{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["Summary","P&G","Plant Construction","Processing","Energy Cost","Company Experience ","Site Manager Experience","Supervisors Experience","Safety Officer Experience"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[2,2,2,5],[4,2,4,3],[4,4,4,5],[5,2,5,5],[11,2,11,5],[16,4,16,5],[18,4,18,5]]}
[]
[]
[null,null,"ANNEXURE C"]
[]
[null,null,"BIDDER NAME",null," "]
[null,null,"Bill of Quantities "]
[null,null,"Item No.","Section","Element/s","Sub-Total Value (Excluding VAT)"]
[null,null,1,"Annexure C1","Preliminary & General",{"$f":"'P&G'!M37","v":0}]
[null,null,2,"Annexure C2","Plant Construction",{"$f":"'Plant Construction'!H20","v":0}]
[null,null,3,"Annexure C3","Processing",{"$f":"Processing!H19","v":0}]
[null,null,4,"Annexure C4","Energy Cost",{"$f":"'Energy Cost'!I16","v":0}]
[null,null,"Project Value"]
[{"$nulls":4},"Grand Total (Excluding VAT)",{"$f":"SUM(F8:F11)","v":0}]
[{"$nulls":4},"VAT 15%",{"$f":"F13*0.15","v":0}]
[{"$nulls":4},"Grand Total (Including VAT)",{"$f":"SUM(F13:F14)","v":0}]
[]
[{"$nulls":4},"Company Representative Name:"]
[]
[{"$nulls":4},"Company representative Signature:"]

{"sheet":"P&G","index":1,"n_rows":37,"n_cols":20,"rows_kept":37,"merged":[[2,2,2,7],[2,14,2,19],[5,3,5,4],[5,15,5,16],[6,2,6,7],[6,14,6,19],[8,2,9,2],[8,3,9,3],[8,4,8,7],[8,14,9,14],[8,15,9,15],[8,16,8,19],[10,2,10,7],[11,3,11,7],[11,15,11,19],[14,16,14,19],[17,2,17,6],[17,14,17,18],[19,2,20,2],[19,3,20,3],[19,4,19,7],[19,14,20,14],[19,15,20,15],[19,16,19,19],[21,2,21,7],[21,14,21,19],[30,2,30,6],[31,2,31,6],[33,14,33,18],[34,14,34,18],[36,6,36,11],[36,12,36,14],[36,15,36,18]]}
[]
[]
[null,null,"ANNEXURE C1 Construction Phase",{"$nulls":11},"ANNEXURE C1 Operation Phase"]
[]
[null,null,"",{"$nulls":11},""]
[null,null,"BIDDER NAME",{"$f":"Summary!E5","v":" "},{"$nulls":10},"BIDDER NAME",{"$f":"Summary!E5","v":" "}]
[null,null,"PRELIMINARY & GENERAL  ",{"$nulls":11},"PRELIMINARY & GENERAL  "]
[]
[null,null,"ITEM     ","DESCRIPTION                                     ","BILL OF QUANTITIES",{"$nulls":9},"ITEM     ","DESCRIPTION                                     ","BILL OF QUANTITIES"]
[{"$nulls":4},"    UNIT    ","QUANTITY","RATE","AMOUNT",{"$nulls":8},"    UNIT    ","QUANTITY","RATE","AMOUNT"]
[null,null,"ONCE -OFF COSTS",{"$nulls":12},"ONCE -OFF COSTS"]
[null,null,"","Site Establishment                              ",{"$nulls":10},"","Site Establishment                              "]
[null,null,"1","Induction & Medicals                            ","sum",1,0,{"$f":"G13*F13","v":0},{"$nulls":6},"1","Induction & Medicals                            ","sum",1,0,{"$f":"S13*R13","v":0}]
[null,null,2,"Transport of machinery                                       ","sum",1,0,{"$f":"G14*F14","v":0},{"$nulls":6},2,"Transport of machinery                                       ","sum",1,0,{"$f":"S14*R14","v":0}]
[null,null,3,"Offices & Workshop Facilities & ablusion facilities               ","sum",1,0,0,{"$nulls":6},3,"Offices & Workshop Facilities & ablusion facilities               ","Billed in Construction Phase"]
[]
[null,null,4,"De-Establishment (at end of construction phase)                             ","    sum     ",1,0,0,{"$nulls":6},4,"De-Establishment (at end of contract)                             ","    sum     ",1,0,{"$f":"S17*R17","v":0}]
[null,null,"Section Total",{"$nulls":4},{"$f":"SUM(H13:H17)","v":0},{"$nulls":6},"Section Total",{"$nulls":4},{"$f":"SUM(T13:T17)","v":0}]
[]
[null,null,"ITEM     ","DESCRIPTION                                     ","BILL OF QUANTITIES",{"$nulls":9},"ITEM     ","DESCRIPTION                                     ","BILL OF QUANTITIES"]
[{"$nulls":4},"    UNIT    ","QUANTITY","RATE","AMOUNT",{"$nulls":8},"    UNIT    ","QUANTITY","MONTHLY RATE","AMOUNT"]
[null,null,"TIME RELATED COSTS (monthly)",{"$nulls":11},"TIME RELATED COSTS (monthly)"]
[null,null,5,"Site Manager","each",1,0,{"$f":"G23*F23","v":0},{"$nulls":6},5,"Site Manager","mnth ",36,0,{"$f":"S23*R23","v":0}]
[null,null,6,"Supervisor(s)","    sum     ",1,0,{"$f":"G24*F24","v":0},{"$nulls":6},6,"Supervisors","mnth ",36,0,{"$f":"S24*R24","v":0}]
[null,null,7,"Safety officer","each",1,0,0,{"$nulls":6},7,"LDVs","mnth ",36,0,{"$f":"S25*R25","v":0}]
[null,null,8,"LDVs","each",2,0,0,{"$nulls":6},8,"Mobile Crusher","mnth ",36,0,0]
[null,null,9,"Transport for crew members","each",1,0,0,{"$nulls":6},9,"Front End Loaders (FELs)","mnth ",36,0,0]
[null,null,10,"Site Facilities & Running                       ","    sum     ",1,0,0,{"$nulls":6},10,"Articulated Dump Trucks (ADTs)","mnth ",36,0,0]
[null,null,11,"P&G Plant and equipment                                      ","sum",1,0,0,{"$nulls":6},11,"Lighting plants","mnth ",36,0,{"$f":"S29*R29","v":0}]
[null,null,12,"Others","sum",1,0,0,{"$nulls":6},12,"Transport for crew members","mnth ",36,0,{"$f":"S30*R30","v":0}]
[null,null,"Section Total",{"$nulls":4},{"$f":"SUM(H23:H30)","v":0},{"$nulls":6},13,"Site Facilities & Running                       ","mnth",36,0,{"$f":"S31*R31","v":0}]
[{"$nulls":14},14,"P&G Plant and equipment                        ","mnth",36,0,0]
[{"$nulls":14},15,"Others","Mnth/Sum",36,0,{"$f":"S33*R33","v":0}]
[null,null,"",{"$nulls":11},"Section Total",{"$nulls":4},{"$f":"SUM(T23:T33)","v":0}]
[]
[]
[{"$nulls":6},"CARRIED TO SUMMARY                              ",{"$nulls":5},{"$f":"H31+T34+T18+H18","v":0}]

{"sheet":"Plant Construction","index":2,"n_rows":20,"n_cols":8,"rows_kept":20,"merged":[[2,2,2,7],[5,3,5,4],[6,2,6,7],[7,4,7,7],[8,2,9,2],[8,3,9,3],[8,4,8,7],[11,2,11,3],[11,4,11,7],[17,3,17,6],[19,3,19,6]]}
[]
[]
[null,null,"ANNEXURE C2"]
[]
[null,null,""]
[null,null,"BIDDER NAME",{"$f":"Summary!E5","v":" "}]
[null,null,"Plant Construction"]
[]
[null,null,"ITEM     ","DESCRIPTION                                     ","BILL OF QUANTITIES"]
[{"$nulls":4},"    UNIT    ","QUANTITY","RATE","AMOUNT"]
[]
[null,null,"PLANT CONSTRUCTION"]
[null,null,13,"Planning","sum",1,0,{"$f":"G13*F13","v":0}]
[null,null,14,"Design (includes drawings)","sum",1,0,{"$f":"G14*F14","v":0}]
[null,null,15,"Fabrication","sum",1,0,0]
[null,null,16,"Erection","sum",1,0,0]
[null,null,17,"Commissioning","    sum     ",1,0,0]
[{"$nulls":3},"Section Total",{"$nulls":3},{"$f":"SUM(H13:H17)","v":0}]
[]
[null,null,"","CARRIED TO SUMMARY                              ",{"$nulls":3},{"$f":"H18","v":0}]

{"sheet":"Processing","index":3,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[2,2,2,7],[5,3,5,4],[6,2,6,7],[8,4,8,7],[9,2,10,2],[9,3,10,3],[9,4,9,7],[12,2,12,3],[12,4,12,7],[16,3,16,6],[18,3,18,6]]}
[]
[]
[null,null,"ANNEXURE C3"]
[]
[null,null,""]
[null,null,"BIDDER NAME",{"$f":"Summary!E5","v":" "}]
[null,null,"COAL PROCESSING"]
[]
[{"$nulls":4},"36 MONTHS"]
[null,null,"ITEM     ","DESCRIPTION                                     ","BILL OF QUANTITIES"]
[{"$nulls":4},"    UNIT    ","QUANTITY","RATE","AMOUNT"]
[]
[null,null,"COAL PROCESSING"]
[null,null,16,"Year 1 Coal Processing","t",{"$f":"120000*12","v":{"v":1440000,"d":"1,440,000"}},0,{"$f":"G14*F14","v":0}]
[null,null,17,"Year 2 Coal Processing","t",{"$f":"160000*12","v":{"v":1920000,"d":"1,920,000"}},0,{"$f":"G15*F15","v":0}]
[null,null,18,"Year 3 Coal Processing","t",{"$f":"200000*12","v":{"v":2400000,"d":"2,400,000"}},0,0]
[{"$nulls":3},"Section Total",{"$nulls":3},{"$f":"SUM(H14:H16)","v":0}]
[]
[null,null,"","CARRIED TO SUMMARY                              ",{"$nulls":3},{"$f":"H17","v":0}]

{"sheet":"Energy Cost","index":4,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[3,2,3,8],[8,3,8,8],[10,2,11,2],[10,3,11,3],[10,4,10,8],[11,4,11,8],[14,3,14,8],[15,3,15,7],[16,2,16,3]]}
[]
[]
[]
[null,null,"                                   ANNEXURE C4"]
[]
[]
[null,null,"ENERGY COSTS"]
[]
[null,null,"BIDDER NAME",{"$f":"Summary!E5","v":" "}]
[]
[null,null,"ITEM","DESCRIPTION                                     ","BILL OF QUANTITIES"]
[]
[{"$nulls":4},"Contract tons","Energy Cap (kwh/t)","Total"," Price*","Total Contract Energy Cost"]
[null,null,19,"ELECTRICITY (kwh/t)",{"$f":"Processing!F14+Processing!F15+Processing!F16","v":{"v":5760000,"d":"5,760,000"}},0,{"$f":"E14*F14","v":0},{"v":1.85,"d":"R 1.85"},{"$f":"G14*H14","v":0}]
[{"$nulls":3},"              "]
[{"$nulls":3},"CARRIED TO SUMMARY                              ",{"$nulls":4},{"$f":"I14","v":0}]
[null,null,"*Price subject to fluctuations"]

{"sheet":"Company Experience ","index":5,"n_rows":25,"n_cols":13,"rows_kept":25,"hidden":true,"merged":[[2,3,2,13],[4,6,4,7],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,7,13],[8,10,8,11],[8,12,8,13],[9,10,9,11],[9,12,9,13],[10,10,10,11],[10,12,10,13],[11,10,11,11],[11,12,11,13],[12,10,12,11],[12,12,12,13],[13,10,13,11],[13,12,13,13],[14,10,14,11],[14,12,14,13],[15,10,15,11],[15,12,15,13],[16,10,16,11],[16,12,16,13],[17,10,17,11],[17,12,17,13],[18,10,18,11],[18,12,18,13],[19,10,19,11],[19,12,19,13],[20,10,20,11],[20,12,20,13],[22,6,22,7],[23,3,23,7],[24,6,24,7]]}
[]
[]
[{"$nulls":3},"Annexure B1: Experience of the Company"]
[]
[{"$nulls":4},"Bidding Company  Name"]
[]
[]
[{"$nulls":3},"ITEM","Company where project was conducted  ","Description on the project","Start Date          (MM/YYYY)","End Date   (MM/YYYY)","Value of Project in Rands","Contact Details of reference company"]
[{"$nulls":9},"Contact Person","Telephone (land line)",null,"Email address "]
[{"$nulls":3},1]
[{"$nulls":3},2,{"$nulls":8}," "]
[{"$nulls":3},3]
[{"$nulls":3},4]
[{"$nulls":3},5]
[{"$nulls":3},6]
[{"$nulls":3},7]
[{"$nulls":3},8]
[{"$nulls":3},9]
[{"$nulls":3},10]
[{"$nulls":3},11]
[{"$nulls":3},12]
[]
[{"$nulls":4},"Company Representative Name"]
[]
[{"$nulls":4},"Company Representative Signature"]

{"sheet":"Site Manager Experience","index":6,"n_rows":25,"n_cols":13,"rows_kept":25,"hidden":true,"merged":[[2,3,2,13],[4,6,4,7],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,7,13],[8,10,8,11],[8,12,8,13],[9,10,9,11],[9,12,9,13],[10,10,10,11],[10,12,10,13],[11,10,11,11],[11,12,11,13],[12,10,12,11],[12,12,12,13],[13,10,13,11],[13,12,13,13],[14,10,14,11],[14,12,14,13],[15,10,15,11],[15,12,15,13],[16,10,16,11],[16,12,16,13],[17,10,17,11],[17,12,17,13],[18,10,18,11],[18,12,18,13],[19,10,19,11],[19,12,19,13],[20,10,20,11],[20,12,20,13],[22,6,22,7],[23,3,23,7],[24,6,24,7]]}
[]
[]
[{"$nulls":3},"Annexure B2: Experience of the site manager"]
[]
[{"$nulls":4},"Bidding Company  Name"]
[]
[]
[{"$nulls":3},"ITEM","Company where project was conducted  ","Description on the project","Start Date          (MM/YYYY)","End Date   (MM/YYYY)","Value of Project in Rands","Contact Details of reference company"]
[{"$nulls":9},"Contact Person","Telephone (land line)",null,"Email address "]
[{"$nulls":3},1]
[{"$nulls":3},2,{"$nulls":8}," "]
[{"$nulls":3},3]
[{"$nulls":3},4]
[{"$nulls":3},5]
[{"$nulls":3},6]
[{"$nulls":3},7]
[{"$nulls":3},8]
[{"$nulls":3},9]
[{"$nulls":3},10]
[{"$nulls":3},11]
[{"$nulls":3},12]
[]
[{"$nulls":4},"Company Representative Name"]
[]
[{"$nulls":4},"Company Representative Signature"]

{"sheet":"Supervisors Experience","index":7,"n_rows":25,"n_cols":13,"rows_kept":25,"hidden":true,"merged":[[2,3,2,13],[4,6,4,7],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,7,13],[8,10,8,11],[8,12,8,13],[9,10,9,11],[9,12,9,13],[10,10,10,11],[10,12,10,13],[11,10,11,11],[11,12,11,13],[12,10,12,11],[12,12,12,13],[13,10,13,11],[13,12,13,13],[14,10,14,11],[14,12,14,13],[15,10,15,11],[15,12,15,13],[16,10,16,11],[16,12,16,13],[17,10,17,11],[17,12,17,13],[18,10,18,11],[18,12,18,13],[19,10,19,11],[19,12,19,13],[20,10,20,11],[20,12,20,13],[22,6,22,7],[23,3,23,7],[24,6,24,7]]}
[]
[]
[{"$nulls":3},"Annexure B3: Experience of the Supervisors"]
[]
[{"$nulls":4},"Bidding Company  Name"]
[]
[]
[{"$nulls":3},"ITEM","Company where project was conducted  ","Description on the project","Start Date          (MM/YYYY)","End Date   (MM/YYYY)","Value of Project in Rands","Contact Details of reference company"]
[{"$nulls":9},"Contact Person","Telephone (land line)",null,"Email address "]
[{"$nulls":3},1]
[{"$nulls":3},2,{"$nulls":8}," "]
[{"$nulls":3},3]
[{"$nulls":3},4]
[{"$nulls":3},5]
[{"$nulls":3},6]
[{"$nulls":3},7]
[{"$nulls":3},8]
[{"$nulls":3},9]
[{"$nulls":3},10]
[{"$nulls":3},11]
[{"$nulls":3},12]
[]
[{"$nulls":4},"Company Representative Name"]
[]
[{"$nulls":4},"Company Representative Signature"]

{"sheet":"Safety Officer Experience","index":8,"n_rows":25,"n_cols":13,"rows_kept":25,"hidden":true,"merged":[[2,3,2,13],[4,6,4,7],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,7,13],[8,10,8,11],[8,12,8,13],[9,10,9,11],[9,12,9,13],[10,10,10,11],[10,12,10,13],[11,10,11,11],[11,12,11,13],[12,10,12,11],[12,12,12,13],[13,10,13,11],[13,12,13,13],[14,10,14,11],[14,12,14,13],[15,10,15,11],[15,12,15,13],[16,10,16,11],[16,12,16,13],[17,10,17,11],[17,12,17,13],[18,10,18,11],[18,12,18,13],[19,10,19,11],[19,12,19,13],[20,10,20,11],[20,12,20,13],[22,6,22,7],[23,3,23,7],[24,6,24,7]]}
[]
[]
[{"$nulls":3},"Annexure B4: Experience of the Safety Officer"]
[]
[{"$nulls":4},"Bidding Company  Name"]
[]
[]
[{"$nulls":3},"ITEM","Company where project was conducted  ","Description on the project","Start Date          (MM/YYYY)","End Date   (MM/YYYY)","Value of Project in Rands","Contact Details of reference company"]
[{"$nulls":9},"Contact Person","Telephone (land line)",null,"Email address "]
[{"$nulls":3},1]
[{"$nulls":3},2,{"$nulls":8}," "]
[{"$nulls":3},3]
[{"$nulls":3},4]
[{"$nulls":3},5]
[{"$nulls":3},6]
[{"$nulls":3},7]
[{"$nulls":3},8]
[{"$nulls":3},9]
[{"$nulls":3},10]
[{"$nulls":3},11]
[{"$nulls":3},12]
[]
[{"$nulls":4},"Company Representative Name"]
[]
[{"$nulls":4},"Company Representative Signature"]