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

{"sheet":"Sheet1","index":0,"n_rows":53,"n_cols":14,"rows_kept":53,"merged":[[0,0,0,8],[21,1,21,5],[24,0,24,5],[25,0,25,4],[26,0,26,4],[27,0,27,4],[28,0,28,4],[29,0,29,4],[30,0,30,4],[31,0,31,4],[32,0,32,4]]}
["Kilbarchan Fire Break "]
["Item ","Description","Unit","Quantity","Hours","Rate","Total","Years","Total for 1 Years","Comments_10 Nov ","Comments_10 Nov "]
[null,"Safety "]
[1,"Safety File as per The Mine Health and Safety Act.","EA",1,null,0,{"$f":"D4*F4","v":0},1,{"$f":"G4*H4","v":0}]
[2,"Safety Requirements & PPE: Enter and Exit Medicals, Fire Fighting Helmets, Overalls, Safety Goggles, Hearing protection, Dust Masks, 100% Cotton pants and shirts, Nomex balaclavas, Leather gloves, Leather boots and cotton socks. First Aid Kit. (Basic Fire Fighting Grade PPE).","EA",15,null,0,{"$f":"D5*F5","v":0},1,{"$f":"G5*H5","v":0}]
[null,"Labour "]
[3,"Supervisor Qualified to perform and supervise the activity and team.","R/Hour",1,80,0,{"$f":"D7*F7*E7","v":0},1,{"$f":"G7*H7","v":0}]
[4,"Team Leader. Qualified to perform and supervise the activity and team.","R/Hour",2,80,0,{"$f":"D8*F8*E8","v":0},1,{"$f":"G8*H8","v":0}]
[5,"Driver (As per MHSA Requirements)","R/Hour",2,80,0,0,1,{"$f":"G9*H9","v":0},null,"What is th vehicle that the driver will be vehicle. For Fire truck+LDV)"]
[6,"Fire Fight Members (Brush Cutter/Blower Operators)","R/Hour",10,80,0,0,1,{"$f":"G10*H10","v":0}]
[7,"Fire Beaters (Basic Fire Fighting Hand Tool)","EA",10,null,0,0,1,{"$f":"G11*H11","v":0}]
[null,"Equipment "]
[8,"Rake Hoes (Basic Fire Fighting Hand Tool)","EA",10,null,0,0,1,{"$f":"G13*H13","v":0},null,"Breakdown _ Brush cutter",null,"Breakdown _ Fire blowers","high-pressure spraying system"]
[9,"Knapsacks (16 litre backpack Basic Fire Fighting Hand Tool)","EA",6,null,0,0,1,{"$f":"G14*H14","v":0},null,{"$f":"15000/(22*12)*10","v":{"v":568.1818181818182,"d":"R568.18"}},"Machine ",{"$f":"10000/(22*12)*10","v":{"v":378.78787878787875,"d":"R378.79"}},{"$f":"15000/(22*12)*10","v":{"v":568.1818181818182,"d":"R568.18"}}]
[10,"Fire Blowers (600 cfm Air Capacity) Supplied serviced with fuel (5 Litres) . Rental for 2 weeks duration of the project.","EA",4,null,0,0,1,0,null,{"$f":"10*25","v":{"v":250,"d":"R250.00"}},"Fuel ",{"$f":"5*25","v":{"v":125,"d":"R125.00"}},{"$f":"10*25","v":{"v":250,"d":"R250.00"}}]
[11,"45 cc straight shaft brush cutters with steel blades. Supplied serviced with fuel (10 Litres). Rental for 2 weeks duration of the project.","EA",10,null,0,0,1,0,null,{"v":750,"d":"R750.00"},"Service ",{"v":750,"d":"R750.00"},{"v":750,"d":"R750.00"}]
[12,"Portable Hand Radios capable of reaching 5 km supplied with batteries. ","EA",2,null,0,0,1,0,"Purchase",{"v":431.81818181818176,"d":"R431.82"},"Contingency ",{"v":246.21212121212125,"d":"R246.21"},{"v":431.81818181818176,"d":"R431.82"}]
[13,"4X4 Fire Truck with 1500 litres water capacity and high-pressure spraying system mounted around the truck with two 20-meter high-pressure hoses on both sides. Sufficient to transport 10 Fire Fighters. Supplied with fuel. Rental for 2 weeks duration of the project.","EA",1,null,0,0,1,0,null,{"$f":"SUM(K14:K17)","v":{"v":2000,"d":"R2,000.00"}},null,{"$f":"SUM(M14:M17)","v":{"v":1500,"d":"R1,500.00"}},{"$f":"SUM(N14:N17)","v":{"v":2000,"d":"R2,000.00"}}]
[14,"Kestrel 3000 Weather Instrument. Calibrated with Batteries. Rental for 2 weeks duration of the project.","EA",1,null,0,{"$f":"D19*F19","v":0},1,0,"Calibration costs"]
[null,"LDV"]
[15,"4X4 LDV (3000km) with 1000 litres water capacity and high-pressure spraying system with one 20-meter high-pressure hose. Supplied with fuel. Rental for 2 weeks duration of the project.","EA",1,null,0,0,1,{"$f":"G21*H21","v":0},null,null,"LDV - 3000km "]
[null,"Total",{"$nulls":6},{"$f":"SUM(I4:I21)","v":0},null,null,"Pump with a tank ",{"$f":"N18","v":{"v":2000,"d":"R2,000.00"}}]
[{"$nulls":10},{"$f":"200*10","v":{"v":2000,"d":"2000.00"}},"LDV ",{"$f":"(29000/2)+2000","v":{"v":16500,"d":"R16,500.00"}}]
[{"$nulls":12},{"$f":"SUM(M22:M23)","v":{"v":18500,"d":"R18,500.00"}}]
["Estimated Price per year",{"$nulls":5},{"$f":"I22","v":0}]
["STATSSA CPI Oct 2022 (106.5) - Sept 2023 (111.8) = 4.85%"]
["Total for year one",{"$nulls":5},{"$f":"G25","v":0}]
["Total for year two",{"$nulls":4},{"v":0.0485,"d":"4.85%"},{"$f":"G27+G27*$F$28","v":0},{"$f":"G28-G27","v":0}]
["Total for year three",{"$nulls":4},{"v":0.0485,"d":"4.85%"},{"$f":"G28+G28*$F$29","v":0},{"$f":"G29-G28","v":0}]
["Total for year four",{"$nulls":4},{"v":0.0485,"d":"4.85%"},{"$f":"G29+G29*$F$30","v":0},0]
["Total  including CPA",{"$nulls":5},{"$f":"SUM(G27:G30)","v":0}]
["Contingency 10%",{"$nulls":5},{"$f":"G31*0.1","v":0}]
["Total including Contingency and CPA estimate",{"$nulls":5},{"$f":"G32+G31","v":0}]
[]
[null,"Compiled by:"]
[null,"Date: ____________________________________"]
[null,"_________________________________________"]
[null,"Site Manager"," "," "]
[null,"Name: Chris Visser"]
[]
[]
[null,"Quantity Survey by:"]
[null,"Date: ____________________________________"]
[null,"_________________________________________"]
[null,"Senior Quantity Surveyor "]
[null,"Name: Nomfundo Zwane"]
[]
[]
[null,"Cost Price Adjustment by:"]
[null,"Date: ____________________________________"]
[null,"_________________________________________"]
[null,"Project Office Manager"]
[null,"Name: Stuart Edkins"]