{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Detail Investment Plan "],"read":"whole","date_system":"1900"}

{"sheet":"Detail Investment Plan ","index":0,"n_rows":28,"n_cols":10,"rows_kept":28,"merged":[[25,1,25,2]]}
[null,"Example"]
[null,"Detailed Investment Plan"]
[null,"Investment Over 5 Years",null,null,2022,2023,2024,2025,2026,2027]
[{"$nulls":3},"Amount ","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Rail line refurbishments and upgrades"]
[null,"E.g 1. Rehabilitation of Line ( R5m)",null,{"v":5000000,"d":"R5,000,000"},{"v":2000000,"d":"R2,000,000"},{"v":2000000,"d":"R2,000,000"},{"v":1000000,"d":"R1,000,000"}]
[null,"Cover Full scope of work to be conducted. "]
[null,"      2.Upgrade of line from 40 wagon to 75 wagon (R4m)",null,{"v":4000000,"d":"R4,000,000"},null,null,{"v":4000000,"d":"R4,000,000"}]
[null,"Cover Full scope of work to be conducted. "]
[]
[null," Land side upgrades on storage and loading area.",null,null," "]
[null,"E.g 1. Paving of surface area 500 square meters "]
[null,"      2. Weighbridge installation "]
[]
[null," Building upgrades (e.g Office, ablution facilites,lighting etc.) ",null,null," "]
[null,"E.g 1."]
[null,"      2."]
[]
[null,"Security upgrades (e.g fencing/walling, guard house etc.)"]
[null,"E.g 1."]
[null,"      2."]
[]
[null,"Siding operation handling equipment"]
[null,"E.g 1."]
[null,"      2."]
[null,"Total Investment ",null,{"$f":"SUM(D6:D8)","v":{"v":9000000,"d":"R9,000,000"}},{"$f":"SUM(E6:E8)","v":{"v":2000000,"d":"R2,000,000"}},{"v":2000000,"d":"R2,000,000"},{"v":5000000,"d":"R5,000,000"}]
[null,"Disclaimer:"]
[null,"This information provided will be regarded as confidential and will be used to assess the reasonability of the requested lease period"]