{"text_format":"3","workbook":"xls","n_sheets":14,"sheets":["Cost Comparion","comparison","Unit 4","Unit 5","Unit 6"," CPA Calc","Sheet3","Cost Comparison","Risk Assessment","FRI - DB Thermal","FRI - Steinmuller","Tech Adjustments","BOQ","Sheet4"],"not_rendered":{"charts":2,"images":1,"external_links":18,"defined_names":461,"comments":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Cost Comparion","index":0,"n_rows":15,"n_cols":7,"rows_kept":15,"hidden":true,"merged":[[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,0,8,1],[8,2,8,4],[9,2,9,3],[10,2,10,4],[12,0,12,1],[12,2,12,4],[13,0,13,5],[14,0,15,5]],"flags":["formulas_cached_only"]}
["COST COMPARISON"]
[{"$error":"#REF!"}]
["Enquiry No : ","GVL  277"]
[]
["Item Description","Fire Protection Systems Tender Price","Phase 1 design and install for unit 1 multiplied by 5",null,"% Difference"]
["Design and installation of a Fire protection system",{"$error":"#REF!"},{"v":11752020,"d":"R 11,752,020.00"},null,{"$error":"#REF!"}]
["Sub-Total",{"$error":"#REF!"},{"v":11752020,"d":"R 11,752,020.00"}]
[]
["Escalation @ 6.09%",null,{"v":715698.018,"d":"R 715,698.02"}]
[]
["Total",{"$error":"#REF!"},{"v":12467718.018,"d":"R 12,467,718.02"}]
[]
["Percentage Variance",null,{"$error":"#REF!"}]
["The percentage difference indicates that Phase 1 is (21.13%) higher than Fire Control system tendered price."]
["The Phase 1 price has been escalated using an average of CPI & PPI at 6.09% pa.",{"$nulls":5},"      "]

{"sheet":"comparison","index":1,"n_rows":78,"n_cols":11,"rows_kept":78,"hidden":true,"merged":[[0,0,0,8],[1,0,1,1],[3,2,3,3],[4,2,4,3],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,8],[5,9,6,9],[5,10,6,10],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,54,5],[53,6,54,6],[53,7,54,7],[53,8,54,8],[62,0,62,1],[63,0,63,1],[67,0,67,4],[71,1,71,10],[72,1,72,10]],"flags":["formulas_cached_only"]}
[{"$error":"#REF!"}]
["AT GROOTVLEI STATION"]
[{"$error":"#REF!"}]
["Cost Comparison",null,"A"]
[null,null,"TENDERERS",null,"B","C","D",null," "]
["Item","Description",{"$error":"#REF!"},{"$error":"#REF!"},"Escalation %","Westward Electric Co. (PTY) Ltd    (Cam 715)","Escalated Amount to date","Percentage Variance between A & D"]
[]
[1,"P & G's",{"v":557760,"d":"R 557,760.00"},{"v":490770,"d":"R 490,770.00"},{"v":0.0896,"d":"8.96%"},{"v":145200,"d":"R 145,200.00"},{"v":150620.8,"d":"R 150,620.80"},"WEC",{"v":0.7299541021227769,"d":"73%"},null,6504.960000000001]
[null,"Site establishment",{"v":53680,"d":"R 53,680.00"},{"v":18450,"d":"R 18,450.00"}," ",{"v":0,"d":"R 0.00"}," ","IES",{"v":0.6930928948387228,"d":"69%"},null,151704.96]
[null,"Site De establishment",{"v":32660,"d":"R 32,660.00"},{"v":8610,"d":"R 8,610.00"},null,{"v":0,"d":"R 0.00"}]
[null,"Access to power station",{"v":0,"d":"R 0.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":0,"d":"R 0.00"}]
[null,"Of site overheads",{"v":14210,"d":"R 14,210.00"},{"v":73800,"d":"R 73,800.00"},null,{"v":0,"d":"R 0.00"}]
[null,"Management and supervision",{"v":186450,"d":"R 186,450.00"},{"v":123000,"d":"R 123,000.00"},null,{"v":86290,"d":"R 86,290.00"}]
[null,"Safety",{"v":83480,"d":"R 83,480.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":14530,"d":"R 14,530.00"}]
[null,"Quality",{"v":94320,"d":"R 94,320.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":8130,"d":"R 8,130.00"}]
[null,"Admin overheads",{"v":27490,"d":"R 27,490.00"},{"v":0,"d":"R 0.00"},null,{"v":6230,"d":"R 6,230.00"}]
[null,"Finance",{"v":18640,"d":"R 18,640.00"},{"v":242310,"d":"R 242,310.00"},null,{"v":18290,"d":"R 18,290.00"}]
[null,"Programming",{"v":46830,"d":"R 46,830.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":11730,"d":"R 11,730.00"}]
[null," "," "," ",null," ",null," "," "]
[2,"Hydrogen Generation Plant",{"v":5828690,"d":"R 5,828,690.00"},{"v":5948670.4,"d":"R 5,948,670.40"},{"v":0.0896,"d":"8.96%"},{"v":3484440,"d":"R 3,484,440.00"},{"v":3614525.76,"d":"R 3,614,525.76"},"WEC",{"v":0.3798733917912945,"d":"38%"}]
[null,"Procure/Manufacture",{"v":5066080,"d":"R 5,066,080.00"},{"v":5492795.4,"d":"R 5,492,795.40"},null,{"v":3222580,"d":"R 3,222,580.00"},null,"IES",{"v":0.3923808990997384,"d":"39%"}]
[null,"Transport",{"v":86430,"d":"R 86,430.00"},{"v":209875,"d":"R 209,875.00"},null,{"v":118620,"d":"R 118,620.00"}]
[null,"Installation",{"v":351250,"d":"R 351,250.00"},{"v":184500,"d":"R 184,500.00"},null,{"v":24810,"d":"R 24,810.00"}]
[null,"Commissioning",{"v":238590,"d":"R 238,590.00"},{"v":61500,"d":"R 61,500.00"},null,{"v":118430,"d":"R 118,430.00"}]
[null,"Building Touch up",{"v":86340,"d":"R 86,340.00"}]
[null," "," "," ",null," "]
[3,"Design of Pipework",{"v":297250,"d":"R 297,250.00"},{"v":1523355,"d":"R 1,523,355.00"},{"v":0.0896,"d":"8.96%"},{"v":291050,"d":"R 291,050.00"},{"v":301915.86666666664,"d":"R 301,915.87"},"WEC",{"v":-0.01569677600224269,"d":"-2%"}]
[null,"Pipework, valves & other items",{"v":137870,"d":"R 137,870.00"},{"v":988305,"d":"R 988,305.00"},null,{"v":246540,"d":"R 246,540.00"},null,"IES",{"v":0.8018085957201921,"d":"80%"}]
[null,"Installation",{"v":122950,"d":"R 122,950.00"},{"v":492000,"d":"R 492,000.00"},null,{"v":23850,"d":"R 23,850.00"}]
[null,"Pressure Test",{"v":36430,"d":"R 36,430.00"},{"v":43050,"d":"R 43,050.00"},null,{"v":8240,"d":"R 8,240.00"}]
[null,"Commissioning",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},null,{"v":12420,"d":"R 12,420.00"}]
[]
[4,"Offloading pipework",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0.0896,"d":"8.96%"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},"WEC",{"v":0,"d":"0%"}]
[null,"Design",{"v":0,"d":"R 0.00"},"Included in 3 above",null,{"v":0,"d":"R 0.00"},null,"IES",{"v":0,"d":"0%"}]
[null,"Install",{"v":0,"d":"R 0.00"},"Included in 3 above",null,{"v":0,"d":"R 0.00"}]
[]
[5,"C & I",{"v":203990,"d":"R 203,990.00"},{"v":0,"d":"R 0.00"},{"v":0.0896,"d":"8.96%"},{"v":67550,"d":"R 67,550.00"},{"v":70071.86666666667,"d":"R 70,071.87"},"WEC",{"v":0.6564936189682501,"d":"66%"}]
[null,"Install",{"v":42260,"d":"R 42,260.00"},"Included in 2 above",null,{"v":53280,"d":"R 53,280.00"},null,"IES",{"v":0,"d":"0%"}]
[null,"Commisioning",{"v":24890,"d":"R 24,890.00"},"Included in 2 above",null,{"v":14270,"d":"R 14,270.00"}]
[null,"Material Panel",{"v":136840,"d":"R 136,840.00"},{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"}]
[]
[6,"Data Packs & Documentation",{"v":156860,"d":"R 156,860.00"},{"v":95325,"d":"R 95,325.00"},{"v":0.0896,"d":"8.96%"},{"v":39160,"d":"R 39,160.00"},{"v":40621.973333333335,"d":"R 40,621.97"},"WEC",{"v":0.7410303880317906,"d":"74%"}]
[null,"Drawings & Manuals",{"v":28640,"d":"R 28,640.00"},{"v":55350,"d":"R 55,350.00"},null,{"v":16730,"d":"R 16,730.00"},null,"IES",{"v":0.5738581344523123,"d":"57%"}]
[null,"As-build drawings",{"v":46390,"d":"R 46,390.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":0,"d":"R 0.00"}]
[null,"Control & operating philosophy",{"v":18460,"d":"R 18,460.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":0,"d":"R 0.00"}]
[null,"Maintenance & spares list",{"v":8460,"d":"R 8,460.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":0,"d":"R 0.00"}]
[null,"Data books & specifications",{"v":18490,"d":"R 18,490.00"},{"v":6150,"d":"R 6,150.00"},null,{"v":0,"d":"R 0.00"}]
[null,"Training of staff",{"v":36420,"d":"R 36,420.00"},{"v":15375,"d":"R 15,375.00"},null,{"v":22430,"d":"R 22,430.00"}]
[{"$nulls":7}," "," "]
[7,"Pipework from Storage to Generators",{"v":843470,"d":"R 843,470.00"},{"v":0,"d":"R 0.00"},{"v":0.0896,"d":"8.96%"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},"WEC",{"v":1,"d":"100%"}]
[null,"Design",{"v":84630,"d":"R 84,630.00"},{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},null,"IES",{"v":0,"d":"0%"}]
[null,"Install",{"v":758840,"d":"R 758,840.00"},{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7}," "," "]
[" ","TOTAL TENDER PRICE",{"v":7888020,"d":"R 7,888,020.00"},{"v":8058120.4,"d":"R 8,058,120.40"},{"v":0.0896,"d":"8.96%"},{"v":4027400,"d":"R 4,027,400.00"},{"v":4177756.2666666666,"d":"R 4,177,756.27"},"WEC",{"v":0.4703669277376748,"d":"47%"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"},null,{"v":0.48154705324747116,"d":"48%"}]
[" "," "," "," "," "," "," ","IES",{"v":0.48154705324747116,"d":"48%"}]
[{"$nulls":7}," "," "]
[null,null," "," ",null,null," "," "," "]
[" "]
["NOTE:"]
["Westward Electric Co & Intens Engineering will be compared to Westward (Cam 715) which is the current contract at Camden Power Station."]
[]
["1. WEC - Westward Electric CO. (PTY) Ltd",null," ",{"$nulls":5}," "]
["2. IES - Intens Engineering Solutions (PTY) Ltd"]
["3. Identical Hydrogen plant has been constructed at the Camden Power Station."]
["4. We have used the abovementioned Power Station for cost comparison purposes and escalated the figures using an average of the current annual CPI & PPI at 8.96% to make it"]
["comparable with this tender."]
["5. Grootvlei Power Station has already installed a storage vessel therefore we have omitted those costs."]
["6. Grootvlei works will need the building to be modified to suit the plant."]
[" "]
[" "]
[" "," "]
[" "," "]
[]
[]
[" "]
[" "]
[" "]

{"sheet":"Unit 4","index":2,"n_rows":53,"n_cols":6,"rows_kept":53,"hidden":true,"merged":[[0,1,0,5],[1,3,1,5]],"flags":["formulas_cached_only"]}
[null,"OIL BURNER MANAGEMENT PANELS UNIT 3, 4, 5 & 6."]
[null,"SUPPLY OF THE FOLLOWING MATERIALS PER UNIT"]
[]
[]
["UNIT 4"]
[" ITEM","DESCRIPTION","QTY","UNIT ","PRICE PER UNIT","TOTAL PRICE"]
[1,"25mm Galvanized Conduit & saddle",288,"m",{"v":31.6,"d":"R 31.60"},{"v":9100.800000000001,"d":"R 9,100.80"}]
[]
[2,"P1000 Unistrut",60,"m",{"v":183,"d":"R 183.00"},{"v":10980,"d":"R 10,980.00"}]
[]
[3,"25mm PVC End caps",384,"ea",{"v":6.5,"d":"R 6.50"},{"v":2496,"d":"R 2,496.00"}]
[]
[4,"M6 counter sunk screws ",1,"lot",{"v":280,"d":"R 280.00"},{"v":280,"d":"R 280.00"}]
[]
[5,"Copex Tubing",96,"m",{"v":60.53,"d":"R 60.53"},{"v":5810.88,"d":"R 5,810.88"}]
[]
[6,"Copes Fitting",96,"ea",{"v":40.17,"d":"R 40.17"},{"v":3856.32,"d":"R 3,856.32"}]
[]
[7,"1mm 3 core Silicone cable",624,"m",{"v":27.14,"d":"R 27.14"},{"v":16935.36,"d":"R 16,935.36"}]
[]
[8,"Glands, Lugs and Cable Number",144,"ends",{"v":19.9,"d":"R 19.90"},{"v":2865.6,"d":"R 2,865.60"}]
[]
[9,"1mm 5 core cable - Free Issue",168,"m",{"v":25.94,"d":"R 25.94"},{"v":4357.92,"d":"R 4,357.92"}]
[]
[10,"Glands, Lugs and Cable Number",48,"ends",{"v":19.9,"d":"R 19.90"},{"v":955.1999999999999,"d":"R 955.20"}]
[]
[11,"6mm S/S Tubing",576,"m",{"v":76.95,"d":"R 76.95"},{"v":44323.200000000004,"d":"R 44,323.20"}]
[]
[12,"12mm S/S Tubing",144,"m",{"v":129.2,"d":"R 129.20"},{"v":18604.8,"d":"R 18,604.80"}]
[]
[13,"6mm Bulk Head connectors",96,"ea",{"v":77.6,"d":"R 77.60"},{"v":7449.599999999999,"d":"R 7,449.60"}]
[]
[14,"12mm Bulk Head connectors",24,"ea",{"v":149.6,"d":"R 149.60"},{"v":3590.3999999999996,"d":"R 3,590.40"}]
[]
[15,"6mm Male Connector",96,"ea",{"v":187.5,"d":"R 187.50"},{"v":18000,"d":"R 18,000.00"}]
[]
[16,"12mm  Male Connector",24,"ea",{"v":262.4,"d":"R 262.40"},{"v":6297.599999999999,"d":"R 6,297.60"}]
[]
[17,"6mm Unions",96,"ea",{"v":123.76,"d":"R 123.76"},{"v":11880.960000000001,"d":"R 11,880.96"}]
[]
[18,"12mm Unions",24,"ea",{"v":200.2,"d":"R 200.20"},{"v":4804.799999999999,"d":"R 4,804.80"}]
[]
[19,"P100 Unitstrut",96,"m",{"v":156,"d":"R 156.00"},{"v":14976,"d":"R 14,976.00"}]
[]
[20,"6mm S/S Saddles",576,"ea",{"v":44.61,"d":"R 44.61"},{"v":25695.36,"d":"R 25,695.36"}]
[]
[21,"12mm S/S Saddles",144,"ea",{"v":44.61,"d":"R 44.61"},{"v":6423.84,"d":"R 6,423.84"}]
[]
[22,"6mm Bulk Head - 3/8 Reducer",96,"ea",{"v":155.2,"d":"R 155.20"},{"v":14899.199999999999,"d":"R 14,899.20"}]
[]
[23,"Supply of 1/2 inch galvanized steel piping, Length = 6m ",24,"each",{"v":195,"d":"R 195.00"},{"v":4680,"d":"R 4,680.00"}]
[]
[null,"Carried to Summary",{"$nulls":3},{"v":239263.84,"d":"R 239,263.84"}]

{"sheet":"Unit 5","index":3,"n_rows":53,"n_cols":6,"rows_kept":53,"hidden":true,"merged":[[0,1,0,5],[1,3,1,5]],"flags":["formulas_cached_only"]}
[null,"OIL BURNER MANAGEMENT PANELS UNIT 3, 4, 5 & 6."]
[null,"SUPPLY OF THE FOLLOWING MATERIALS PER UNIT"]
[]
[]
["UNIT 5"]
[" ITEM","DESCRIPTION","QTY","UNIT ","PRICE PER UNIT","TOTAL PRICE"]
[1,"25mm Galvanized Conduit & saddle",288,"m",{"v":31.6,"d":"R 31.60"},{"v":9100.800000000001,"d":"R 9,100.80"}]
[]
[2,"P1000 Unistrut",60,"m",{"v":183,"d":"R 183.00"},{"v":10980,"d":"R 10,980.00"}]
[]
[3,"25mm PVC End caps",384,"ea",{"v":6.5,"d":"R 6.50"},{"v":2496,"d":"R 2,496.00"}]
[]
[4,"M6 counter sunk screws ",1,"lot",{"v":280,"d":"R 280.00"},{"v":280,"d":"R 280.00"}]
[]
[5,"Copex Tubing",96,"m",{"v":60.53,"d":"R 60.53"},{"v":5810.88,"d":"R 5,810.88"}]
[]
[6,"Copes Fitting",96,"ea",{"v":40.17,"d":"R 40.17"},{"v":3856.32,"d":"R 3,856.32"}]
[]
[7,"1mm 3 core Silicone cable",624,"m",{"v":27.14,"d":"R 27.14"},{"v":16935.36,"d":"R 16,935.36"}]
[]
[8,"Glands, Lugs and Cable Number",144,"ends",{"v":19.9,"d":"R 19.90"},{"v":2865.6,"d":"R 2,865.60"}]
[]
[9,"1mm 5 core cable - Free Issue",168,"m",{"v":25.94,"d":"R 25.94"},{"v":4357.92,"d":"R 4,357.92"}]
[]
[10,"Glands, Lugs and Cable Number",48,"ends",{"v":19.9,"d":"R 19.90"},{"v":955.1999999999999,"d":"R 955.20"}]
[]
[11,"6mm S/S Tubing",576,"m",{"v":76.95,"d":"R 76.95"},{"v":44323.200000000004,"d":"R 44,323.20"}]
[]
[12,"12mm S/S Tubing",144,"m",{"v":129.2,"d":"R 129.20"},{"v":18604.8,"d":"R 18,604.80"}]
[]
[13,"6mm Bulk Head connectors",96,"ea",{"v":77.6,"d":"R 77.60"},{"v":7449.599999999999,"d":"R 7,449.60"}]
[]
[14,"12mm Bulk Head connectors",24,"ea",{"v":149.6,"d":"R 149.60"},{"v":3590.3999999999996,"d":"R 3,590.40"}]
[]
[15,"6mm Male Connector",96,"ea",{"v":187.5,"d":"R 187.50"},{"v":18000,"d":"R 18,000.00"}]
[]
[16,"12mm  Male Connector",24,"ea",{"v":262.4,"d":"R 262.40"},{"v":6297.599999999999,"d":"R 6,297.60"}]
[]
[17,"6mm Unions",96,"ea",{"v":123.76,"d":"R 123.76"},{"v":11880.960000000001,"d":"R 11,880.96"}]
[]
[18,"12mm Unions",24,"ea",{"v":200.2,"d":"R 200.20"},{"v":4804.799999999999,"d":"R 4,804.80"}]
[]
[19,"P100 Unitstrut",96,"m",{"v":156,"d":"R 156.00"},{"v":14976,"d":"R 14,976.00"}]
[]
[20,"6mm S/S Saddles",576,"ea",{"v":44.61,"d":"R 44.61"},{"v":25695.36,"d":"R 25,695.36"}]
[]
[21,"12mm S/S Saddles",144,"ea",{"v":44.61,"d":"R 44.61"},{"v":6423.84,"d":"R 6,423.84"}]
[]
[22,"6mm Bulk Head - 3/8 Reducer",96,"ea",{"v":155.2,"d":"R 155.20"},{"v":14899.199999999999,"d":"R 14,899.20"}]
[]
[23,"Supply of 1/2 inch galvanized steel piping, Length = 6m ",24,"each",{"v":195,"d":"R 195.00"},{"v":4680,"d":"R 4,680.00"}]
[]
[null,"Carried to Summary",{"$nulls":3},{"v":239263.84,"d":"R 239,263.84"}]

{"sheet":"Unit 6","index":4,"n_rows":52,"n_cols":6,"rows_kept":52,"hidden":true,"merged":[[0,1,0,5],[1,3,1,5]],"flags":["formulas_cached_only"]}
[null,"OIL BURNER MANAGEMENT PANELS UNIT 3, 4, 5 & 6."]
[null,"SUPPLY OF THE FOLLOWING MATERIALS PER UNIT"]
[]
["UNIT 6"]
[" ITEM","DESCRIPTION","QTY","UNIT ","PRICE PER UNIT","TOTAL PRICE"]
[1,"25mm Galvanized Conduit & saddle",288,"m",{"v":31.6,"d":"R 31.60"},{"v":9100.800000000001,"d":"R 9,100.80"}]
[]
[2,"P1000 Unistrut",60,"m",{"v":183,"d":"R 183.00"},{"v":10980,"d":"R 10,980.00"}]
[]
[3,"25mm PVC End caps",384,"ea",{"v":6.5,"d":"R 6.50"},{"v":2496,"d":"R 2,496.00"}]
[]
[4,"M6 counter sunk screws ",1,"lot",{"v":280,"d":"R 280.00"},{"v":280,"d":"R 280.00"}]
[]
[5,"Copex Tubing",96,"m",{"v":60.53,"d":"R 60.53"},{"v":5810.88,"d":"R 5,810.88"}]
[]
[6,"Copes Fitting",96,"ea",{"v":40.17,"d":"R 40.17"},{"v":3856.32,"d":"R 3,856.32"}]
[]
[7,"1mm 3 core Silicone cable",624,"m",{"v":27.14,"d":"R 27.14"},{"v":16935.36,"d":"R 16,935.36"}]
[]
[8,"Glands, Lugs and Cable Number",144,"ends",{"v":19.9,"d":"R 19.90"},{"v":2865.6,"d":"R 2,865.60"}]
[]
[9,"1mm 5 core cable - Free Issue",168,"m",{"v":25.94,"d":"R 25.94"},{"v":4357.92,"d":"R 4,357.92"}]
[]
[10,"Glands, Lugs and Cable Number",48,"ends",{"v":19.9,"d":"R 19.90"},{"v":955.1999999999999,"d":"R 955.20"}]
[]
[11,"6mm S/S Tubing",576,"m",{"v":76.95,"d":"R 76.95"},{"v":44323.200000000004,"d":"R 44,323.20"}]
[]
[12,"12mm S/S Tubing",144,"m",{"v":129.2,"d":"R 129.20"},{"v":18604.8,"d":"R 18,604.80"}]
[]
[13,"6mm Bulk Head connectors",96,"ea",{"v":77.6,"d":"R 77.60"},{"v":7449.599999999999,"d":"R 7,449.60"}]
[]
[14,"12mm Bulk Head connectors",24,"ea",{"v":149.6,"d":"R 149.60"},{"v":3590.3999999999996,"d":"R 3,590.40"}]
[]
[15,"6mm Male Connector",96,"ea",{"v":187.5,"d":"R 187.50"},{"v":18000,"d":"R 18,000.00"}]
[]
[16,"12mm  Male Connector",24,"ea",{"v":262.4,"d":"R 262.40"},{"v":6297.599999999999,"d":"R 6,297.60"}]
[]
[17,"6mm Unions",96,"ea",{"v":123.76,"d":"R 123.76"},{"v":11880.960000000001,"d":"R 11,880.96"}]
[]
[18,"12mm Unions",24,"ea",{"v":200.2,"d":"R 200.20"},{"v":4804.799999999999,"d":"R 4,804.80"}]
[]
[19,"P100 Unitstrut",96,"m",{"v":156,"d":"R 156.00"},{"v":14976,"d":"R 14,976.00"}]
[]
[20,"6mm S/S Saddles",576,"ea",{"v":44.61,"d":"R 44.61"},{"v":25695.36,"d":"R 25,695.36"}]
[]
[21,"12mm S/S Saddles",144,"ea",{"v":44.61,"d":"R 44.61"},{"v":6423.84,"d":"R 6,423.84"}]
[]
[22,"6mm Bulk Head - 3/8 Reducer",96,"ea",{"v":155.2,"d":"R 155.20"},{"v":14899.199999999999,"d":"R 14,899.20"}]
[]
[23,"Supply of 1/2 inch galvanized steel piping, Length = 6m ",24,"each",{"v":195,"d":"R 195.00"},{"v":4680,"d":"R 4,680.00"}]
[]
[null,"Carried to Summary",{"$nulls":3},{"v":239263.84,"d":"R 239,263.84"}]

{"sheet":" CPA Calc","index":5,"n_rows":16,"n_cols":8,"rows_kept":16,"hidden":true,"merged":[[2,0,2,4],[3,0,3,4]],"flags":["formulas_cached_only"]}
["APPENDIX A"]
[]
[{"$error":"#REF!"}]
[]
[]
["ESCALATION"]
[]
["MATERIAL"]
["September 2007 - June 2008"]
[null,"Component","Seifsa Table","Component size","Base index","Final index","Gross Adjustment","Net adjustment"]
[]
[null,"Mechenical Engineering Materials ","Table G",0.3,1164.4,1257.17,0.3239015802129852,{"v":0.02390158021298522,"d":"0.02390"}]
[null,"Electrical Engineering Materials","Table G",0.7,1146.2,1198.67,0.7320441458733205,{"v":0.032044145873320495,"d":"0.03204"}]
[null,"Total",null,{"v":1,"d":"1.00"},null,null,"Total",{"v":0.055945726086305714,"d":"0.05595"}]
[]
[{"$nulls":4},"Price Adjustment",{"v":0.055945726086305714,"d":"5.59%"}]

{"sheet":"Sheet3","index":6,"n_rows":62,"n_cols":6,"rows_kept":62,"hidden":true,"flags":["formulas_cached_only"]}
["COST COMPARISON"]
[{"$error":"#REF!"}]
["Enquiry No : ","GVL  277"]
[]
["Item Description","Fire Protection Systems Tender Price","Phase 1 design and install Contract price for 1 unit (4600005470)","Phase 1 design and install Contract price for 1 unit","Phase 1 design and install Tender price for 5 units","% Difference"]
[]
[null,null,"DESCRIPTION"]
["Design and installation of a Fire Protection System",{"v":9832730,"d":"R 9,832,730.00"}]
[null,null,"General - site establishment /",{"v":205000,"d":"R 205,000.00"},{"v":205000,"d":"R 205,000.00"}]
[null,null,"de-establishment"]
[null,null,"Bond cost",{"v":75500,"d":"R 75,500.00"},{"v":377500,"d":"R 377,500.00"}]
[null,null,"Site management",{"v":900000,"d":"R 900,000.00"},{"v":4500000,"d":"R 4,500,000.00"}]
[null,null,"Accomodation",{"v":120000,"d":"R 120,000.00"},{"v":600000,"d":"R 600,000.00"}]
[null,null,"Engineering",{"v":245000,"d":"R 245,000.00"},{"v":1225000,"d":"R 1,225,000.00"}]
[null,null,"Commissioning",{"v":30000,"d":"R 30,000.00"},{"v":150000,"d":"R 150,000.00"}]
[null,null,"P&G's - Erection",{"v":180000,"d":"R 180,000.00"},{"v":900000,"d":"R 900,000.00"}]
[null,null,"P&G's - Civils",{"v":60000,"d":"R 60,000.00"},{"v":300000,"d":"R 300,000.00"}]
[null,null,"P&G's - Electrical & controls",{"v":60000,"d":"R 60,000.00"},{"v":300000,"d":"R 300,000.00"}]
[]
[null,"Subtotal: A",null,{"v":1670500,"d":"R 1,670,500.00"},{"v":8352500,"d":"R 8,352,500.00"}]
[]
[null,null,"Compressed air supply",{"v":374182,"d":"R 374,182.00"},{"v":1870910,"d":"R 1,870,910.00"}]
[null,null,"Main turbine lube oil",{"v":75400,"d":"R 75,400.00"},{"v":377000,"d":"R 377,000.00"}]
[null,null,"30ml level oil storage",{"v":105018,"d":"R 105,018.00"},{"v":525090,"d":"R 525,090.00"}]
[null,null,"tanks"]
[null,null,"Electrical cable",{"v":253420,"d":"R 253,420.00"},{"v":1267100,"d":"R 1,267,100.00"}]
[null,null,"Standby diesel generator",{"v":119770,"d":"R 119,770.00"},{"v":119770,"d":"R 119,770.00"}]
[null,null,"Low pressure fuel oil",{"v":192540,"d":"R 192,540.00"},{"v":192540,"d":"R 192,540.00"}]
[null,null,"High pressure fuel oil supply",{"v":17850,"d":"R 17,850.00"},{"v":17850,"d":"R 17,850.00"}]
[null,null,"Fire protection pipelines",{"v":4839283,"d":"R 4,839,283.00"}]
[null,null,"Fire protection pumps",{"v":1286600,"d":"R 1,286,600.00"}]
[null,null,"Fire protection for the fire pump",{"v":119019,"d":"R 119,019.00"}]
[null,null,"Coal transportation",{"v":4430667,"d":"R 4,430,667.00"}]
[null,null,"Turbine and generator",{"v":570450,"d":"R 570,450.00"}]
[null,null,"Boiler burner galleries",{"v":110760,"d":"R 110,760.00"},{"v":664560,"d":"R 664,560.00"}]
[null,null,"Transformers",{"v":640240,"d":"R 640,240.00"},{"v":3201200,"d":"R 3,201,200.00"}]
[null,null,"Steam driven boiler feed pump",{"v":251930,"d":"R 251,930.00"},{"v":1259650,"d":"R 1,259,650.00"}]
[null,null,"Electric feed pumps",{"v":76170,"d":"R 76,170.00"},{"v":380850,"d":"R 380,850.00"}]
[null,null,"Air preheaters",{"v":137760,"d":"R 137,760.00"}]
[]
[null,"Subtotal: B",null,{"v":13601059,"d":"R 13,601,059.00"},{"v":9876520,"d":"R 9,876,520.00"}]
[]
[]
[null,"Pro-rata value A/B",null,{"v":0.12282131854585734,"d":"12.28%"},{"v":1213047.209044531,"d":"R 1,213,047.21"}]
[]
[]
[]
[]
[]
["Sub-total",{"v":9832730,"d":"R 9,832,730.00"},null,{"v":17009299,"d":"R 17,009,299.00"},{"v":11089567.209044531,"d":"R 11,089,567.21"},{"v":0.8866648999593538,"d":"88.67%"}]
[]
["Escalation @ 7.67%",{"$nulls":3},{"v":850569.8049337156,"d":"R 850,569.80"}]
[]
["Total",{"v":9832730,"d":"R 9,832,730.00"},null,null,{"v":11940137.013978247,"d":"R 11,940,137.01"}]
[]
["Percentage variance",{"$nulls":3},{"v":0.17649772456640303,"d":"17.65%"}]
[]
[]
["NOTES"]
[]
["1. The percentage variance indicates that Phase 1 is 17.65% higher than Fire Control System tender price"]
["2. The Phase 1 Contract Price has been escalated using an average CPI & PPI at 7.67%"]

{"sheet":"Cost Comparison","index":7,"n_rows":30,"n_cols":7,"rows_kept":30,"hidden":true,"merged":[[4,0,6,0],[4,1,6,1]],"flags":["formulas_cached_only"]}
["COST COMPARISON"]
["GVL 108 - Fuel Oil Plant"]
[]
[]
["Notes:","Description","Camden1","Camden2",null,"Grootvlei","%"]
[null,null,4600002851,4600004934,"Average","GVL 108","Difference"]
[null,null,2005,2006,null,2006]
[]
[null,"Unit 1",{"v":2479005.883,"d":"R 2,479,005.88"},{"v":2333308.108,"d":"R 2,333,308.11"},{"v":2406156.9955,"d":"R 2,406,157.00"},{"v":3260934.8333333335,"d":"R 3,260,934.83"},{"v":0.35524607888510207,"d":"35.52%"}]
[null,"Unit 2",{"v":2479005.883,"d":"R 2,479,005.88"},{"v":2333308.108,"d":"R 2,333,308.11"},{"v":2406156.9955,"d":"R 2,406,157.00"},{"v":3260934.8333333335,"d":"R 3,260,934.83"},{"v":0.35524607888510207,"d":"35.52%"}]
[null,"Unit 3",{"v":2479005.883,"d":"R 2,479,005.88"},{"v":2333308.108,"d":"R 2,333,308.11"},{"v":2406156.9955,"d":"R 2,406,157.00"},{"v":3260934.8333333335,"d":"R 3,260,934.83"},{"v":0.35524607888510207,"d":"35.52%"}]
[null,"Unit 4",{"v":2479005.883,"d":"R 2,479,005.88"},{"v":2333308.108,"d":"R 2,333,308.11"},{"v":2406156.9955,"d":"R 2,406,157.00"},{"v":3260934.8333333335,"d":"R 3,260,934.83"},{"v":0.35524607888510207,"d":"35.52%"}]
[null,"Unit 5",{"v":2479005.883,"d":"R 2,479,005.88"},{"v":2333308.108,"d":"R 2,333,308.11"},{"v":2406156.9955,"d":"R 2,406,157.00"},{"v":3260934.8333333335,"d":"R 3,260,934.83"},{"v":0.35524607888510207,"d":"35.52%"}]
[null,"Unit 6",{"v":2479005.883,"d":"R 2,479,005.88"},{"v":2333308.108,"d":"R 2,333,308.11"},{"v":2406156.9955,"d":"R 2,406,157.00"},{"v":3260934.8333333335,"d":"R 3,260,934.83"},{"v":0.35524607888510207,"d":"35.52%"}]
[null,"TOTAL PRICE",{"v":14874035.297999999,"d":"R 14,874,035.30"},{"v":13999848.647999998,"d":"R 13,999,848.65"},{"v":14436941.973000001,"d":"R 14,436,941.97"},{"v":19565609,"d":"R 19,565,609.00"},{"v":0.355246078885102,"d":"35.52%"}]
[]
["NOTES:"]
[]
[1,"The contract amount  (R 7082873.96) was for unit 5,6 &8.  The amount has been escalated to the current value. "]
[null,"The average on contract amount will be used as the base for all units"]
[]
[2,"The contract amount  (R9333232.43) was for unit 1-4.  The amount has been escalated to the current value."]
[null,"The contract amount will be used as the base for all units"]
[]
[3,"There is an approximate increase of about 1.94% based on the average of similar contracts"]
[]
[4,"Contract number 4600002851 and 4600004934 was done by Mpumalanga Utility Services CC."]
[5,"Prices should be negotiated with Steinmuller as other tenderers received (that was rendered non"]
[null,"responsive) compare to those of the previous Eskom contracts while Steinmuller shows an "]
[null,"approximate increase of 35%."]

{"sheet":"Risk Assessment","index":8,"n_rows":217,"n_cols":27,"rows_kept":217,"hidden":true,"merged":[[185,2,185,6]],"flags":["formulas_cached_only"]}
["QS EVALUATION"]
["COMPENSATION EVENT ANALYSIS"]
["GVL 108 - FUEL OIL SYSTEM"]
[1,"TENDER ASSESSMENT -  DB THERMAL"]
[]
[1.1,null,"Completion date","2006-09-01",0.5082417582417582,null,"Starting Date","2006-02-28"]
[null,null,"i.e. ",{"v":26.428571428571427,"d":"26.43"},"weeks after starting date"]
[]
[null,null,0,"weeks at R",{"$error":"#REF!"},null,"per week",null,null,{"$error":"#REF!"}]
[]
[1.2,null,"Equipment Depreciation and Maintenance"]
[]
[null,null,20,"% of R",{"v":83049.00173999999,"d":"83,049 "},{"$nulls":4},{"v":16609.8,"d":"R 16,610"}]
[]
[1.3,null,"Working Areas Overheads"]
[]
[null,null,25,"% of R",{"v":332196.00695999997,"d":"332,196 "},{"$nulls":4},{"v":83049,"d":"R 83,049"}]
[]
[1.4,null,"Manufacture and Fabrication"]
[{"$nulls":4},{"v":0,"d":"0 "},0,"Local"]
[null,null,"Total number of hours to be",null,{"v":0,"d":"0 "},0,"Foreign"]
[null,null,"divided equally between each of the tendered categories:"]
[{"$nulls":7},{"v":0,"d":"R 0"}]
[null,null,"Manufacture and fabrication overheads"]
[]
[null,null,0,"% of R",{"v":0,"d":"0 "},null,"(above Sub Total)",null,null,{"v":0,"d":"R 0"}]
[]
[1.5,null,"Design "]
[{"$nulls":4},{"v":151.69850882035254,"d":"152 "},{"v":2528.3084803392094,"d":"2,528 "},"Local",{"$nulls":3},658500]
[null,null,"Total number of hours to be",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},"Foreign",{"$nulls":3},197550]
[null,null,"divided equally between each of the tendered categories:"]
[null,1,"Project Manager",null,{"v":4.550955264610576,"d":"5 hours at R"},null,{"v":332.76,"d":"R 332.76 /hr: "},{"v":1514,"d":"R 1,514"},null,null,1,null,0.03,{"v":5926.5,"d":"5,926.50"},{"v":17.810133429498737,"d":"17.8101334294987"}]
[null,2,"Site Manager",null,{"v":5.916241843993749,"d":"6 hours at R"},null,{"v":250,"d":"R 250.00 /hr: "},{"v":1479,"d":"R 1,479"},null,null,2,null,0.039,{"v":7704.45,"d":"7,704.45"},30.8178]
[null,3,"Site Quality / Inspector",null,{"v":6.067940352814102,"d":"6 hours at R"},null,{"v":178.58,"d":"R 178.58 /hr: "},{"v":1084,"d":"R 1,084"},null,null,3,null,0.04,{"v":7902,"d":"7,902.00"},44.24907604434987]
[null,4,"Supervisor",null,{"v":6.219638861634454,"d":"6 hours at R"},null,{"v":178.58,"d":"R 178.58 /hr: "},{"v":1111,"d":"R 1,111"},null,null,4,null,0.041,{"v":8099.55,"d":"8,099.55"},45.35530294545862]
[null,5,"Draughtsman",null,{"v":6.371337370454807,"d":"6 hours at R"},null,{"v":178.58,"d":"R 178.58 /hr: "},{"v":1138,"d":"R 1,138"},null,null,5,null,0.042,{"v":8297.1,"d":"8,297.10"},46.461529846567366]
[null,6,"NDT Technician",null,{"v":6.523035879275159,"d":"7 hours at R"},null,{"v":178.58,"d":"R 178.58 /hr: "},{"v":1165,"d":"R 1,165"},null,null,6,null,0.043,{"v":8494.65,"d":"8,494.65"},47.56775674767611]
[null,7,"Coded Welder",null,{"v":6.674734388095511,"d":"7 hours at R"},null,{"v":138.6,"d":"R 138.60 /hr: "},{"v":925,"d":"R 925"},null,null,7,null,0.044,{"v":8692.199999999999,"d":"8,692.20"},62.71428571428571]
[null,8,"Foreman",null,{"v":6.826432896915864,"d":"7 hours at R"},null,{"v":121.51,"d":"R 121.51 /hr: "},{"v":829,"d":"R 829"},null,null,8,null,0.045,{"v":8889.75,"d":"8,889.75"},{"v":73.16064521438564,"d":"73.1606452143856"}]
[null,9,"Artisan",null,{"v":6.9781314057362165,"d":"7 hours at R"},null,{"v":121.51,"d":"R 121.51 /hr: "},{"v":848,"d":"R 848"},null,null,9,null,0.046,{"v":9087.3,"d":"9,087.30"},74.78643733026088]
[null,10,"Mechanical Fitter",null,{"v":7.12982991455657,"d":"7 hours at R"},null,{"v":121.51,"d":"R 121.51 /hr: "},{"v":866,"d":"R 866"},null,null,10,null,0.047,{"v":9284.85,"d":"9,284.85"},76.41222944613612]
[null,11,"Boiler Maker",null,{"v":7.281528423376923,"d":"7 hours at R"},null,{"v":121.51,"d":"R 121.51 /hr: "},{"v":885,"d":"R 885"},null,null,11,null,0.048,{"v":9482.4,"d":"9,482.40"},78.03802156201135]
[null,12,"Fitter",null,{"v":7.433226932197275,"d":"7 hours at R"},null,{"v":121.51,"d":"R 121.51 /hr: "},{"v":903,"d":"R 903"},null,null,12,null,0.049,{"v":9679.95,"d":"9,679.95"},79.6638136778866]
[null,13,"Rigger",null,{"v":7.584925441017628,"d":"8 hours at R"},null,{"v":121.51,"d":"R 121.51 /hr: "},{"v":922,"d":"R 922"},null,null,13,null,0.05,{"v":9877.5,"d":"9,877.50"},81.28960579376182]
[null,14,"Site Driver tractor",null,{"v":7.73662394983798,"d":"8 hours at R"},null,{"v":69.15,"d":"R 69.15 /hr: "},{"v":535,"d":"R 535"},null,null,14,null,0.051,{"v":10075.05,"d":"10,075.05"},145.6984815618221]
[null,15,"Semi-skilled",null,{"v":7.888322458658332,"d":"8 hours at R"},null,{"v":59.17,"d":"R 59.17 /hr: "},{"v":467,"d":"R 467"},null,null,15,null,0.052,{"v":10272.6,"d":"10,272.60"},173.61162751394286]
[null,16,"Documentation Clerk",null,{"v":8.040020967478684,"d":"8 hours at R"},null,{"v":59.17,"d":"R 59.17 /hr: "},{"v":476,"d":"R 476"},null,null,16,null,0.053,{"v":10470.15,"d":"10,470.15"},176.95031265844176]
[null,17,"Site Clerk",null,{"v":8.191719476299037,"d":"8 hours at R"},null,{"v":59.17,"d":"R 59.17 /hr: "},{"v":485,"d":"R 485"},null,null,17,null,0.054,{"v":10667.7,"d":"10,667.70"},180.28899780294068]
[null,18,"Storeman",null,{"v":8.34341798511939,"d":"8 hours at R"},null,{"v":59.17,"d":"R 59.17 /hr: "},{"v":494,"d":"R 494"},null,null,18,null,0.055,{"v":10865.25,"d":"10,865.25"},183.62768294743958]
[null,19,"Labourer",null,{"v":8.495116493939742,"d":"8 hours at R"},null,{"v":37.13,"d":"R 37.13 /hr: "},{"v":315,"d":"R 315"},null,null,19,null,0.056,{"v":11062.800000000001,"d":"11,062.80"},297.947751144627]
[null,20,"Site Rigger Labour",null,{"v":8.646815002760095,"d":"9 hours at R"},null,{"v":37.13,"d":"R 37.13 /hr: "},{"v":321,"d":"R 321"},null,null,20,null,0.057,{"v":11260.35,"d":"11,260.35"},303.26824670078105]
[null,21,"Site Cleaner",null,{"v":8.798513511580447,"d":"9 hours at R"},null,{"v":37.13,"d":"R 37.13 /hr: "},{"v":327,"d":"R 327"},null,null,21,null,0.058,{"v":11457.900000000001,"d":"11,457.90"},308.5887422569351]
[{"$nulls":7},{"v":17089,"d":"R 17,089"},{"$nulls":4},{"v":1.0000000000000004,"d":"1.000"},{"v":197550,"d":"197,550.00"},{"v":2528.3084803392094,"d":"2,528.31"}]
[null,null,"Design overheads"]
[null,null,25,"% of R",{"v":17089,"d":"17,089 "},null,"(above Sub Total)",null,null,{"v":4272,"d":"R 4,272"}]
[]
[1.6,null,"People Overheads"]
[]
[null,null,25,"% of R",{"v":332196.00695999997,"d":"332,196 "},{"$nulls":4},{"v":83049,"d":"R 83,049"}]
[]
[1.7,null,"Adjustment for Equipment in published list"]
[{"$nulls":6},"."]
[null,null,10,"% of R",{"v":166098.00347999998,"d":"166,098 "},{"$nulls":4},{"v":16610,"d":"R 16,610"}]
[]
[1.8,null,"Fee",20,"% of R",null,{"v":1660980.0347999998,"d":"1,660,980 "},null,null,{"v":332196,"d":"R 332,196"}]
[]
[{"$nulls":8},"Sub Total A",{"$error":"#REF!"}]
[]
[1.9,null,"Tendered total of the Prices",{"$nulls":6},{"$error":"#REF!"}]
[{"$nulls":3},"Post tender closure technical adjustments (Local & Foreign):"]
[{"$nulls":3},"Technical Adjustments",{"$nulls":5},{"v":0,"d":"R 0"}]
[{"$nulls":3},"R.O.E. Adjustments",{"$nulls":5},{"$error":"#REF!"}]
[]
[]
[{"v":1.1,"d":"1.10"},null,"Revised tendered total of the Prices",{"$nulls":5},"Sub Total B",{"$error":"#REF!"}]
[]
[null,null,"TOTAL FOR TENDER ASSESSMENT PURPOSES ONLY (SUB TOTALS A+B)",{"$nulls":6},{"$error":"#REF!"}]
[]
[null,null,"ASSUMPTIONS"]
[]
[null,null,"Employer's estimate of tendered total of the Prices",{"$nulls":4},"R",{"v":27683000.58,"d":"27,683,001 "}]
[]
[null,null,"Employer's estimate of variance between tendered "]
[null,null,"and final total of the Prices",null,null,6,null,null,{"v":0.06,"d":"6%"}]
[]
[2,"TENDER ASSESSMENT - STEINMULLER"]
[]
[2.1,null,"Completion date",null,"2006-09-01"]
[null,null,"i.e. ",{"v":26.428571428571427,"d":"26.43"},"weeks after starting date"]
[]
[null,null,0,"weeks at R",{"$error":"#REF!"},null,"per week",null,null,{"$error":"#REF!"}]
[]
[2.2,null,"Equipment Depreciation and Maintenance"]
[]
[null,null,0,"% of R",{"v":83049.00173999999,"d":"83,049 "},{"$nulls":4},{"v":0,"d":"R 0"}]
[]
[2.3,null,"Working Areas Overheads"]
[]
[null,null,31,"% of R",{"v":332196.00695999997,"d":"332,196 "},{"$nulls":4},{"v":102980.76,"d":"R 102,981"}]
[]
[2.4,null,"Manufacture and Fabrication",null,{"$error":"#REF!"},{"$error":"#REF!"},"Local"]
[{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},"Foreign",{"$nulls":6},26429352.549999997]
[null,null,"Total number of hours to be",{"$nulls":7},{"$error":"#REF!"}]
[null,null,"divided equally between each of the tendered categories:",{"$nulls":7},{"$error":"#REF!"}]
[null,1,"Supervisor",null,{"$error":"#REF!"},null,{"v":147.25,"d":"R 147.25 /hr: "},{"$error":"#REF!"}]
[null,2,"Boilermaker",null,{"$error":"#REF!"},null,{"v":77.39,"d":"R 77.39 /hr: "},{"$error":"#REF!"},null,null,1,null,0.1,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,3,"Fitter",null,{"$error":"#REF!"},null,{"v":98.29,"d":"R 98.29 /hr: "},{"$error":"#REF!"},null,null,2,null,0.15,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4,"Welder",null,{"$error":"#REF!"},null,{"v":88.29,"d":"R 88.29 /hr: "},{"$error":"#REF!"},null,null,3,null,0.2,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,5,"Un-Skilled",null,{"$error":"#REF!"},null,{"v":34.54,"d":"R 34.54 /hr: "},{"$error":"#REF!"},null,null,4,null,0.25,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":7},{"$error":"#REF!"},null,null,5,null,0.3,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Manufacture and fabrication overheads",{"$nulls":9},{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,29,"% of R",{"$error":"#REF!"},null,"(above Sub Total)",null,null,{"$error":"#REF!"}]
[]
[2.5,null,"Design "]
[{"$nulls":4},{"$error":"#REF!"},{"$error":"#REF!"},"Local"]
[null,null,"Total number of hours to be",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},"Foreign",{"$nulls":3},{"$error":"#REF!"}]
[null,null,"divided equally between each of the tendered categories:",{"$nulls":7},{"$error":"#REF!"}]
[null,1,"Principle Engineer",null,{"$error":"#REF!"},null,{"v":147.25,"d":"R 147.25 /hr: "},{"$error":"#REF!"}]
[null,2,"Snr Engineer",null,{"$error":"#REF!"},null,{"v":77.39,"d":"R 77.39 /hr: "},{"$error":"#REF!"},null,null,1,null,0.15,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,3,"Engineer",null,{"$error":"#REF!"},null,{"v":98.29,"d":"R 98.29 /hr: "},{"$error":"#REF!"},null,null,2,null,0.2,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,4,"Draughtsman",null,{"$error":"#REF!"},null,{"v":99.29,"d":"R 99.29 /hr: "},{"$error":"#REF!"},null,null,3,null,0.3,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":7},{"$error":"#REF!"},null,null,4,null,0.35,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":12},{"v":0.9999999999999999,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,0,"% of R",{"$error":"#REF!"},null,"(above Sub Total)",null,null,{"$error":"#REF!"}]
[]
[2.6,null,"People Overheads"]
[]
[null,null,31,"% of R",{"v":332196.00695999997,"d":"332,196 "},{"$nulls":4},{"v":102981,"d":"R 102,981"}]
[]
[2.7,null,"Adjustment for Equipment in published list"]
[{"$nulls":6},"."]
[null,null,20,"% of R",{"v":166098.00347999998,"d":"166,098 "},{"$nulls":4},{"v":33220,"d":"R 33,220"}]
[]
[2.8,null,"Fee",27,"% of R",null,{"v":1660980.0347999998,"d":"1,660,980 "},null,null,{"v":448465,"d":"R 448,465"}]
[]
[{"$nulls":8},"Sub Total A",{"$error":"#REF!"}]
[]
[2.9,null,"Tendered total of the Prices",{"$nulls":6},{"$error":"#REF!"}]
[{"$nulls":3},"Post tender closure technical adjustments (Local & Foreign):"]
[{"$nulls":3},"Technical Adjustments",{"$nulls":5},{"v":0,"d":"R 0"}]
[]
[{"v":2.1,"d":"2.10"},null,"Revised tendered total of the Prices",{"$nulls":5},"Sub Total B",{"$error":"#REF!"}]
[]
[null,null,"TOTAL FOR TENDER ASSESSMENT PURPOSES ONLY (SUB TOTALS A+B)",{"$nulls":6},{"$error":"#REF!"}]
[]
[null,null,"ASSUMPTIONS"]
[]
[null,null,"Employer's estimate of tendered total of the Prices",{"$nulls":4},"R",{"v":27683000.58,"d":"27,683,001 "}]
[]
[null,null,"Employer's estimate of variance between tendered "]
[null,null,"and final total of the Prices",{"$nulls":5},{"v":0.06,"d":"6%"}]
[]
[3,"TENDER ASSESSMENT -  SUMMARY OF RESULTS "]
[{"$nulls":5},"DB THERMAL","STEINMULLER","Std Deviation"]
[3.1,null,"Completion date",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[3.2,null,"Equipment Depreciation and Maintenance",null,null,{"v":16609.8,"d":"R 16,610"},{"v":0,"d":"R 0"},{"v":11744.902214152316,"d":"R 11,745"}]
[]
[3.3,null,"Working Areas Overheads",null,null,{"v":83049,"d":"R 83,049"},{"v":102980.76,"d":"R 102,981"},{"v":14093.882656982669,"d":"R 14,094"}]
[]
[3.4,null,"Manufacture and Fabrication Overheads",null,null,{"v":0,"d":"R 0"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[3.5,null,"Design Overheads",null,null,{"v":4272,"d":"R 4,272"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[3.6,null,"People Overheads",null,null,{"v":83049,"d":"R 83,049"},{"v":102981,"d":"R 102,981"},{"v":14094.052362610266,"d":"R 14,094"}]
[]
[3.7,null,"Adjustment for Equipment in published list",null,null,{"v":16610,"d":"R 16,610"},{"v":33220,"d":"R 33,220"},{"v":11745.043635508555,"d":"R 11,745"}]
[{"$nulls":6},"."]
[3.8,null,"Fee",null,null,{"v":332196,"d":"R 332,196"},{"v":448465,"d":"R 448,465"},{"v":82214.59834177869,"d":"R 82,215"}]
[]
[3.9,null,"Tendered total of the Prices ",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Ranking",null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[{"v":3.1,"d":"3.10"},null,"Tendered total of the Prices (Adjusted)",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Ranking",null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"TOTAL FOR ASSESSMENT PURPOSES ONLY",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Ranking",null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,null,"SUMMARY OF RESULTS "]
[{"$nulls":3},"Original Tender","Adjusted Tender","Adjusted Tender including ce's","Estimate For Compensation Events"]
[null,null,"DB THERMAL",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":17},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"STEINMULLER",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":17},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
{"$rows_empty":22}
[null,null,"NUMBER","% CHANGE","DB THERMAL","STEINMULLER"]
[null,null,1,{"v":0,"d":"0%"},{"v":25216611.625066087,"d":"25,216,612 "},{"v":39497330.20760288,"d":"39,497,330 "}]
[null,null,2,{"v":0.1,"d":"10%"},{"v":25839479.625066087,"d":"25,839,480 "},{"v":39774160.20760288,"d":"39,774,160 "}]
[null,null,3,{"v":0.2,"d":"20%"},{"v":26462346.625066087,"d":"26,462,347 "},{"v":40050990.20760288,"d":"40,050,990 "}]
[null,null,4,{"v":0.5,"d":"50%"},{"v":28330949.635066085,"d":"28,330,950 "},{"v":40881480.20760288,"d":"40,881,480 "}]
[null,null,5,{"v":1,"d":"100%"},{"v":31445286.645066086,"d":"31,445,287 "},{"v":42265630.20760288,"d":"42,265,630 "}]

{"sheet":"FRI - DB Thermal","index":9,"n_rows":21,"n_cols":12,"rows_kept":21,"hidden":true,"flags":["formulas_cached_only"]}
["SUMMARY OF FORECASTED RATE OF INVOICING"]
["TENDERER :","DB Thermal"]
["ENQUIRY NO.:","GVL 108"]
["TENDER FOR :","Fuel Oil System",null,null,"OFFER:","MAIN"]
[]
["Escalation Indication ",null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","TOTAL"]
["or CPA Formula","CURRENCY",2006,2006,2006,2006,2006,2006,2006,2006,2006]
["No",null,"R","R","R","R","R","R","R","R","R","R"]
[]
["Supply","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Supply","EURO",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Supply","USD",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Transport","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Site Erection / Installation","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Management, Engineering & Testing","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[]
["Grand Total (ZAR)",null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[]
["Notes:"]
["1. The total must balance on the tendered price."]
["2. Where categories contains more than one currency it should be split into the different currencies."]

{"sheet":"FRI - Steinmuller","index":10,"n_rows":19,"n_cols":11,"rows_kept":19,"hidden":true,"flags":["formulas_cached_only"]}
["SUMMARY OF FORECASTED RATE OF INVOICING"]
["TENDERER :","Steinmuller"]
["ENQUIRY NO.:","GVL 108"]
["TENDER FOR :","Fuel Oil System",null,null,"OFFER:","MAIN"]
[]
["Escalation Indication ",null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","TOTAL"]
["or CPA Formula","CURRENCY",2006,2006,2006,2006,2006,2006,2006,2006]
["No",null,"R","R","R","R","R","R","R","R","R"]
[]
["Supply","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Transport","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Site Erection / Installation","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
["Management, Engineering & Testing","ZAR",{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[]
["Grand Total (ZAR)",null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[]
["Notes:"]
["1. The total must balance on the tendered price."]
["2. Where categories contains more than one currency it should be split into the different currencies."]

{"sheet":"Tech Adjustments","index":11,"n_rows":19,"n_cols":4,"rows_kept":19,"hidden":true,"flags":["formulas_cached_only"]}
["QS EVALUATION"]
["TECHNICAL ADJUSTMENTS"]
["THE FEUL OIL SYSTEM"]
["GVL 108"]
[]
["REF","DESCRIPTION",{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"OMISSIONS:"]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[]
[null,"ADDITIONS:"]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[]
[null,null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]

{"sheet":"BOQ","index":12,"n_rows":55,"n_cols":9,"rows_kept":55,"flags":["formulas_cached_only"]}
["GROOTVLEI POWER STATION"]
["BILL OF QUANTITY FOR ANALYTICAL SERVICES AT GROOTVLEI POWER STATION"]
["PROJECT : PROVISION OF ANALYTICAL LABORATORY SERVICE AT GROOTVLEI POWER STATION"]
[]
["Item","Description","Unit","    Quantity","Hours","Rate","Amount","No. of months","Total"]
[]
[null,"Prelimnaries and Generals"]
[]
[1,"Personal protective equipment - Yearly","no.",21,null,null,0,4,0]
[2,"Medicals & Safety induction - Yearly","no.",21,null,null,0,4,0]
[3,"Safety file - Once off","sum",1,null,null,0,1,0]
[4,"Transport - Bakkie","monthly",1,null,null,0,48,0]
[5,"Travelling - Project Manager","km",500,null,null,0,48,0]
[6,"Transport allowace","No.",20,null,null,0,48,0]
[]
[null,"Sub - Total",{"$nulls":6},0]
[null,"Normal Hours"]
[1,"Supervisor","hr",1,173,null,0,48,0]
[2,"Coal lab Analyst","hr",1,173,null,0,48,0]
[3,"Water Lab analysit","hr",1,173,null,0,48,0]
[4,"Water lab sampler","hr",1,173,null,0,48,0]
[5,"Coal lab sampler","hr",5,173,null,0,48,0]
[6,"Chemistry Technician (Units and WTP)","hr",3,173,null,0,48,0]
[7,"Vaal Oparator & WTP","hr",4,173,null,0,48,0]
[8,"RO &WTP Oparator","hr",4,173,null,0,48,0]
[9,"Coal lab sampler shift allowance @ 15%","hr",4,173,null,0,48,0]
[10,"RO &WTP Oparator shift allowence@15%","hr",6,173,null,0,48,0]
[11,"Chemical Technician( WTP) shift allowence @ 15%","hr",1,173,null,0,48,0]
[12,"Project Manager","hr",1,8,null,0,48,0]
[]
[null,"Overtime - week &  Saterday @1.5 factor"]
[13,"Supervisor","hr",1,20,null,0,48,0]
[14,"Coal lab Analyst overtime","hr",1,20,null,0,48,0]
[15,"Water lab sampler - Overtime","hr",1,20,null,0,48,0]
[16,"Coal lab sampler - overtime","hr",5,20,null,0,48,0]
[15,"Chemistry Technician ","hr",3,20,null,0,48,0]
[16,"Vaal Oparator","hr",4,20,null,0,48,0]
[17,"RO &WTP Oparator","hr",4,60,null,0,48,0]
[]
[null,"Overtime - Sunday and Holidays @ 2 factor"]
[19,"Supervisor","hr",1,20,null,0,48,0]
[20,"Coal lab Analyst overtime","hr",1,20,null,0,48,0]
[21,"Water lab sampler - Overtime","hr",1,20,null,0,48,0]
[22,"Coal lab sampler - overtime","hr",5,20,null,0,48,0]
[22,"Vaal Oparator - overtime","hr",4,20,null,0,48,0]
[23,"RO &WTP Oparator -overtime","hr",4,60,null,0,48,0]
[24,"Chemical Technician -overtime","hr",3,20,null,0,48,0]
[]
[null,"Sub - Total",{"$nulls":6},0]
[]
[null,"Total",{"$nulls":6},0]
[]
[null,"CPA ( 4 years)"]
[]
[null,"TOTAL ",{"$nulls":6},0]

{"sheet":"Sheet4","index":13,"n_rows":51,"n_cols":11,"rows_kept":51,"hidden":true,"flags":["formulas_cached_only"]}
{"$rows_empty":44}
[{"$nulls":10},0]
[{"$nulls":10},0]
[]
[]
[]
[{"$nulls":8},0,null,0]
[{"$nulls":8},0,null,0]