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

{"sheet":"Naledi","index":0,"n_rows":20,"n_cols":19,"rows_kept":20,"merged":[[0,0,0,18],[1,14,2,14],[5,0,5,1]]}
["ANNEXURE A:     OHSE AGENT PRICING SCHEDULE Naledi Phase2: Reinstatement of the 3kV Overhead Track Equipment Between Johannesburg and Naledi - Gauteng Region                                                                                                                                                                                                                                                                         "]
["A","Project Timeframe (12Months)",1,{"$f":"+C2+1","v":2},{"$f":"+D2+1","v":3},4,5,6,7,8,9,10,11,12,"Total"]
[null,"Months","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01"]
["B","Working days",27,25,27,26,19,25,24,26,26,27,25,27,{"$f":"SUM(C4:N4)","v":304}]
["C","8Hours per day",8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"SUM(C5:N5)","v":96}]
["Total Hours",null,{"$f":"+C5*C4","v":216},200,216,208,152,200,192,208,208,216,200,216,{"$f":"SUM(C6:N6)","v":2432}]
[{"$nulls":15},"Rate/Hour","VAT 15%","Total","Grand Total Cost"]
[1," PrConstruction Health and Safety Officer (100%)",{"$f":"+C6","v":216},200,216,208,152,200,192,208,208,216,200,216,{"$f":"SUM(C8:N8)","v":{"v":2432,"d":"2,432"}},0,{"$f":"P8*0.15","v":0},{"$f":"P8+Q8","v":0},{"$f":"R8*O8","v":0}]
[2,"PrC H&S Agent \n(PrC H&S Agent ( four times a month)* ",{"$f":"C8*25%","v":54},{"$f":"D8*25%","v":50},54,52,38,50,48,52,52,54,50,54,{"$f":"SUM(C9:N9)","v":608},0,{"$f":"P9*0.15","v":0},{"$f":"P9+Q9","v":0},{"$f":"R9*O9","v":0}]
[3,"Estimated Overtime (CHSO) as and when required*",45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"SUM(C10:N10)","v":540},0,0,0,0]
[4,"Km Rates  ( from Site Camp to Work Site ONLY)",40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"SUM(C11:N11)","v":480},0,0,0,0]
[5,"Permit Application DoEL",{"$nulls":4},"once off",{"$nulls":8},0,0,0,{"$f":"R12","v":0}]
[6,"Close-Out Report",{"$nulls":4},"once off",{"$nulls":8},0,0,0,{"$f":"R13","v":0}]
[null," TOTAL COST PER HOURS",{"$nulls":16},{"$f":"SUM(S8:S13)","v":0}]
["PLEASE NOTE: The hourly rates and once off  costs per discipline must be inclusive of all disbursements and other costs i.e. overhead cost, accommodation, traveling - and office expenses."]
[]
["1*","CHSO to be full time on site."]
["2*","CHSA to be on site four times a month for Audits and Monthly Project Meeting attendance. Stated hours are estimates for As an when"]
["3*","Overtime is not guaranteed. Value placed here are estimated. Overtime will be approved before hand. Normal working days includes Saturdays"]
["4*","Kilometres traveled to be as per AA rates from Site Camp to work site as per Project's daily movement."]