{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":45,"n_cols":16,"rows_kept":45,"merged":[[1,0,5,0],[6,0,17,0],[19,0,23,0],[24,0,28,0],[33,0,43,0]]}
["Site","PR Number","EQUIPMENT","Wet/Dry","Unit of Measure","QTY","Hours Per Month","Days","Rate","Total per month","Total 24 mths","Total 36mths","Budget(24)","Budget (36)","Comments ","Rate/hour"]
["Kriel",null,{"$f":"[1]Kriel!C6","v":"Compactor 65 or similar, walk behind, double drum, 650mm drum width and min 660kg operating weight, diesel."},null,"Daily",1,0,15,0,{"$f":"SUM(F2*H2*I2)","v":0},{"$f":"SUM(J2*24)","v":0},{"$f":"SUM(J2*36)","v":0},{"$f":"F2*J2*24","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(J2*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,{"$f":"[1]Kriel!C7","v":"Diesel Generators, 8Kva, 220V on frame with wheels, electric start"},null,"Daily",1,0,15,0,{"$f":"SUM(F3*H3*I3)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(J3*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,{"$f":"[1]Kriel!C8","v":"Meduim size breakers (Jack Hammer) 220V with spade/flat chisels, 15kg - 20kg, 1250watt or similar"},null,"Daily",4,0,15,0,{"$f":"SUM(F4*H4*I4)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(J4*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,{"$f":"[1]Kriel!C9","v":"Industrial High Pressure washer on trailer with 155kw, 1500rpm diesel engine, 500l water tank, capacity of 54l/min @ 1000bar, "},null,"Hourly",1,220,0,0,{"$f":"SUM(F5*G5*I5)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(J5*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,{"$f":"[1]Kriel!C10","v":"Case SR175B skid steer loader or sililar, 60hp, 1600kg tipping load "},null,"Hourly",1,220,0,0,0,0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F6*J6*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
["Kusile",null,"60 T Mobile Crane",null,"Hourly",1,240,0,0,0,0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F7*J7*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"220T Mobile Crane",null,"Hourly",1,240,0,0,0,0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F8*J8*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"8T Telehandler",null,"Hourly",1,240,0,0,0,0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F9*J9*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Bobcat, closed cab with aircon (Shifts)",null,"Hourly",2,660,0,0,0,0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F10*J10*36)","v":{"v":0,"d":"R0.00"}},"On site full time working shifts"]
[null,null,"Industrial High Pressure Cleaning Machine (1000Bar.) with competent operators","Wet","Daily",2,0,5,0,{"$f":"SUM(F11*H11*I11)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F11*I11*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Truck Mounted Crane 5 ton crane on 10 ton single axle drop-side truck",null,"Hourly",2,270,0,0,{"$f":"SUM(F12*G12*I12)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F12*J12*36)","v":{"v":0,"d":"R0.00"}},"On site full time day and standby"]
[null,null,"Mobile Generator (30Kva, 220v)c/w welding machine on trailer",null,"Monthly",1,0,0,0,{"$f":"SUM(F13*I13)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F13*I13*36)","v":{"v":0,"d":"R0.00"}},"On site full time working shifts"]
[null,null,"Vacuum truck with competent operator",null,"Daily",2,0,5,0,{"$f":"SUM(F14*H14*I14)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F14*J14*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Forklift 10 ton",null,"Hourly",1,660,0,0,{"$f":"SUM(F15*G15*I15)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F15*J15*36)","v":{"v":0,"d":"R0.00"}},"On site full time working shifts"]
[null,null,"Mobile Portable Lights 3000W, diesel powered",null,"Monthly",4,0,30,0,{"$f":"SUM(F16*I16)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F16*I16*36)","v":{"v":0,"d":"R0.00"}},"On site full time working shifts"]
[null,null,"Cherry Picker 12m",null,"Monthly",1,0,30,0,{"$f":"SUM(F17*I17)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F17*I17*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Diesel Bowser Truck 10000 litre","Dry","Hourly",1,660,0,0,{"$f":"SUM(F18*G18*I18)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F18*J18*36)","v":{"v":0,"d":"R0.00"}},"On site full time working shifts"]
["DUVHA Power Station",null,"Mobile Portable lighting","Dry","Monthly",48,0,30,0,{"$f":"SUM(F19*I19)","v":0},0,0,{"$f":"SUM(F19*I19*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F19*I19*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
["Arnot Power Station",null,"Diesel welding Generator (5Kva)","Dry","Monthly",1,0,30,0,{"$f":"SUM(F20*I20)","v":0},{"$f":"SUM(J20*24)","v":0},{"$f":"SUM(J20*36)","v":0},{"$f":"SUM(F20*J20*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F20*I20*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Mobile Portable diesel lights ","Dry","Monthly",2,0,30,0,{"$f":"SUM(F21*I21)","v":0},{"$f":"SUM(J21*24)","v":0},{"$f":"SUM(J21*36)","v":0},{"$f":"SUM(F21*J21*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F21*I21*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Mobile diesel pump, self primimg (6\" NPT Port)","Dry","Daily",1,0,30,0,{"$f":"SUM(F22*I22)","v":0},{"$f":"SUM(J22*24)","v":0},{"$f":"SUM(J22*36)","v":0},{"$f":"SUM(F22*J22*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F22*I22*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Diesel bowser 1500L","Dry","Daily",1,0,30,0,{"$f":"SUM(F23*H23*I23)","v":0},{"$f":"SUM(J23*24)","v":0},{"$f":"SUM(J23*36)","v":0},{"$f":"SUM(F23*J23*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F23*J23*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Bobcats 3.5 ton, closed cab with aircon (day shift)","Dry","Hourly",1,270,0,0,{"$f":"SUM(F24*G24*I24)","v":0},{"$f":"SUM(J24*24)","v":0},{"$f":"SUM(J24*36)","v":0},{"$f":"SUM(F24*J24*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F24*J24*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
["Matla Power Station",null,"Diesel mobile portable lights plant","Dry","Monthly",2,0,30,0,{"$f":"SUM(F25*I25)","v":0},{"$f":"SUM(J25*24)","v":0},{"$f":"SUM(J25*36)","v":0},{"$f":"SUM(F25*J25*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F25*I25*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Portable Flushing toilets","n/a","Monthly",5,0,30,0,{"$f":"SUM(F26*I26)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F26*J26*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Diesel Bowser Truck 8000 litre","Dry","Monthly",1,270,0,0,{"$f":"SUM(F27*G27*I27)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F27*I27*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Industrial High Pressure Cleaning Machine (1000Bar.) with competent operators","Wet","Daily",1,0,8,0,{"$f":"SUM(F28*H28*I28)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F28*J28*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Diesel welding Generator (5Kva)","Dry","Daily",1,0,30,0,{"$f":"SUM(F29*I29)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F29*I29*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"ADT 30 T","Dry","Daily",5,270,0,0,{"$f":"SUM(F30*G30*I30)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F30*J30*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Aquatic Excavator","Dry","Daily",1,270,0,0,{"$f":"SUM(F31*G31*I31)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F31*J31*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"34 Tons","Dry","Daily",5,270,0,0,{"$f":"SUM(F32*G32*I32)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F32*J32*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Excavator 5T","Dry","Daily",1,270,0,0,{"$f":"SUM(F33*G33*I33)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F33*J33*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
["Medupi Power Station",null,"Diesel Operated Compressor (Portable)","Dry ","Monthly",1,0,30,0,{"$f":"SUM(F34*I34)","v":0},0,0,{"$f":"SUM(F34*J34*24)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(F34*J34*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Skip Truck with 4 x 6m3 bins","Dry ","Daily ",1,270,0,0,{"$f":"SUM(F35*G35*I35)","v":0},0,0,{"$f":"SUM(F35*J35*24)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"}]
[null,null,"Teleporter 25 ton","Dry ","Monthly",1,270,0,0,{"$f":"SUM(F36*G36*I36)","v":0},0,0,{"$f":"SUM(F36*J36*24)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},"As and when required"]
[null,null,"Bobcats 3.5 ton, closed cab with aircon (day shift)","Dry","Hourly",6,270,0,0,{"$f":"SUM(F37*G37*I37)","v":0},0,0,{"$f":"SUM(F37*J37*24)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},"As and when required"]
[null,null,"Diesel Bowser 1500 L ","n/a","Daily",2,0,30,0,{"$f":"SUM(F38*H38*I38)","v":0},0,0,{"$f":"SUM(F38*J38*24)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},"As and when required"]
[null,null,"Forklift 10ton","Dry","Hourly",1,270,0,0,{"$f":"SUM(F39*G39*I39)","v":0},0,0,{"$f":"SUM(F39*J39*24)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},"As and when required"]
[null,null,"Flat Deck Truck 6m for transporting conveyor belt (Above 16ton)","Dry ","Monthly",1,0,30,0,{"$f":"SUM(F40*H40*I40)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F40*J40*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Cherry Picker 12m","Dry","Monthly",1,0,30,0,{"$f":"SUM(F41*I41)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F41*J41*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Mobile Diesel Generator 7.5kVA","Dry","Daily",4,0,30,0,{"$f":"SUM(F42*H42*I42)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F42*J42*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Diesel Mobile Portable Lights 3000W","Dry","Monthly",20,0,30,0,{"$f":"SUM(F43*I43)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F43*J43*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[null,null,"Mobile diesel pump, self primimg (6\" NPT Port)","Dry","Monthly",1,0,30,0,{"$f":"SUM(F44*I44)","v":0},0,0,{"v":0,"d":"R0.00"},{"$f":"SUM(F44*J44*36)","v":{"v":0,"d":"R0.00"}},"As and when required"]
[{"$nulls":8},0,{"$nulls":3},{"$f":"SUM(M2:M43)","v":{"v":0,"d":"R0.00"}},{"$f":"SUM(N2:N43)","v":{"v":0,"d":"R0.00"}}]