{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["PS5 Schedule"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"PS5 Schedule","index":0,"n_rows":84,"n_cols":9,"rows_kept":84,"merged":[[5,5,6,8],[7,5,7,8],[8,5,9,8],[13,5,13,7],[17,5,18,7],[17,8,18,8],[30,5,31,8],[35,5,35,7],[38,5,38,7],[39,5,39,7],[40,5,40,8],[44,5,44,7],[47,5,47,7],[48,5,48,6],[49,5,50,7],[49,8,50,8],[51,5,53,7],[51,8,53,8],[57,5,57,6],[58,5,58,6],[59,5,59,6],[60,5,60,6],[61,5,61,6],[62,6,62,7],[63,5,63,6],[64,5,64,6],[65,5,65,6],[66,5,66,6],[67,5,67,6],[68,5,68,6],[69,5,70,7],[69,8,70,8],[71,5,71,8],[72,5,72,6],[73,5,73,6],[74,5,74,6],[75,5,75,6],[76,5,76,6],[77,5,78,7],[77,8,78,8],[79,5,79,7]]}
[]
[]
[]
[{"$nulls":5},"        PS5 SCHEDULE FOR TENDER -E2347DXLP"]
[{"$nulls":5},"Remarks: * Item 6: Eskom may effect this insurance, which includes War Risk Insurance"]
[{"$nulls":5},"PRICE LIST FOR GOODS MANUFACTURED INSIDE AND OUTSIDE THE R.S.A.,   The manufacture, supply, deliver, and install smart meters, Data Concentrator Units (DCUs), ready board retrofit, access covers, insulation piercing connectors (IPC), pole top split metering kiosks, secure pole mount DC kiosks, and all related accessories. This will also include the decommissioning, scrapping, and disposal of the Distribution Division's existing meters for the period of 2 years.  "]
[]
[{"$nulls":5},"ENQUIRY NO:  E2139DXLP "]
[{"$nulls":5},"SUPPLIED FROM OUTSIDE RSA:"]
[]
[{"$nulls":5},"Item Number according to the Item List:","Unit Price ","Item  Qty"," Total Price"]
[{"$nulls":5},"1.    Ex Works Price (Overseas)",null,null,{"$f":"G12*H12","v":0}]
[{"$nulls":5},"2.    Inland Transport Cost ",null,null,{"$f":"G13*H13","v":0}]
[{"$nulls":5},"3.    FOB Price                              (= 1+2)",null,null,{"$f":"SUM(I12:I13)","v":0}]
[{"$nulls":5},"4.     Cost of seafreight",null,null,{"$f":"G15*H15","v":0}]
[{"$nulls":5},"5.     Cost of airfreight",null,null,{"$f":"G16*H16","v":0}]
[{"$nulls":5},"6.     Cost of Marine Insurance*",null,null,0]
[{"$nulls":5},"7.    Total price delivered port R.S.A.               (= 3+4+5+6)",null,null,{"$f":"SUM(I14:I17)","v":0}]
[]
[{"$nulls":5},"8.    Wharfage",null,null,{"$f":"G20*H20","v":0}]
[{"$nulls":5},"9.     Landing charges",null,null,0]
[{"$nulls":5},"10.   Customs duties",null,null,0]
[{"$nulls":5},"11.   Surcharge",null,null,0]
[{"$nulls":5},"12.   Cost of Importation      (= 8+9+10+11)",null,null,{"$f":"SUM(I20:I23)","v":0}]
[{"$nulls":5},"13.   Other **                            (= 13)",null,null,0]
[{"$nulls":5},"14.    Cost of Rail transport In R.S.A.",null,null,0]
[{"$nulls":5},"15.    Cost of Road transport In R.S.A.",null,null,0]
[{"$nulls":5},"16.  Cost of transport works to site   (=14+15)",null,null,{"$f":"SUM(I26:I27)","v":0}]
[{"$nulls":5},"17.  TOTAL ITEM Price (FOB) delivered to works/site        (= 7+12+13+16)   ",null,null,{"$f":"I18+I24+I28","v":0}]
[{"$nulls":5}," ** Item 13: Please specify"]
[{"$nulls":5},"SUPPLIED FROM INSIDE RSA:"]
[]
[{"$nulls":5},"Item Number according to the Item List:","Unit Price ","Item  Qty"," Total Price"]
[{"$nulls":5},"18.  F.O.R. Price-Goods manufactured Inside R.S.A.",null,null,{"$f":"G34*H34","v":0}]
[{"$nulls":5},"19. F.O.R. Price-Goods supplied from Ex-Imported Items",null,null,{"$f":"G35*H35","v":0}]
[{"$nulls":5},"20.  Total F.O.R. price                      (=18+19)",null,null,{"$f":"SUM(I34:I35)","v":0}]
[{"$nulls":5},"21.  Cost of Rail transport",null,null,{"$f":"G37*H37","v":0}]
[{"$nulls":5},"22.  Cost of Road transport",null,null,{"$f":"G38*H38","v":0}]
[{"$nulls":5},"23.  Cost of transport works to site      (=21+22)",null,null,{"$f":"SUM(I37:I38)","v":0}]
[{"$nulls":5},"24.  TOTAL ITEM PRICE (F.O.R.) delivered to site    (=20+23)",null,null,{"$f":"I36+I39","v":0}]
[{"$nulls":5},"\nSITE WORK (ERECTION/INSTALLATION)"]
[{"$nulls":5},"Item Number according to the Item List:",null,null,"\nTotal Price"]
[{"$nulls":5},"25.  Local labour",null,null,{"$f":"G43*H43","v":0}]
[{"$nulls":5},"26.  Expatriate labour",null,null,{"$f":"G44*H44","v":0}]
[{"$nulls":5},"27.  Total price for site work                               (= 25+26)",null,null,{"$f":"SUM(I43:I44)","v":0}]
[{"$nulls":5},"28.  Overseas Engineering Service",null,null,{"$f":"G46*H46","v":0}]
[{"$nulls":5},"29.  Local Engineering Service/Design",null,null,{"$f":"G47*H47","v":0}]
[{"$nulls":5},"30.  Total price for Engineering Service             (= 28+29)",null,null,{"$f":"SUM(I46:I47)","v":0}]
[{"$nulls":5},"31.  VAT              (= tax rate x 17+24+27+30)                          ",null,{"v":0.15,"d":"15%"},{"$f":"(I29+I40+I45+I48)*H49","v":0}]
[{"$nulls":5},"32.  ITEM TOTAL PRICE delivered to site          (=17+24+27+30+31)",null,null,{"$f":"(I29+I40+I45+I48+I49)","v":0}]
[]
[{"$nulls":5},"GRAND TOTAL (= SUM OF ITEM TOTAL PRICES)",null,null,{"$f":"I49+I50","v":0}]
[]
[]
[{"$nulls":5},"Complete this ONLY if you supply from OUTSIDE RSA"]
[{"$nulls":5},"                                                                                                      ITEM Number according to the ITEM LIST.",null,"Item","Price"]
[{"$nulls":5},"CIF PRICE (Line 7)"]
[{"$nulls":5},"33.    Currency   A:  1  ZAR  =  .....................................  (FOB)"]
[{"$nulls":5},"34.    Currency   B:  1  ZAR  =  ...................................  (FOB)"]
[{"$nulls":5},"35.    Currency   C:  1  ZAR  =  ....................................  (FOB)"]
[{"$nulls":5},"36.     Currency  D:  1  ZAR  =  ............................  (FREIGHT)"]
[{"$nulls":5},"37.   Currency    E:  1  ZAR  =  .....................................  (INS)"]
[{"$nulls":5},"38.    Total CIF price         (7 = 33+34+35+36+37)                                             ",null,null,{"$f":"SUM(I57:I62)","v":0}]
[{"$nulls":5},"PRICE EXPATRIATE LABOUR (Line 26)"]
[{"$nulls":5},"39.    Currency   A:  1  ZAR  =  .....................................  (FOB)"]
[{"$nulls":5},"40.    Currency   B:  1  ZAR  =  ...................................  (FOB)"]
[{"$nulls":5},"41.    Currency   C:  1  ZAR  =  ....................................  (FOB)"]
[{"$nulls":5},"42.     Currency  D:  1  ZAR  =  ............................  (FREIGHT)"]
[{"$nulls":5},"43.   Currency    E:  1  ZAR  =  .....................................  (INS)"]
[{"$nulls":5},"44. Total Price Expatriate Labour                                    \n(26 = 39+40+41+42+43)                                  ",null,null,{"$f":"SUM(I65:I68)","v":0}]
[]
[{"$nulls":5},"PRICE OVERSEAS ENGINEERING SERVICES (Line 28)"]
[{"$nulls":5},"45.    Currency   A:  1  ZAR  =  .....................................  (FOB)"]
[{"$nulls":5},"46.    Currency   B:  1  ZAR  =  ...................................  (FOB)"]
[{"$nulls":5},"47.    Currency   C:  1  ZAR  =  ....................................  (FOB)"]
[{"$nulls":5},"48.     Currency  D:  1  ZAR  =  ............................  (FREIGHT)"]
[{"$nulls":5},"49.   Currency    E:  1  ZAR  =  .....................................  (INS)"]
[{"$nulls":5},"50.    Total Price O/seas Engineering Services               \n(28 = 45+46+47+48+49)           ",null,null,{"$f":"SUM(I73:I77)","v":0}]
[]
[{"$nulls":5},"51.    Foreign content of total price                       (38+44+50)",null,null,{"$f":"I63+I70+I78","v":0}]
[]
[]
[]
[{"$nulls":5},"Name of Tenderer: ______________  Authorised Signature: _________________Date: ___________ "]