{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["People","Sheet2","Material","Equipment","Sheet1"],"not_rendered":{"external_links":11,"defined_names":467},"read":"whole","date_system":"1900"}

{"sheet":"People","index":0,"n_rows":43,"n_cols":6,"rows_kept":43}
[]
[]
[null,"Data provided by the Contractor"]
[]
[null,"Shorter Schedule of Cost Components - People"]
[]
[null,"Item","Category of Employment","Normal Time","Saturday Time - x 1.5","Sunday & PPH - x 2"]
[null,1,"Project Manager"]
[null,2,"Contract Manager"]
[null,3,"Commercial Manager"]
[null,4,"HR/IR Manager "]
[null,5,"Site Agent"]
[null,6,"Engineering Manager"]
[null,7,"Civil Engineer"]
[null,8,"Mechanical Engineer"]
[null,9,"Electrical Engineer"]
[null,10,"C&I Engineer"]
[null,11,"Structural Steel Engineer"]
[null,12,"Surveyor"]
[null,13,"Foreman"]
[null,14,"Storage Manager"]
[null,15,"Safety Manager"]
[null,16,"Senior Supervisor"]
[null,17,"Safety Officer"]
[null,18,"QA/QC Manager"]
[null,19,"QA/QC Inspector "]
[null,20,"Contracts Administrator"]
[null,21,"Document Controler"]
[null,22,"Site Clerk"]
[null,23,"Project Planner "]
[null,24,"Materials & Logistic Manager "]
[null,25,"Site Storeman "]
[null,26,"Quantity Surveyor "]
[null,27,"Maintenance Foreman"]
[null,28,"Welder"]
[null,29,"Electrician"]
[null,30,"Crane Driver"]
[null,31,"Driver"]
[null,32,"Rigger"]
[null,33,"Rigger Assistant"]
[null,34,"Skilled Labour"]
[null,35,"Semi Skilled Labour"]
[null,36,"Labour"]

{"sheet":"Sheet2","index":1,"n_rows":22,"n_cols":28,"rows_kept":22,"hidden":true,"merged":[[1,2,1,3]]}
[]
[null,null,"Per lum sum of 10month",null,"Per Month","Total Hrs per Month","Selling Rate Per Hour","Cost Per Hour","AL","SL","FRL","PPH","LE","C","SV","ACC/LOA","SUB-TOTAL","UIF","NSL","BCL","DRL","SUB-TOTAL","IR","OH","PPE","TOTAL","P/FEE","SELLING RATE"]
["Project Manager",1,{"v":941600,"d":"941,600.00"},{"v":941600,"d":"941,600.00"},{"$f":"D3/10","v":{"v":94160,"d":"94,160.00"}},{"$f":"10*26","v":260},{"$f":"E3/F3","v":{"v":362.15384615384613,"d":"362.15"}},{"$f":"G3/1.2","v":{"v":301.79487179487177,"d":"301.79"}},{"$f":"H3*0.0245","v":{"v":7.393974358974359,"d":"7.39"}},{"$f":"H3*0.0285","v":{"v":8.601153846153846,"d":"8.60"}},{"$f":"H3*0.013","v":{"v":3.923333333333333,"d":"3.92"}},{"$f":"H3*0.0315","v":{"v":9.506538461538462,"d":"9.51"}},{"$f":"H3*0.0233","v":{"v":7.031820512820513,"d":"7.03"}},{"$f":"ROUND(H3*0.04,2)*0.5","v":{"v":6.035,"d":"6.04"}},null,{"v":15,"d":"15.00"},{"$f":"SUM(H3:P3)","v":{"v":359.2866923076923,"d":"359.29"}},{"$f":"Q3*0.01","v":{"v":3.5928669230769232,"d":"3.59"}},{"$f":"Q3*0.01","v":{"v":3.5928669230769232,"d":"3.59"}},{"$f":"Q3*0.00037","v":{"v":0.13293607615384614,"d":"0.13"}},{"$f":"Q3*0.00015","v":{"v":0.05389300384615384,"d":"0.05"}},{"$f":"SUM(Q3:U3)","v":{"v":366.6592552338462,"d":"366.66"}},{"$f":"V3*0.015","v":{"v":5.499888828507692,"d":"5.50"}},{"$f":"V3*0.02","v":{"v":7.333185104676923,"d":"7.33"}},null,{"$f":"SUM(V3:Y3)","v":{"v":379.4923291670308,"d":"379.49"}},{"$f":"Z3*AC3","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z3:AA3)","v":{"v":379.4923291670308,"d":"379.49"}}]
["Paralegal Contract Manager / QS",1,{"v":856000,"d":"856,000.00"},{"v":856000,"d":"856,000.00"},{"$f":"D4/10","v":{"v":85600,"d":"85,600.00"}},{"$f":"10*26","v":260},{"$f":"E4/F4","v":{"v":329.2307692307692,"d":"329.23"}},{"$f":"G4/1.2","v":{"v":274.35897435897436,"d":"274.36"}},{"$f":"H4*0.0245","v":{"v":6.721794871794872,"d":"6.72"}},{"$f":"H4*0.0285","v":{"v":7.81923076923077,"d":"7.82"}},{"$f":"H4*0.013","v":{"v":3.5666666666666664,"d":"3.57"}},{"$f":"H4*0.0315","v":{"v":8.642307692307693,"d":"8.64"}},{"$f":"H4*0.0233","v":{"v":6.392564102564103,"d":"6.39"}},{"$f":"ROUND(H4*0.04,2)*0.5","v":{"v":5.485,"d":"5.49"}},null,{"v":15,"d":"15.00"},{"$f":"SUM(H4:P4)","v":{"v":327.9865384615385,"d":"327.99"}},{"$f":"Q4*0.01","v":{"v":3.279865384615385,"d":"3.28"}},{"$f":"Q4*0.01","v":{"v":3.279865384615385,"d":"3.28"}},{"$f":"Q4*0.00037","v":{"v":0.12135501923076923,"d":"0.12"}},{"$f":"Q4*0.00015","v":{"v":0.04919798076923077,"d":"0.05"}},{"$f":"SUM(Q4:U4)","v":{"v":334.71682223076925,"d":"334.72"}},{"$f":"V4*0.015","v":{"v":5.020752333461538,"d":"5.02"}},{"$f":"V4*0.02","v":{"v":6.694336444615385,"d":"6.69"}},null,{"$f":"SUM(V4:Y4)","v":{"v":346.43191100884616,"d":"346.43"}},{"$f":"Z4*AC4","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z4:AA4)","v":{"v":346.43191100884616,"d":"346.43"}}]
["Site Project Safety Officer",1,{"v":749000,"d":"749,000.00"},{"v":749000,"d":"749,000.00"},{"v":74900,"d":"74,900.00"},260,{"v":288.0769230769231,"d":"288.08"},{"v":240.0641025641026,"d":"240.06"},{"v":5.881570512820514,"d":"5.88"},{"v":6.841826923076924,"d":"6.84"},{"v":3.1208333333333336,"d":"3.12"},{"v":7.5620192307692315,"d":"7.56"},{"v":5.5934935897435905,"d":"5.59"},{"v":4.8,"d":"4.80"},null,{"v":15,"d":"15.00"},{"v":288.8638461538462,"d":"288.86"},{"v":2.8886384615384624,"d":"2.89"},{"v":2.8886384615384624,"d":"2.89"},{"v":0.1068796230769231,"d":"0.11"},{"v":0.04332957692307693,"d":"0.04"},{"$f":"SUM(Q5:U5)","v":{"v":294.79133227692313,"d":"294.79"}},{"v":4.4218699841538465,"d":"4.42"},{"v":5.895826645538462,"d":"5.90"},null,{"v":305.10902890661544,"d":"305.11"},{"v":0,"d":"0.00"},{"v":305.10902890661544,"d":"305.11"}]
["Senior Supervisor",1,{"v":385200,"d":"385,200.00"},{"v":385200,"d":"385,200.00"},{"v":38520,"d":"38,520.00"},260,{"v":148.15384615384616,"d":"148.15"},{"v":123.46153846153847,"d":"123.46"},{"v":3.0248076923076925,"d":"3.02"},{"v":3.5186538461538466,"d":"3.52"},{"v":1.605,"d":"1.61"},{"v":3.889038461538462,"d":"3.89"},{"v":2.8766538461538462,"d":"2.88"},2.47,{"v":50,"d":"50.00"},{"v":15,"d":"15.00"},{"v":205.8456923076923,"d":"205.85"},{"v":2.058456923076923,"d":"2.06"},{"v":2.058456923076923,"d":"2.06"},{"v":0.07616290615384615,"d":"0.08"},{"v":0.030876853846153844,"d":"0.03"},{"v":210.0696459138462,"d":"210.07"},{"v":3.151044688707693,"d":"3.15"},{"v":4.201392918276924,"d":"4.20"},null,{"v":217.4220835208308,"d":"217.42"},{"v":0,"d":"0.00"},{"v":217.4220835208308,"d":"217.42"}]
["QA/QC Manager",1,{"v":749000,"d":"749,000.00"},{"v":749000,"d":"749,000.00"},{"v":74900,"d":"74,900.00"},260,{"v":288.0769230769231,"d":"288.08"},{"v":240.0641025641026,"d":"240.06"},{"v":5.881570512820514,"d":"5.88"},{"v":6.841826923076924,"d":"6.84"},{"v":3.1208333333333336,"d":"3.12"},{"v":7.5620192307692315,"d":"7.56"},{"v":5.5934935897435905,"d":"5.59"},{"v":4.8,"d":"4.80"},null,{"v":15,"d":"15.00"},{"v":288.8638461538462,"d":"288.86"},{"v":2.8886384615384624,"d":"2.89"},{"v":2.8886384615384624,"d":"2.89"},{"v":0.1068796230769231,"d":"0.11"},{"v":0.04332957692307693,"d":"0.04"},{"v":294.79133227692313,"d":"294.79"},{"v":4.4218699841538465,"d":"4.42"},{"v":5.895826645538462,"d":"5.90"},null,{"v":305.10902890661544,"d":"305.11"},{"v":0,"d":"0.00"},{"v":305.10902890661544,"d":"305.11"}]
["Project Planner ",1,{"v":470800,"d":"470,800.00"},{"v":470800,"d":"470,800.00"},{"v":47080,"d":"47,080.00"},260,{"v":181.07692307692307,"d":"181.08"},{"v":150.89743589743588,"d":"150.90"},{"v":3.6969871794871794,"d":"3.70"},{"v":4.300576923076923,"d":"4.30"},{"v":1.9616666666666664,"d":"1.96"},{"v":4.753269230769231,"d":"4.75"},{"v":3.5159102564102565,"d":"3.52"},3.02,null,{"v":15,"d":"15.00"},{"v":187.14584615384615,"d":"187.15"},{"v":1.8714584615384615,"d":"1.87"},{"v":1.8714584615384615,"d":"1.87"},{"v":0.06924396307692307,"d":"0.07"},{"v":0.02807187692307692,"d":"0.03"},{"v":190.98607891692305,"d":"190.99"},{"v":2.864791183753846,"d":"2.86"},{"v":3.819721578338461,"d":"3.82"},null,{"v":197.67059167901536,"d":"197.67"},{"v":0,"d":"0.00"},{"v":197.67059167901536,"d":"197.67"}]
["Site Storeman ",1,{"v":302168,"d":"302,168.00"},{"v":302168,"d":"302,168.00"},{"v":30216.8,"d":"30,216.80"},260,{"v":116.21846153846154,"d":"116.22"},{"v":96.84871794871795,"d":"96.85"},{"v":2.3727935897435897,"d":"2.37"},{"v":2.7601884615384615,"d":"2.76"},{"v":1.2590333333333332,"d":"1.26"},{"v":3.0507346153846155,"d":"3.05"},{"v":2.2565751282051285,"d":"2.26"},{"v":1.935,"d":"1.94"},null,{"v":15,"d":"15.00"},{"v":125.48304307692308,"d":"125.48"},{"v":1.2548304307692308,"d":"1.25"},{"v":1.2548304307692308,"d":"1.25"},{"v":0.04642872593846154,"d":"0.05"},{"v":0.01882245646153846,"d":"0.02"},{"v":128.05795512086155,"d":"128.06"},{"v":1.920869326812923,"d":"1.92"},{"v":2.561159102417231,"d":"2.56"},null,{"v":132.5399835500917,"d":"132.54"},{"v":0,"d":"0.00"},{"v":132.5399835500917,"d":"132.54"}]
["Site Administration Secretarial Function",1,{"v":159044.49,"d":"159,044.49"},{"v":159044.49,"d":"159,044.49"},{"v":15904.448999999999,"d":"15,904.45"},260,{"v":61.17095769230769,"d":"61.17"},{"v":50.97579807692308,"d":"50.98"},{"v":1.2489070528846153,"d":"1.25"},{"v":1.4528102451923077,"d":"1.45"},{"v":0.662685375,"d":"0.66"},{"v":1.605737639423077,"d":"1.61"},{"v":1.1877360951923077,"d":"1.19"},1.02,null,{"v":15,"d":"15.00"},{"v":73.1536744846154,"d":"73.15"},{"v":0.7315367448461539,"d":"0.73"},{"v":0.7315367448461539,"d":"0.73"},{"v":0.027066859559307696,"d":"0.03"},{"v":0.010973051172692308,"d":"0.01"},{"v":74.65478788503971,"d":"74.65"},{"v":1.1198218182755957,"d":"1.12"},{"v":1.4930957577007942,"d":"1.49"},null,{"v":77.2677054610161,"d":"77.27"},{"v":0,"d":"0.00"},{"v":77.2677054610161,"d":"77.27"}]
["Dedicated Telehandler / Forkift Driver",1,{"v":159044.49,"d":"159,044.49"},{"v":159044.49,"d":"159,044.49"},{"v":15904.448999999999,"d":"15,904.45"},260,{"v":61.17095769230769,"d":"61.17"},{"v":50.97579807692308,"d":"50.98"},{"v":1.2489070528846153,"d":"1.25"},{"v":1.4528102451923077,"d":"1.45"},{"v":0.662685375,"d":"0.66"},{"v":1.605737639423077,"d":"1.61"},{"v":1.1877360951923077,"d":"1.19"},1.02,null,{"v":15,"d":"15.00"},{"v":73.1536744846154,"d":"73.15"},{"v":0.7315367448461539,"d":"0.73"},{"v":0.7315367448461539,"d":"0.73"},{"v":0.027066859559307696,"d":"0.03"},{"v":0.010973051172692308,"d":"0.01"},{"v":74.65478788503971,"d":"74.65"},{"v":1.1198218182755957,"d":"1.12"},{"v":1.4930957577007942,"d":"1.49"},null,{"v":77.2677054610161,"d":"77.27"},{"v":0,"d":"0.00"},{"v":77.2677054610161,"d":"77.27"}]
["Dedicated Code 10 Driver for grit haulage",1,{"v":159044.49,"d":"159,044.49"},{"v":159044.49,"d":"159,044.49"},{"v":15904.448999999999,"d":"15,904.45"},260,{"v":61.17095769230769,"d":"61.17"},{"v":50.97579807692308,"d":"50.98"},{"v":1.2489070528846153,"d":"1.25"},{"v":1.4528102451923077,"d":"1.45"},{"v":0.662685375,"d":"0.66"},{"v":1.605737639423077,"d":"1.61"},{"v":1.1877360951923077,"d":"1.19"},1.02,null,{"v":15,"d":"15.00"},{"v":73.1536744846154,"d":"73.15"},{"v":0.7315367448461539,"d":"0.73"},{"v":0.7315367448461539,"d":"0.73"},{"v":0.027066859559307696,"d":"0.03"},{"v":0.010973051172692308,"d":"0.01"},{"v":74.65478788503971,"d":"74.65"},{"v":1.1198218182755957,"d":"1.12"},{"v":1.4930957577007942,"d":"1.49"},null,{"v":77.2677054610161,"d":"77.27"},{"v":0,"d":"0.00"},{"v":77.2677054610161,"d":"77.27"}]
["Dedicated Diesel Mechanic for project duration",1,{"v":499200,"d":"499,200.00"},{"v":499200,"d":"499,200.00"},{"v":49920,"d":"49,920.00"},260,{"v":192,"d":"192.00"},{"v":160,"d":"160.00"},3.92,{"v":4.5600000000000005,"d":"4.56"},2.08,5.04,{"v":3.728,"d":"3.73"},{"v":3.2,"d":"3.20"},null,{"v":15,"d":"15.00"},{"v":197.528,"d":"197.53"},{"v":1.97528,"d":"1.98"},{"v":1.97528,"d":"1.98"},{"v":0.07308536,"d":"0.07"},{"v":0.029629199999999994,"d":"0.03"},{"v":201.58127455999997,"d":"201.58"},{"v":3.0237191183999994,"d":"3.02"},{"v":4.0316254912,"d":"4.03"},null,{"v":208.63661916959998,"d":"208.64"},{"v":0,"d":"0.00"},{"v":208.63661916959998,"d":"208.64"}]
["Dedicated Electrician for project duration",1,{"v":207450,"d":"207,450.00"},{"v":207450,"d":"207,450.00"},{"v":20745,"d":"20,745.00"},260,{"v":79.78846153846153,"d":"79.79"},{"v":66.49038461538461,"d":"66.49"},{"v":1.629014423076923,"d":"1.63"},{"v":1.8949759615384616,"d":"1.89"},{"v":0.8643749999999999,"d":"0.86"},{"v":2.0944471153846154,"d":"2.09"},{"v":1.5492259615384616,"d":"1.55"},1.33,null,{"v":15,"d":"15.00"},{"v":90.85242307692307,"d":"90.85"},{"v":0.9085242307692307,"d":"0.91"},{"v":0.9085242307692307,"d":"0.91"},{"v":0.03361539653846154,"d":"0.03"},{"v":0.01362786346153846,"d":"0.01"},{"v":92.71671479846154,"d":"92.72"},{"v":1.390750721976923,"d":"1.39"},{"v":1.8543342959692308,"d":"1.85"},null,{"v":95.96179981640769,"d":"95.96"},{"v":0,"d":"0.00"},{"v":95.96179981640769,"d":"95.96"}]
["Blast cleaners / Airless Applicators",{"$nulls":6},58.03,{"v":1.4217350000000002,"d":"1.42"},{"$f":"H15*0.0285","v":{"v":1.653855,"d":"1.65"}},{"$f":"H15*0.013","v":{"v":0.75439,"d":"0.75"}},{"$f":"H15*0.0315","v":{"v":1.8279450000000002,"d":"1.83"}},{"$f":"H15*0.0233","v":{"v":1.3520990000000002,"d":"1.35"}},{"$f":"ROUND(H15*0.04,2)*0.5","v":1.16},null,{"v":15,"d":"15.00"},{"$f":"SUM(H15:P15)","v":{"v":81.200024,"d":"81.20"}},{"$f":"Q15*0.01","v":{"v":0.81200024,"d":"0.81"}},{"$f":"Q15*0.01","v":{"v":0.81200024,"d":"0.81"}},{"$f":"Q15*0.00037","v":{"v":0.03004400888,"d":"0.03"}},{"$f":"Q15*0.00015","v":{"v":0.0121800036,"d":"0.01"}},{"$f":"SUM(Q15:U15)","v":{"v":82.86624849248,"d":"82.87"}},{"v":1.2429937273871998,"d":"1.24"},{"$f":"V15*0.02","v":{"v":1.6573249698496,"d":"1.66"}},null,{"$f":"SUM(V15:Y15)","v":{"v":85.7665671897168,"d":"85.77"}},{"$f":"Z15*AC15","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z15:AA15)","v":{"v":85.7665671897168,"d":"85.77"}}]
["Rubber Liner",{"$nulls":6},{"v":78.5,"d":"78.50"},{"v":1.9232500000000001,"d":"1.92"},{"v":2.23725,"d":"2.24"},{"v":1.0205,"d":"1.02"},{"v":2.47275,"d":"2.47"},{"v":1.82905,"d":"1.83"},1.57,null,{"v":15,"d":"15.00"},{"v":104.55279999999999,"d":"104.55"},{"v":1.045528,"d":"1.05"},{"v":1.045528,"d":"1.05"},{"v":0.038684536,"d":"0.04"},{"v":0.015682919999999996,"d":"0.02"},{"v":106.69822345600001,"d":"106.70"},{"v":1.60047335184,"d":"1.60"},{"v":2.1339644691200004,"d":"2.13"},null,{"v":110.43266127696,"d":"110.43"},{"v":0,"d":"0.00"},{"v":110.43266127696,"d":"110.43"}]
["Rubber Liner / Applicator",{"$nulls":6},{"v":78.5,"d":"78.50"},{"v":1.9232500000000001,"d":"1.92"},{"v":2.23725,"d":"2.24"},{"v":1.0205,"d":"1.02"},{"v":2.47275,"d":"2.47"},{"v":1.82905,"d":"1.83"},1.57,null,{"v":15,"d":"15.00"},{"v":104.55279999999999,"d":"104.55"},{"v":1.045528,"d":"1.05"},{"v":1.045528,"d":"1.05"},{"v":0.038684536,"d":"0.04"},{"v":0.015682919999999996,"d":"0.02"},{"v":106.69822345600001,"d":"106.70"},{"v":1.60047335184,"d":"1.60"},{"v":2.1339644691200004,"d":"2.13"},null,{"v":110.43266127696,"d":"110.43"},{"v":0,"d":"0.00"},{"v":110.43266127696,"d":"110.43"}]
["Applicator",{"$nulls":6},58.03,{"v":1.4217350000000002,"d":"1.42"},{"v":1.653855,"d":"1.65"},{"v":0.75439,"d":"0.75"},{"v":1.8279450000000002,"d":"1.83"},{"v":1.3520990000000002,"d":"1.35"},1.16,null,{"v":15,"d":"15.00"},{"v":81.200024,"d":"81.20"},{"v":0.81200024,"d":"0.81"},{"v":0.81200024,"d":"0.81"},{"v":0.03004400888,"d":"0.03"},{"v":0.0121800036,"d":"0.01"},{"v":82.86624849248,"d":"82.87"},{"v":1.2429937273871998,"d":"1.24"},{"v":1.6573249698496,"d":"1.66"},null,{"v":85.7665671897168,"d":"85.77"},{"v":0,"d":"0.00"},{"v":85.7665671897168,"d":"85.77"}]
["Blast cleaners",{"$nulls":6},58.03,{"v":1.4217350000000002,"d":"1.42"},{"v":1.653855,"d":"1.65"},{"v":0.75439,"d":"0.75"},{"v":1.8279450000000002,"d":"1.83"},{"v":1.3520990000000002,"d":"1.35"},1.16,null,{"v":15,"d":"15.00"},{"v":81.200024,"d":"81.20"},{"v":0.81200024,"d":"0.81"},{"v":0.81200024,"d":"0.81"},{"v":0.03004400888,"d":"0.03"},{"v":0.0121800036,"d":"0.01"},{"v":82.86624849248,"d":"82.87"},{"v":1.2429937273871998,"d":"1.24"},{"v":1.6573249698496,"d":"1.66"},null,{"v":85.7665671897168,"d":"85.77"},{"v":0,"d":"0.00"},{"v":85.7665671897168,"d":"85.77"}]
["Pot Operators",{"$nulls":6},58.03,{"v":1.4217350000000002,"d":"1.42"},{"v":1.653855,"d":"1.65"},{"v":0.75439,"d":"0.75"},{"v":1.8279450000000002,"d":"1.83"},{"v":1.3520990000000002,"d":"1.35"},1.16,null,{"v":15,"d":"15.00"},{"v":81.200024,"d":"81.20"},{"v":0.81200024,"d":"0.81"},{"v":0.81200024,"d":"0.81"},{"v":0.03004400888,"d":"0.03"},{"v":0.0121800036,"d":"0.01"},{"v":82.86624849248,"d":"82.87"},{"v":1.2429937273871998,"d":"1.24"},{"v":1.6573249698496,"d":"1.66"},null,{"v":85.7665671897168,"d":"85.77"},{"v":0,"d":"0.00"},{"v":85.7665671897168,"d":"85.77"}]
["Airless Assistants",{"$nulls":6},58.03,{"v":1.4217350000000002,"d":"1.42"},{"v":1.653855,"d":"1.65"},{"v":0.75439,"d":"0.75"},{"v":1.8279450000000002,"d":"1.83"},{"v":1.3520990000000002,"d":"1.35"},1.16,null,{"v":15,"d":"15.00"},{"v":81.200024,"d":"81.20"},{"v":0.81200024,"d":"0.81"},{"v":0.81200024,"d":"0.81"},{"v":0.03004400888,"d":"0.03"},{"v":0.0121800036,"d":"0.01"},{"v":82.86624849248,"d":"82.87"},{"v":1.2429937273871998,"d":"1.24"},{"v":1.6573249698496,"d":"1.66"},null,{"v":85.7665671897168,"d":"85.77"},{"v":0,"d":"0.00"},{"v":85.7665671897168,"d":"85.77"}]
["Casual",{"$nulls":6},42.15,{"v":1.032675,"d":"1.03"},{"v":1.201275,"d":"1.20"},{"v":0.5479499999999999,"d":"0.55"},{"v":1.327725,"d":"1.33"},{"v":0.982095,"d":"0.98"},{"v":0.845,"d":"0.85"},null,{"v":15,"d":"15.00"},{"v":63.08672,"d":"63.09"},{"v":0.6308672,"d":"0.63"},{"v":0.6308672,"d":"0.63"},{"v":0.0233420864,"d":"0.02"},{"v":0.009463007999999998,"d":"0.01"},{"v":64.3812594944,"d":"64.38"},{"v":0.965718892416,"d":"0.97"},{"v":1.287625189888,"d":"1.29"},null,{"v":66.63460357670401,"d":"66.63"},{"v":0,"d":"0.00"},{"v":66.63460357670401,"d":"66.63"}]

{"sheet":"Material","index":2,"n_rows":27,"n_cols":5,"rows_kept":27,"hidden":true}
[]
[]
[null,"DAYWORKS - MATERIAL"]
[]
[null,"Item","Category of Material","Unit","Rate"]
[null,1,"Blasting Grit - (min 32ton loads delivered to site . 50kg bags plastic wrapped  ","Per ton",{"v":2142.22,"d":"R2,142.22"}]
[null,2,"Blasting  Grit (1,5ton bags) - (min 32ton loads delivered to site)","Per bag",{"v":1890,"d":"R1,890.00"}]
[null,3,"Polyglass VE - (20L Kit)","Per kit",{"v":24612.3,"d":"R24,612.30"}]
[null,4,"Polyglass VEF - (20L Kit)","Per kit",{"v":24657.608,"d":"R24,657.61"}]
[null,5,"Flexible Laminating Resin  (20L Kit)","Per kit",{"v":28812.66,"d":"R28,812.66"}]
[null,6,"ECP - (20L Kit)","Per kit",{"v":20050.112000000005,"d":"R20,050.11"}]
[null,7,"ZIP- E (20L Kit)","Per kit",{"v":18021.959999999995,"d":"R18,021.96"}]
[null,8,"GENMED - (1L Kit)","Per kit",{"v":1854.44,"d":"R1,854.44"}]
[null,9,"Polymer concrete - Epoxy (20L Kit)","Per kit",{"v":6381.1,"d":"R6,381.10"}]
[null,10,"Corrofill E (Epoxy) putty - (20L Kit)","Per kit",{"$f":"20415.2","v":{"v":20415.2,"d":"R20,415.20"}}]
[null,11,"Corrofill VE (Vinly Ester) putty - (20L Kit)","Per kit",{"v":23993.579999999998,"d":"R23,993.58"}]
[null,12,"GLASS FIBRE GRP Laminate WR - WOVEN ROVING - 1layer","m²",{"v":2420,"d":"R2,420.00"}]
[null,13,"GLASS FIBRE GRP Laminate WR - WOVEN ROVING - 2layer","m²",{"$f":"E17*1.5","v":{"v":3630,"d":"R3,630.00"}}]
[null,14,"GLASS FIBRE GRP Laminate WR - WOVEN ROVING - 3layer","m²",{"$f":"E18*1.5","v":{"v":5445,"d":"R5,445.00"}}]
[null,15,"600 Laminating Resin","m²",{"v":828.4,"d":"R828.40"}]
[null,16,"Wrapping Band EZR 100mm wide - Visco Elastic","Linear Meter",{"v":388,"d":"R388.00"}]
[null,17,"GRP Laminate 100mm wide bandage","Linear Meter",{"v":353,"d":"R353.00"}]
[null,18,"Polyglass FR coating - (20L Kit)","Per kit",{"v":28680.879999999997,"d":"R28,680.88"}]
[null,19,"wattman salt test kits - 100 off papers per Kit","Each",{"v":1300,"d":"R1,300.00"}]
[null,20,"Diesel Per Liter","Per Liter",{"v":28,"d":"R28.00"}]
[null,21,"MEK cleanig solvert","Per Liter",{"v":53,"d":"R53.00"}]
[null,22,"Comsumables , brushes, gloves, digitical Scale ,mixing bowls, masking material, rags, styrene, Catalyst","m²",{"v":187,"d":"R187.00"}]

{"sheet":"Equipment","index":3,"n_rows":35,"n_cols":4,"rows_kept":35}
[]
[null,"Data provided by the Contractor"]
[]
[null,"Shorter Schedule of Cost Components - Equipment"]
[]
[null,"Item","Category of Equipment","Daily"]
[null,1,"Storage - 6M "]
[null,1,"Storage - 12M "]
[null,2,"Offices - 6M"]
[null,3,"Offices - 12M"]
[null,4,"Tool Stores"]
[null,5,"L.D.V."]
[null,6,"65 Seater Bus"]
[null,7,"22 Seater Bus"]
[null,8,"15 Seater Bus"]
[null,9,"10T Truck"]
[null,10,"Chemical Toilets"]
[null,11,"Generator - 150Kva"]
[null,12,"Small Tools & Equipment (compactors, rollers, hand tools)"]
[null,13,"TLB"]
[null,14,"Grader"]
[null,15,"Roller"]
[null,16,"Water Tanker"]
[null,17,"Cherry picker"]
[null,18,"Forklift"]
[null,19,"Scaffolding"]
[null,20,"Barricading"]
[null,21,"Crane 30t"]
[null,22,"Crane 50t"]
[null,23,"Crane 80t"]
[null,24,"Crane 100t"]
[null,25,"Crane 160t"]
[null,26,"Crane 250t"]
[null,27,"Crane 300t"]
[null,28,"Crane 400t"]

{"sheet":"Sheet1","index":4,"n_rows":74,"n_cols":6,"rows_kept":74}
[]
[]
[null,"Data provided by the Contractor"]
[]
[null,"Shorter Schedule of Cost Components - People"]
[]
[null,"Item","Category of Employment","Normal Time","Saturday Time - x 1.5","Sunday & PPH - x 2"]
[null,1,"Project Manager"]
[null,2,"Contract Manager"]
[null,3,"Commercial Manager"]
[null,4,"HR/IR Manager "]
[null,5,"Site Agent"]
[null,6,"Engineering Manager"]
[null,7,"Civil Engineer"]
[null,8,"Mechanical Engineer"]
[null,9,"Electrical Engineer"]
[null,10,"C&I Engineer"]
[null,11,"Structural Steel Engineer"]
[null,12,"Surveyor"]
[null,13,"Foreman"]
[null,14,"Storage Manager"]
[null,15,"Safety Manager"]
[null,16,"Senior Supervisor"]
[null,17,"Safety Officer"]
[null,18,"QA/QC Manager"]
[null,19,"QA/QC Inspector "]
[null,20,"Contracts Administrator"]
[null,21,"Document Controler"]
[null,22,"Site Clerk"]
[null,23,"Project Planner "]
[null,24,"Materials & Logistic Manager "]
[null,25,"Site Storeman "]
[null,26,"Quantity Surveyor "]
[null,27,"Maintenance Foreman"]
[null,28,"Welder"]
[null,29,"Electrician"]
[null,30,"Crane Driver"]
[null,31,"Driver"]
[null,32,"Rigger"]
[null,33,"Rigger Assistant"]
[null,34,"Skilled Labour"]
[null,35,"Semi Skilled Labour"]
[null,36,"Labour"]
[]
[null,"Item","Category of Equipment","Daily"]
[null,1,"Storage - 6M "]
[null,1,"Storage - 12M "]
[null,2,"Offices - 6M"]
[null,3,"Offices - 12M"]
[null,4,"Tool Stores"]
[null,5,"L.D.V."]
[null,6,"65 Seater Bus"]
[null,7,"22 Seater Bus"]
[null,8,"15 Seater Bus"]
[null,9,"10T Truck"]
[null,10,"Chemical Toilets"]
[null,11,"Generator - 150Kva"]
[null,12,"Small Tools & Equipment (compactors, rollers, hand tools)"]
[null,13,"TLB"]
[null,14,"Grader"]
[null,15,"Roller"]
[null,16,"Water Tanker"]
[null,17,"Cherry picker"]
[null,18,"Forklift"]
[null,19,"Scaffolding"]
[null,20,"Barricading"]
[null,21,"Crane 30t"]
[null,22,"Crane 50t"]
[null,23,"Crane 80t"]
[null,24,"Crane 100t"]
[null,25,"Crane 160t"]
[null,26,"Crane 250t"]
[null,27,"Crane 300t"]
[null,28,"Crane 400t"]