52,"d":"R 4,017.52"},{"$f":"D46*Escalation!C7","v":{"v":120.5256,"d":"R 120.53"}},{"v":4138.0456,"d":"R 4,138.05"},{"$f":"F46*Escalation!C8","v":{"v":124.141368,"d":"R 124.14"}},{"v":4262.186968,"d":"R 4,262.19"},{"$f":"H46*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4262.186968,"d":"R 4,262.19"}]
[4,"Single tree Event <400mm,100mm in diameter","Each",{"v":251.1,"d":"R 251.10"},{"$f":"D47*Escalation!C7","v":{"v":7.5329999999999995,"d":"R 7.53"}},{"v":258.633,"d":"R 258.63"},{"$f":"F47*Escalation!C8","v":{"v":7.758989999999999,"d":"R 7.76"}},{"v":266.39198999999996,"d":"R 266.39"},{"$f":"H47*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":266.39198999999996,"d":"R 266.39"}]
[5,"Call Out for Fallen Tree <400mm (Monday - Sat)","Each",{"v":3012.36,"d":"R 3,012.36"},{"$f":"D48*Escalation!C7","v":{"v":90.3708,"d":"R 90.37"}},{"v":3102.7308000000003,"d":"R 3,102.73"},{"$f":"F48*Escalation!C8","v":{"v":93.081924,"d":"R 93.08"}},{"v":3195.8127240000003,"d":"R 3,195.81"},{"$f":"H48*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":3195.8127240000003,"d":"R 3,195.81"}]
[6,"Call Out for Fallen Tree <400mm (Sunday + Public Holiday)","Each",{"v":4017.52,"d":"R 4,017.52"},{"$f":"D49*Escalation!C7","v":{"v":120.5256,"d":"R 120.53"}},{"v":4138.0456,"d":"R 4,138.05"},{"$f":"F49*Escalation!C8","v":{"v":124.141368,"d":"R 124.14"}},{"v":4262.186968,"d":"R 4,262.19"},{"$f":"H49*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":4262.186968,"d":"R 4,262.19"}]
[7,"Hedges","m²",{"v":18.11,"d":"R 18.11"},{"$f":"D50*Escalation!C7","v":{"v":0.5433,"d":"R 0.54"}},{"v":18.653299999999998,"d":"R 18.65"},{"$f":"F50*Escalation!C8","v":{"v":0.559599,"d":"R 0.56"}},{"v":19.212898999999997,"d":"R 19.21"},{"$f":"H50*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":19.212898999999997,"d":"R 19.21"}]
[8,"Fruit Trees (orchards) Trimming ","m²",{"v":1.33,"d":"R 1.33"},{"$f":"D51*Escalation!C7","v":{"v":0.0399,"d":"R 0.04"}},{"v":1.3699000000000001,"d":"R 1.37"},{"$f":"F51*Escalation!C8","v":{"v":0.041097,"d":"R 0.04"}},{"v":1.410997,"d":"R 1.41"},{"$f":"H51*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":1.410997,"d":"R 1.41"}]
[9,"Trimming trees in Town & Wind Breaks","Each",{"v":223.02,"d":"R 223.02"},{"$f":"D52*Escalation!C7","v":{"v":6.6906,"d":"R 6.69"}},{"v":229.7106,"d":"R 229.71"},{"$f":"F52*Escalation!C8","v":{"v":6.891318,"d":"R 6.89"}},{"v":236.601918,"d":"R 236.60"},{"$f":"H52*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":236.601918,"d":"R 236.60"}]
[10,"Invader species Modifier","m²",{"v":0.34,"d":"R 0.34"},{"$f":"D53*Escalation!C7","v":{"v":0.0102,"d":"R 0.01"}},{"v":0.3502,"d":"R 0.35"},{"$f":"F53*Escalation!C8","v":{"v":0.010506,"d":"R 0.01"}},{"v":0.360706,"d":"R 0.36"},{"$f":"H53*Escalation!C9","v":{"v":0,"d":"R 0.00"}},{"v":0.360706,"d":"R 0.36"}]
[11,"Standing Time Per Hour per member after the first hour waiting for Eskom","Hour",{"v":94.16,"d":"R 94.16"}]
["C","Occcupational Health and Safety Requirements (32-136) -Inclusive of COVID-19",{"v":0.034,"d":"3%"},"R0.03.5 % sum of invoice"]
["C1 ","Personal Protective Equipment appropriate to the task to be performed shall be provided by the Principal Contractor. -Inclusive of COVID-19",{"v":0.01,"d":"1%"},"R0.01 % sum of invoice"]

{"sheet":"Sheet2","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"Sheet3","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}