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

{"sheet":"Sheet1","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[0,0,0,24],[7,2,7,20],[8,2,8,20],[9,0,9,1],[10,0,10,20],[10,23,10,24],[11,0,11,24]]}
["ANNEXURE A REHABILITATION OF PAARDEN EILAND - OHSE AGENT PRICING SCHEDULE                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 "]
["A","Project Timeframe (18Months)",1,{"$f":"+C2+1","v":2},3,4,5,{"$f":"+G2+1","v":6},7,{"$f":"+I2+1","v":8},9,{"$f":"+K2+1","v":10},11,{"$f":"+M2+1","v":12},13,{"$f":"+O2+1","v":14},15,{"$f":"+Q2+1","v":16},17,18]
["B","Months","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","Total"]
["C","Working days",21,22,22,21,21,21,20,22,22,22,23,21,20,23,21,20,22,21,{"$f":"SUM(C4:L4)","v":214}]
["D","9 Hours per day",9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"Total Hours",{"$f":"+C5*C4","v":189},198,198,189,189,{"$f":"+H5*H4","v":189},{"$f":"+I5*I4","v":180},{"$f":"+J5*J4","v":198},{"$f":"+K5*K4","v":198},198,207,189,180,207,189,180,198,{"$f":"+T5*T4","v":189},{"$f":"SUM(C6:L6)","v":{"v":1926,"d":"1,926"}},"RATE PER HOUR","VAT","TOTAL"]
[1," PrConstruction Health and Safety Officer (100%)",{"$f":"+C6","v":189},198,198,189,189,{"$f":"+H6","v":189},{"$f":"+I6","v":180},{"$f":"+J6","v":198},{"$f":"+K6","v":198},198,207,189,180,207,189,180,198,{"$f":"+T6","v":189},{"$f":"SUM(C7:L7)","v":{"v":1926,"d":"1,926"}},0,{"$f":"V7*15%","v":0},{"$f":"V7+W7","v":0},{"$f":"X7*U7","v":0}]
[2,"PrConstruction Health and Safety Agent Construction Permit Application","once off costs",{"$nulls":18},0]
[3,"PrConstruction Health and Safety Agent\nClose-Out Report","once off costs",{"$nulls":18},0,{"$f":"V9*15%","v":0},{"$f":"V9+W9","v":0},{"$f":"X9*V9","v":0}]
[" TOTAL COST PER HOUR",{"$nulls":20},"TOTAL :",{"$f":"SUM(W7:W9)","v":0},{"$f":"SUM(X7:X9)","v":0},{"$f":"SUM(Y7:Y9)","v":0}]
["PLEASE NOTE: The hourly rates per discipline must include all other costs i.e. overhead cost, accommodation, traveling - and office expenses.",{"$nulls":20},"TOTAL INCLUDING VAT:"]
["NB:  OHSE Agent Contract is linked to the  current Principal Contractor contract. OHSE Agent will only claim for the work done on site. However should the project end before the quoted 18months, the OHSE Agent shall not claim for any further payments from PRASA."]
[]
[]
[]
["Signed by: ____________________________________________",{"$nulls":6},"Date:  __________________________"]
["                                                 Name and Surname"]
[]
[]
["Total costs:  ___________________________________________________________________"]
[null,null,"in words including VAT"]