{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Activity Schedule","Multiple Currencies","CPA formulae","CPA NOTES"," Extract CPA guideline"],"not_rendered":{"images":1,"external_links":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Activity Schedule","index":0,"n_rows":419,"n_cols":6,"rows_kept":419,"merged":[[2,0,2,5],[65,0,65,4],[66,0,66,5],[141,0,141,4],[142,0,142,5],[217,0,217,4],[218,0,218,5],[281,0,281,4],[282,0,282,5],[411,0,411,4],[412,0,412,5],[413,1,413,4],[414,1,414,4],[415,1,415,4],[416,1,416,4],[417,1,417,4],[418,0,418,4]]}
[]
["Seq No","Section Number","Section Description","Level 1 Activity Description","Unit","Amount"]
["DESIGN"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Tail frame","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Overland modules","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths all other","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt turnover system","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt replacement stations","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Pedestrian Walkover","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Loading impact section steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor modular steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Incline elevated section steelwork at Head end","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Deck plates steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving head steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt turnover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt replacement steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Pedestrian walkover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Carry idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Return idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Impact Idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Snub Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","HT Bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guards","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take-up","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","VSD complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Cabling and accessories ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor belt","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Primary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Secondary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plough","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Canopy","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Protection System ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Field Instrumentation","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Earthing & Lightning Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Fire Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Maintenance access and facilities","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving Head winch mechanism","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guided flow transfer point","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt conditioning monitoring and rip detection","Sum"]
[null,null,"Transfer House 9","Foundations","Sum"]
[null,null,"Transfer House 9","Steel structure","Sum"]
[null,null,"Transfer House 9","Cladding","Sum"]
[null,null,"Transfer House 9","Crawl beams and Crawl beams support","Sum"]
[null,null,"Transfer House 9","Hoist","Sum"]
[null,null,"Transfer House 9","Ventilation Louvres","Sum"]
[null,null,"Transfer House 9","Contineous Ridge Ventilators","Sum"]
[null,null,"Transfer House 9","Automatic centralised greasing system","Sum"]
[null,null,"Transfer House 9","Red laser beam detector","Sum"]
[null,null,"Transfer House 9","Emergency off-loading facility with mobile head (2 position)","Sum"]
[null,null,"Transfer House 9","Fire Protection","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Foundations","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Civil Structures","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Pipe","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Handrailing","Sum"]
[null,null,"General Activities","Project planning","Sum"]
[null,null,"General Activities","Site Transport ","Sum"]
["Design Subtotal "]
["PROCUREMENT "]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Tail frame","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Overland modules","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths all other","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt turnover system","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt replacement stations","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Pedestrian Walkover","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Loading impact section steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor modular steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Incline elevated section steelwork at Head end","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Deck plates steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving head steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt turnover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt replacement steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Pedestrian walkover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Carry idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Return idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Impact Idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Snub Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","HT Bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guards","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take-up","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","VSD complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Cabling and accessories ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor belt","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Primary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Secondary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plough","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Canopy","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Protection System","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Field Instrumentation","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Earthing & Lightning Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Fire Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Maintenance access and facilities","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving Head winch mechanism","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guided flow transfer point","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt conditioning monitoring and rip detection","Sum"]
[null,null,"Transfer House 9","Foundations","Sum"]
[null,null,"Transfer House 9","Steel structure","Sum"]
[null,null,"Transfer House 9","Cladding","Sum"]
[null,null,"Transfer House 9","Crawl beams and Crawl beams support","Sum"]
[null,null,"Transfer House 9","Hoist","Sum"]
[null,null,"Transfer House 9","Ventilation Louvres","Sum"]
[null,null,"Transfer House 9","Contineous Ridge Ventilators","Sum"]
[null,null,"Transfer House 9","Automatic centralised greasing system","Sum"]
[null,null,"Transfer House 9","Red laser beam detector","Sum"]
[null,null,"Transfer House 9","Emergency off-loading facility with mobile head (2 position)","Sum"]
[null,null,"Transfer House 9","Fire Protection","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Foundations","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Civil Structures","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Pipe","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Handrailing","Sum"]
[null,null,"KKS Plant Labeling","KKS Plant Labeling","Sum"]
[null,null,"Performance Test","Performance Test","Sum"]
[null,null,"General Activities","Site Establishment","Sum"]
[null,null,"General Activities","Site De-Establishment","Sum"]
[null,null,"General Activities","Project Management","Sum"]
[null,null,"General Activities","Quality Management ","Sum"]
[null,null,"General Activities","Project planning","Sum"]
[null,null,"General Activities","Site Transport ","Sum"]
[null,null,"General Activities","Site Management","Sum"]
[null,null,"General Activities","HSE","Sum"]
[null,null,"Operating Manuals","Operating Manuals","Sum"]
[null,null,"Craneage","Craneage","Sum"]
[null,null,"Scaffolding","Scaffolding","Sum"]
[null,null,"RAM Study","RAM Study","Sum"]
["Procurement subtotal"]
["ENGINEERING, MANUFACTURE AND ASSEMBLY"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Tail frame","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Overland modules","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths all other","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt turnover system","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt replacement stations","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Pedestrian Walkover","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Loading impact section steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor modular steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Incline elevated section steelwork at Head end","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Deck plates steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving head steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt turnover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt replacement steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Pedestrian walkover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Carry idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Return idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Impact Idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Snub Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","HT Bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guards","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take-up","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","VSD complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Cabling and accessories ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor belt","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Primary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Secondary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plough","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Canopy","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Protection System","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Field Instrumentation","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Earthing & Lightning Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Fire Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Maintenance access and facilities","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving Head winch mechanism","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guided flow transfer point","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt conditioning monitoring and rip detection","Sum"]
[null,null,"Transfer House 9","Foundations","Sum"]
[null,null,"Transfer House 9","Steel structure","Sum"]
[null,null,"Transfer House 9","Cladding","Sum"]
[null,null,"Transfer House 9","Crawl beams and Crawl beams support","Sum"]
[null,null,"Transfer House 9","Hoist","Sum"]
[null,null,"Transfer House 9","Ventilation Louvres","Sum"]
[null,null,"Transfer House 9","Contineous Ridge Ventilators","Sum"]
[null,null,"Transfer House 9","Automatic centralised greasing system","Sum"]
[null,null,"Transfer House 9","Red laser beam detector","Sum"]
[null,null,"Transfer House 9","Emergency off-loading facility with mobile head (2 position)","Sum"]
[null,null,"Transfer House 9","Fire Protection","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Foundations","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Civil Structures","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Pipe","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Handrailing","Sum"]
[null,null,"KKS Plant Labeling","KKS Plant Labeling","Sum"]
[null,null,"Performance Test","Performance Test","Sum"]
[null,null,"General Activities","Site Establishment","Sum"]
[null,null,"General Activities","Project Management","Sum"]
[null,null,"General Activities","Quality Management ","Sum"]
[null,null,"General Activities","Site Transport ","Sum"]
[null,null,"General Activities","Site Management","Sum"]
[null,null,"General Activities","Cost of retention","Sum"]
[null,null,"General Activities","Performance bond cost","Sum"]
[null,null,"General Activities","SDL&I bond","Sum"]
[null,null,"General Activities","HSE","Sum"]
[null,null,"Operating Manuals","Operating Manuals","Sum"]
[null,null,"Craneage","Craneage","Sum"]
[null,null,"Scaffolding","Scaffolding","Sum"]
["Engineering, manufaturing and assembly subtotal"]
["TRANSPORT"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Tail frame","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Overland modules","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths all other","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt turnover system","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Belt replacement stations","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plinths Pedestrian Walkover","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Loading impact section steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor modular steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Incline elevated section steelwork at Head end","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Deck plates steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving head steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt turnover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt replacement steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Pedestrian walkover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Carry idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Return idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Impact Idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Snub Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","HT Bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guards","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take-up","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","VSD complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Cabling and accessories ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor belt","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Primary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Secondary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plough","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Canopy","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Protection System","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Field Instrumentation","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Earthing & Lightning Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Fire Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Maintenance access and facilities","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving Head winch mechanism","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guided flow transfer point","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt conditioning monitoring and rip detection","Sum"]
[null,null,"Transfer House 9","Foundations","Sum"]
[null,null,"Transfer House 9","Steel structure","Sum"]
[null,null,"Transfer House 9","Cladding","Sum"]
[null,null,"Transfer House 9","Crawl beams and Crawl beams support","Sum"]
[null,null,"Transfer House 9","Hoist","Sum"]
[null,null,"Transfer House 9","Ventilation Louvres","Sum"]
[null,null,"Transfer House 9","Contineous Ridge Ventilators","Sum"]
[null,null,"Transfer House 9","Automatic centralised greasing system","Sum"]
[null,null,"Transfer House 9","Red laser beam detector","Sum"]
[null,null,"Transfer House 9","Emergency off-loading facility with mobile head (2 position)","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Foundations","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Civil Structures","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Pipe","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Handrailing","Sum"]
[null,null,"General Activities","Site Establishment","Sum"]
[null,null,"General Activities","Site Management","Sum"]
[null,null,"Craneage","Craneage","Sum"]
["Transport subtotal"]
["CONSTRUCTION, ERECTION, INSTALLATION"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive frame steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Loading impact section steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor modular steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Incline elevated section steelwork at Head end","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Deck plates steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving head steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt turnover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt replacement steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Pedestrian walkover steelwork","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Carry idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Return idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Impact Idler Frames and rolls complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Head Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive Snub Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take up bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","HT Bend Pulleys ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guards","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Take-up","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Drive ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","VSD complete","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Cabling and accessories ","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor belt","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Primary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Secondary Scrapers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Plough","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Canopy","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Conveyor Protection System","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Field Instrumentation","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Earthing & Lightning Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Fire Protection","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Maintenance access and facilities","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving Head winch mechanism","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Guided flow transfer point","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt conditioning monitoring and rip detection","Sum"]
[null,null,"Transfer House 9","Steel structure","Sum"]
[null,null,"Transfer House 9","Cladding","Sum"]
[null,null,"Transfer House 9","Crawl beams and Crawl beams support","Sum"]
[null,null,"Transfer House 9","Hoist","Sum"]
[null,null,"Transfer House 9","Ventilation Louvres","Sum"]
[null,null,"Transfer House 9","Contineous Ridge Ventilators","Sum"]
[null,null,"Transfer House 9","Automatic centralised greasing system","Sum"]
[null,null,"Transfer House 9","Red laser beam detector","Sum"]
[null,null,"Transfer House 9","Emergency off-loading facility with mobile head (2 position)","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Civil Structures","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Pipe","Sum"]
[null,null,"Transfer House Washdown collection sump (TH 9)","Handrailing","Sum"]
[null,null,"KKS Plant Labeling","KKS Plant Labeling","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Tail End Transfer House","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A/B)","Tire into existing Fire Suppression TAC1/2A/B","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Elevation 8.5m Tail End Pulley and Guards","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Extension Structure with Plinths of 1st Landing to Accommodate Tail End Pulley and Cladding","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Loading Chutes and Dust Collection Chute with Skirting Rubber and Impact Idlers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Return Ploughs","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Structural Steel support legs and cladding for full Transfer House Ground to Roof","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Belt Spped Switch","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Stairwell from 1st Landing to Ground Level South Side","Sum"]
[null,null,"Gypsum Conveyor (GYC 2A&B)","Loading Chutes / Moving Head Position","Sum"]
[null,null,"Gypsum Conveyor (GYC 2A&B)","Tension Mechansim Modification to enable four (4) position M/H per Conveyor GYC2A/B","Sum"]
[null,null,"Gypsum Conveyor (GYC 2A&B)","Tension Pulley Travel Guarding Return Side of Conveyor with landing","Sum"]
[null,null,"Gypsum Conveyor (GYC 2A&B)","C&I Control Mechansim to prevent Gypsum to 60Y ADF","Sum"]
[null,null,"Gypsum Conveyor (GYC 2A&B)","Interlock M/H Position GYC2A/B with Link Conveyor M/H Position 10Y ADF","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Lower Level Support Structure and Concrete Plinths","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Stairwell connection to TAC2A/B","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 1 Gantry Pillar at 8.430m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 2 Gantry Pillar at 25m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 3 Gantry Pillar at 25m spacing with Concrete Pillar","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 4 Gantry Pillar at 25m spacing with Concrete Pillar","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","100m length - Dog House Emergency Gantry GY3B to TAC1/2 with Cladding","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 5 Gantry Pillar at 17.398m spacing with Concrete Pillar","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 6 Gantry Pillar at 14.738m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 7 Gantry Pillar at 12.420m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 8 Gantry Pillar at 14.713m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 9 Gantry Pillar at 19.789m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 10 Gantry Pillar at 14.069m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","100m - Dog House Emergency Gantry GY3B to TAC1/2 with Cladding","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","At No 10 Gantry Emergency Access Stairwell to Ground Level with Plinths","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 11 Gantry Pillar at 17.401m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 12 Gantry Pillar at 24.940m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 13 Gantry Pillar at 24.995m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 14 Gantry Pillar at 25.032m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","At No 15 Gantry Emergency Access Stairwell to Ground Level with Plinths","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 15 Gantry Pillar at 17.062m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 16 Gantry Pillar at 17.628m spacing with Concrete Plinth (Crossing Over TH 8)","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 17 Gantry Pillar at 37.752m spacing with Concrete Plinth (Crossing Over TH 8)","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 18 Gantry Pillar at 15.005m spacing with Concrete Plinth (Crossing Over TH 8)","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 19 Gantry Pillar at 24.957m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 20 Gantry Pillar at 24.957m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 21 Gantry Pillar at 24.906m spacing with Concrete Plinth (Crossing Access Road to Weighbridge)","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 22 Gantry Pillar at 25.000m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 23 Gantry Pillar at 24.858m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 24 Gantry Pillar at 24.784m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 25 Gantry Pillar at 24.814m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 26 Gantry Pillar at 20.006m spacing with Concrete Plinth","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 27 Gantry Pillar at 24.000m spacing with Concrete Plinth (Gantry enters ground level NKP)","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 26 to 27 Gantry seven (7) indivual plints to allow transition to ground level","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 26 to 27 Gantry NKP Access Control Infra Red Control on both conveyors","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 26 to 27 Gantry NKP Access Fencing","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 27 Pillars 142.037m - 48 individal concrete pillars supporting conveyor","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 24 to 27 Pillars Belt Crossover Gantry Position","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 28 Pillars 140.887m - 47 individual concrete pillars supporting conveyor","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 6 to 8 Pillars Belt Crossover Gantry Position","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 26 to 28 Pillars Belt Crossover Gantry Position","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 29 Pillars 139.854m - 46 individual concrete pillars suuporting conveyor","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 19 to 21 Pillars Belt Crossover Gantry Position","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 30 Gantry Pillar at 26.500m spacing with Concrete Plinths (10 individual legs)","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 31 Pillars at 25.036m spacing with Concrete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 32 Pillars at 24.919m spacing with Concrete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 33 Pillars at 24.919m spacing with Concrete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 33 Tension Tower with supporting structural steel, lighting, tension weight and desired winch","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 34 Gantry Pillars at 24.835m spacing with Concrete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 35 Gantry Pillars at 3.500m spacing with Concrete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 36 Gantry Pillars at 5.000m spacing with Concrete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 37 Gantry Pillars 13.646m spacing with Concrete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","No 38 Gantry Pillars 30.200m into Drive House with Concete Pillars","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Transfer House Upper Landing 15m with associated stairwells and roof full cladding","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving Head Positions three (3) two (20 loading link conveyors and one (1) for emergency dumping","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Moving Position is LC1 LC2 5m apart. Emergency is 5.7m position","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Loading chute for both LC1/2 with associated structural supports including dust control with skirting rubbers","Sum"]
[null,null,"Gypsum Conveyor (GYC 3A&B)","Block Chute Detectors with Head End Belt Speed switch","Sum"]
[null,null,"Commissioning","Hot Commissioning ","Sum"]
[null,null,"Commissioning","Cold Commissioning","Sum"]
[null,null,"Performance Test","Performance Test  ","Sum"]
[null,null,"Scaffolding","Scaffolding","Sum"]
["Construction, Erection, Installation subtotal"]
["SUBTOTALS"]
[1,{"$f":"A66","v":"Design Subtotal "}]
[2,{"$f":"A142","v":"Procurement subtotal"}]
[3,{"$f":"A218","v":"Engineering, manufaturing and assembly subtotal"}]
[4,{"$f":"A282","v":"Transport subtotal"}]
[5,{"$f":"A412","v":"Construction, Erection, Installation subtotal"}]
["TOTAL"]

{"sheet":"Multiple Currencies","index":1,"n_rows":37,"n_cols":12,"rows_kept":37}
[]
[null,{"$f":"'[1]5.1.1 Cover Sheet'!A18&'[1]5.1.1 Cover Sheet'!B18","v":"ENQUIRY NO. "}]
[null,{"$f":"'[1]5.1.1 Cover Sheet'!A24&'[1]5.1.1 Cover Sheet'!B24","v":"TENDERER’S NAME:  "}]
[]
[]
[null,"Notes: "]
[null,1,"For conformity please notify Eskom regarding any currencies to be used and not identified on the attached"]
[null,null,"list prior to enquiry closing in order that the applicable rate is provided by Eskom."]
[null,2,"All information in this table must conform with all other equivalent information in the offer (eg the detail in the"]
[null,null,"PS5 Schedule sheet included in this Excel file)"]
[null,3,"Payment for foreign commitments must be in terms of  CPA (IG) Rev 28 where applicable. Refer Tender Returnables "]
[null,4,"Indicate the currency per row in the Prices but only one currency per row is allowed Exchange rates must"]
[null,null,"be stipulated in the format of Currency 1,00 = ZAR \"value\" and rounded to four decimals. The exchange"]
[null,null,"rates in the tables below must be used to convert foreign currency amounts to Rand"]
[]
[]
[null,"RATE OF EXCHANGE FOR MULTIPLE CURRENCIES",{"$nulls":4},"All rates of exchange at base of: ",{"$nulls":4},"INFO PROVIDED BY ESKOM"]
[null,"Summary",{"$nulls":5},"Payment method breakdown"]
[null,"No","Currency Description","Code","Exchange Rate Currency 1,00 =","Rand value","Currency value Total","Payment method 1a","Payment method 1b","Payment method 2"]
[null,1,"South African Rand","ZAR"]
[null,2,"Austrialian Dollar","AUD"]
[null,3,"British Pound","GBP"]
[null,4,"Canadian Dollar","CAD"]
[null,5,"Danish Krone","DKK"]
[null,6,"European Currency","EUR"]
[null,7,"Japanese Yen","JPY"]
[null,8,"New Zealand Dollar","NZD"]
[null,9,"Norwegian Krone","NOK"]
[null,10,"Singapore Dollar","SGD"]
[null,11,"Swedish Krone","SEK"]
[null,12,"Swiss Franc","CHF"]
[null,13,"United States Dollars","USD"]
[null,14]
[null,15]
[null,16]
[null,null,"TOTAL RAND VALUE OF ALL CURRENCIES"]
[null,null,"Check that value balances with Summary of tendered values"]

{"sheet":"CPA formulae","index":2,"n_rows":132,"n_cols":98,"rows_kept":132}
[]
[{"$f":"'[1]5.1.1 Cover Sheet'!A18&'[1]5.1.1 Cover Sheet'!B18","v":"ENQUIRY NO. "}]
[{"$f":"'[1]5.1.1 Cover Sheet'!A24&'[1]5.1.1 Cover Sheet'!B24","v":"TENDERER’S NAME:  "}]
["PRICE ADJUSTMENT FOR INFLATION"]
["FORMULAE DETAILS",null,null,"For the Main offer for the Fixed portion REFER TO Enterprises Division Commercial guideline for applying CPA in a contracting process document"]
["CPA No \"Description\" is automated from Summary CPA formulae (Predefine description heading in Summary CPA formulae)"]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"v":1,"d":"001"},null,"a"]
[{"v":1,"d":"001"},null,"b"]
[{"v":1,"d":"001"},null,"c"]
[{"v":1,"d":"001"},null,"d"]
[{"v":1,"d":"001"},null,"e"]
[{"v":1,"d":"001"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":1,"d":"001"},null,null,{"$f":"SUM(D8:D13)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A8+1","v":{"v":2,"d":"002"}},null,"a"]
[{"$f":"A17","v":{"v":2,"d":"002"}},null,"b"]
[{"v":2,"d":"002"},null,"c"]
[{"v":2,"d":"002"},null,"d"]
[{"v":2,"d":"002"},null,"e"]
[{"v":2,"d":"002"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":2,"d":"002"},null,null,{"$f":"SUM(D17:D22)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A17+1","v":{"v":3,"d":"003"}},null,"a"]
[{"$f":"A26","v":{"v":3,"d":"003"}},null,"b"]
[{"v":3,"d":"003"},null,"c"]
[{"v":3,"d":"003"},null,"d"]
[{"v":3,"d":"003"},null,"e"]
[{"v":3,"d":"003"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":3,"d":"003"},null,null,{"$f":"SUM(D26:D31)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A26+1","v":{"v":4,"d":"004"}},null,"a"]
[{"$f":"A35","v":{"v":4,"d":"004"}},null,"b"]
[{"v":4,"d":"004"},null,"c"]
[{"v":4,"d":"004"},null,"d"]
[{"v":4,"d":"004"},null,"e"]
[{"v":4,"d":"004"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":4,"d":"004"},null,null,{"$f":"SUM(D35:D40)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A35+1","v":{"v":5,"d":"005"}},null,"a"]
[{"$f":"A44","v":{"v":5,"d":"005"}},null,"b"]
[{"v":5,"d":"005"},null,"c"]
[{"v":5,"d":"005"},null,"d"]
[{"v":5,"d":"005"},null,"e"]
[{"v":5,"d":"005"},null,"f"]
[{"v":5,"d":"005"},null,"g",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"$f":"A49","v":{"v":5,"d":"005"}},null,null,{"$f":"SUM(D44:D50)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A44+1","v":{"v":6,"d":"006"}},null,"a"]
[{"$f":"A54","v":{"v":6,"d":"006"}},null,"b"]
[{"v":6,"d":"006"},null,"c"]
[{"v":6,"d":"006"},null,"d"]
[{"v":6,"d":"006"},null,"e"]
[{"v":6,"d":"006"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":6,"d":"006"},null,null,{"$f":"SUM(D54:D59)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A54+1","v":{"v":7,"d":"007"}},null,"a"]
[{"$f":"A63","v":{"v":7,"d":"007"}},null,"b"]
[{"v":7,"d":"007"},null,"c"]
[{"v":7,"d":"007"},null,"d"]
[{"v":7,"d":"007"},null,"e"]
[{"v":7,"d":"007"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":7,"d":"007"},null,null,{"$f":"SUM(D63:D68)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency R 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A63+1","v":{"v":8,"d":"008"}},null,"a"]
[{"$f":"A72","v":{"v":8,"d":"008"}},null,"b"]
[{"v":8,"d":"008"},null,"c"]
[{"v":8,"d":"008"},null,"d"]
[{"v":8,"d":"008"},null,"e"]
[{"v":8,"d":"008"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":8,"d":"008"},null,null,{"$f":"SUM(D72:D77)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency US $ 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A72+1","v":{"v":9,"d":"009"}},null,"a"]
[{"$f":"A81","v":{"v":9,"d":"009"}},null,"b"]
[{"v":9,"d":"009"},null,"c"]
[{"v":9,"d":"009"},null,"d"]
[{"v":9,"d":"009"},null,"e"]
[{"v":9,"d":"009"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":9,"d":"009"},null,null,{"$f":"SUM(D81:D86)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency Euro 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A81+1","v":{"v":10,"d":"010"}},null,"a"]
[{"$f":"A90","v":{"v":10,"d":"010"}},null,"b"]
[{"v":10,"d":"010"},null,"c"]
[{"v":10,"d":"010"},null,"d"]
[{"v":10,"d":"010"},null,"e"]
[{"v":10,"d":"010"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":10,"d":"010"},null,null,{"$f":"SUM(D90:D95)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency Euro 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A90+1","v":{"v":11,"d":"011"}},null,"a"]
[{"$f":"A99","v":{"v":11,"d":"011"}},null,"b"]
[{"v":11,"d":"011"},null,"c"]
[{"v":11,"d":"011"},null,"d"]
[{"v":11,"d":"011"},null,"e"]
[{"v":11,"d":"011"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":11,"d":"011"},null,null,{"$f":"SUM(D99:D104)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency Euro 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A99+1","v":{"v":12,"d":"012"}},null,"a"]
[{"$f":"A108","v":{"v":12,"d":"012"}},null,"b"]
[{"v":12,"d":"012"},null,"c"]
[{"v":12,"d":"012"},null,"d"]
[{"v":12,"d":"012"},null,"e"]
[{"v":12,"d":"012"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":12,"d":"012"},null,null,{"$f":"SUM(D108:D113)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A108+1","v":{"v":13,"d":"013"}},null,"a"]
[{"$f":"A117","v":{"v":13,"d":"013"}},null,"b"]
[{"v":13,"d":"013"},null,"c"]
[{"v":13,"d":"013"},null,"d"]
[{"v":13,"d":"013"},null,"e"]
[{"v":13,"d":"013"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":13,"d":"013"},null,null,{"$f":"SUM(D117:D122)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]
[]
["CPA No","Description","Index","Proportion / Coefficient / Weight / Base reference price","Scope of Index (eg Labour)","Title/Definition : Linked to the index, e.g., Table C3, All hourly paid employees.  Must be completely defined","Source of Index ((indices prepared by (e.g. SEIFSA, StatsSA, LME)","Base month if not Base Date as defined (See Note vi)","Base index","Formula Currency Code","Currency Code","Exchange Rate Currency 1,00 =","Historical Data  (Yes/No)","Internet address","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01"]
[{"$f":"A117+1","v":{"v":14,"d":"014"}},null,"a"]
[{"$f":"A126","v":{"v":14,"d":"014"}},null,"b"]
[{"v":14,"d":"014"},null,"c"]
[{"v":14,"d":"014"},null,"d"]
[{"v":14,"d":"014"},null,"e"]
[{"v":14,"d":"014"},null,"f",{"v":0.15,"d":"0.150"},"Main offer Fixed portion"]
[{"v":14,"d":"014"},null,null,{"$f":"SUM(D126:D131)","v":{"v":0.15,"d":"0.150"}},"Total (1.00)"]

{"sheet":"CPA NOTES","index":3,"n_rows":60,"n_cols":3,"rows_kept":60}
[null,{"$f":"'[1]5.1.1 Cover Sheet'!A18&'[1]5.1.1 Cover Sheet'!B18","v":"ENQUIRY NO. "}]
[null,{"$f":"'[1]5.1.1 Cover Sheet'!A24&'[1]5.1.1 Cover Sheet'!B24","v":"TENDERER’S NAME:  "}]
[null,"5.1.4 COST PRICE ADJUSTMENT FOR INFLATION"]
[]
[null,"SPECIFIC REQUIREMENTS"]
[null,{"v":1,"d":"1."},"For the Main offer tenderers are to fully comply with the requirements of the \"Enterprises Division Commercial"]
[null,null,"guideline for applying CPA in a contracting process\" document."]
[null,{"v":2,"d":"2."},"Deviations from requirements of the guideline document are to be included in a separate ALTERNATIVE offer."]
[null,{"v":3,"d":"3."},"Each formula is related to one unique currency. Mixing of currencies in a specific formula is not acceptable."]
[]
[null,"GENERAL NOTES :"]
[null,"a.","References to \"indices\" below have the meaning of \"cost indices or reference prices\",  unless otherwise stated."]
[null,"b.","Where historical information is applicable as requested below, internet address references which are accessible to the"]
[null,null,"general public may be submitted instead, with the specific electronic route and web page reflecting the applicable data."]
[null,"c.","Each formula is related to one unique currency. Mixing of currencies in a specific formula is not acceptable."]
[]
[null,"CPA FORMULA REQUIREMENTS :"]
[null,"i.","Formulae must be linked to independent cost indices or other benchmarks (\"reference prices\") and must be clearly and"]
[null,null,"completely defined. The source must be a recognised statistical publishing source and must not be in-house indices."]
[null,"ii.","Local Indices: Where local indices other than SEIFSA or StatsSA are specified, the tenderer is to submit 5 years' historical data"]
[null,null,"for such indices.  Note that the Contractor must ensure that indices are published and recommended by the \"Source\" as"]
[null,null,"applicable to the work involved. For example SEIFSA has terminated the publication of Table E and is replaced by Table E-A and"]
[null,null,"or E-EX and the specific sub breakdown of such must be identified. Also SEIFSA recommends utilisation of Table L-2 for road"]
[null,null,"transport rather than Table L-1.  "]
[null,"iii.","Foreign Price Adjustments: In the case of foreign price adjustments, the Contractor is to submit 5 years' historical data for the"]
[null,null,"tendered indices.  Where a formula is linked to indices in a country, payment of the amounts for that formula must be in the "]
[null,null,"currency of the same country.  A formula may not be linked to indices of more than one country."]
[null,"iv.","Commodity Price Linked Payments: The reference price is considered as the base price (index) for purpose of the CPA formula"]
[null,null,"and is included in the applicable tables below and must be in the currency in which the CPA will be payable.  The exchange"]
[null,null,"rate applied to convert the base price in a foreign currency into that of the currency of the formula must also be indicated in"]
[null,null,"the tables below if the price is not in the same currency as the applicable formula.. ie exposure to the movement in a"]
[null,null,"reference price is in the same currency as that of the CPA formula.  The Contractor is to submit 5 years' historical price data"]
[null,null,"for such commodity, "]
[null,"v.","London Metal Exchange (LME) Prices: For metals traded on the LME, the tonnage will be required before contract award in"]
[null,null,"order for Eskom to hedge the metal price fluctuations.  This applies also for prices linked to local indices or reference prices. "]
[null,null,"Though these metals are traded in US$, prices are daily quoted in various other currencies. "]
[null,null,"The LME price in the currency of the formula must apply and thus not the US$ unless the amount payable in terms of the"]
[null,null,"formula is US$.  Refer to the \"LME\" Sheet in this file for more detail regarding this aspect.  By indicating any of these metals in"]
[null,null,"the formulae below, the contractor declares that neither he nor any other body avails or will avail of forward price and/or"]
[null,null,"currency cover for the metal(s).  "]
[null,"vi.","CPA Base Date: The CPA base date for calculating price movements is the Base Date as defined in the Particular Conditions,"]
[null,null,"Clause 1.1.3.1. For indices or reference prices published as at certain dates, and where such a date is not the Base Date, the"]
[null,null,"latest date for which it is published before the Base Date will be considered as the Base Date index or reference price.  In"]
[null,null,"instances where the figure or value is not as at the Base Date or considered as the Base Date index or reference price as"]
[null,null,"explained herein, the date, figure or value as well as the reason for the deviation must be clearly separately stated and must"]
[null,null,"be realistic for purposes of the price adjustment. "]
[null,"vii.","Period for Movement in Indices: The period for which the movement in indices or reference prices is considered, is the period"]
[null,null,"until the last day of the month prior to the  month in which the work in question was executed or completed (or in which an"]
[null,null,"event or activity for which the adjustment applies, took place).  For indices or reference prices published as at certain dates,"]
[null,null,"and where such a date is not the last day of the month prior to the month in which the work was executed or completed (or an"]
[null,null,"event or activity took place),  then latest date for which the indices or price references are published before the last day of the"]
[null,null,"month prior to the execution or completion of work (or an event or activity took place) is considered as the last day index"]
[null,null,"or reference price of the month prior to execution or completion of work (or event or activity). "]
[null,"viii.","Proportions/weighting/coefficients/base reference in CPA Formulae: The fixed portion of each formula, not subject to inflation,"]
[null,null,"is at least 15% and contractors may submit higher fixed portion percentages.  The indices or other benchmarks and their"]
[null,null,"proportions in the formula must be realistic and relative to the applicable work. The fixed portion and other proportions must add"]
[null,null,"up to 100%."]
[null,"ix.","Base Index or Reference Price :   The base index or reference price must be inserted in the appropriate column"]
[null,"x.","Any values in the price schedule which do not have an associated CPA formula will be deemed to be fixed values not subject"]
[null,null,"to CPA."]

{"sheet":" Extract CPA guideline","index":4,"n_rows":2,"n_cols":2,"rows_kept":2}
[null,"EXTRACT FROM \"Enterprises Division Commercial guideline for applying CPA in a contracting process\" document"]
[null,"Preferred Index List"]