{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Estimates"],"not_rendered":{"external_links":4,"defined_names":45},"read":"whole","date_system":"1900"}

{"sheet":"Estimates","index":0,"n_rows":94,"n_cols":7,"rows_kept":94,"merged":[[25,0,25,5],[26,0,26,6],[42,0,42,5],[54,0,54,5],[65,0,65,5],[76,0,76,5],[89,0,89,5],[90,0,90,6],[91,0,91,5],[92,0,92,5],[93,0,93,5]]}
["Item","Description","Unit","Frequency","Quantity","Rate","Amount"]
[]
[null,"SECTION 1 - PRELIMINARIES AND GENERAL"]
[]
[1.1,"Medicals x 12 Employees","Each","Annually",{"$f":"12*5","v":60}]
[1.2,"Security Clearance","Each","Annually",{"$f":"E5","v":60}]
[1.3,"Safety File","Sum","Once Off",1]
[1.4,"Transportation","Days","Daily",713]
[1.5,"Meeting all SHEQ ","Sum","Once Off",1]
[1.6,"Office Overheads","Days","Daily",713]
[]
[null,"PPE"]
[1.7,"Full overall or two piece overall",null,"Each",38]
[1.8,"Hard hat",null,"Each",12]
[1.9,"Safety boots",null,"Each",48]
[{"v":1.1,"d":"1.10"},"Dust masks",null,"Each",3000]
[1.11,"Ear plugs",null,"Each",2000]
[1.12,"Safety goggles",null,"Each",90]
[1.13,"Hand gloves",null,"Each",220]
[1.14,"Reflective Jackets",null,"Each",60]
[1.15,"Safety harness",null,"Each",8]
[1.16,"Thermal Jackets (During Winter)",null,"Each",36]
[1.17,"White gloves for traffic control",null,"Each",80]
[1.18,"Disposable overalls",null,"Each",92]
[]
[]
[]
["Item","Description","No of Workers","No of hours per day","No of Days","Rate Per Hour","Amount for 5 Year Duration"]
[]
[2,"SECTION 2 - LABOUR RESOURCES"]
[]
[null,"YEAR 1"]
[]
[null,"Day Shift - 06:00am to 18:00pm "]
[2.1,"Health and Safety Spotters as per the requirement in the SOW",6,12,188]
[]
[null,"Night Shift - 18:00pm to 06:00am "]
[2.2,"Health and Safety Spotters as per the requirement in the SOW",2,12,{"$f":"E35","v":188}]
[]
[null,"Relievers (Day and Night)"]
[2.3,"Health and Safety Spotters as per the requirement in the SOW",4,12,188]
[]
["Total Year 1"]
[null,"YEAR 2"]
[]
[null,"Day Shift - 06:00am to 18:00pm "]
[2.4,"Health and Safety Spotters as per the requirement in the SOW",6,12,110]
[]
[null,"Night Shift - 18:00pm to 06:00am "]
[2.5,"Health and Safety Spotters as per the requirement in the SOW",2,12,{"$f":"E47","v":110}]
[]
[null,"Relievers (Day and Night)"]
[2.6,"Health and Safety Spotters as per the requirement in the SOW",4,12,110]
[]
["Total Year 2"]
[null,"YEAR 3"]
[]
[null,"Day Shift - 06:00am to 18:00pm "]
[2.7,"Health and Safety Spotters as per the requirement in the SOW",6,12,123]
[]
[null,"Night Shift - 18:00pm to 06:00am "]
[2.8,"Health and Safety Spotters as per the requirement in the SOW",2,12,{"$f":"E59","v":123}]
[]
[null,"Relievers (Day and Night)"]
[2.9,"Health and Safety Spotters as per the requirement in the SOW",4,12,123]
["Total Year 3"]
[null,"YEAR 4"]
[]
[null,"Day Shift - 06:00am to 18:00pm "]
[2.11,"Health and Safety Spotters as per the requirement in the SOW",6,12,147]
[]
[null,"Night Shift - 18:00pm to 06:00am "]
[2.12,"Health and Safety Spotters as per the requirement in the SOW",2,12,{"$f":"E70","v":147}]
[]
[null,"Relievers (Day and Night)"]
[2.13,"Health and Safety Spotters as per the requirement in the SOW",4,12,147]
["Total Year 4"]
[]
[null,"YEAR 5"]
[]
[null,"Day Shift - 06:00am to 18:00pm "]
[2.14,"Health and Safety Spotters as per the requirement in the SOW",6,12,145]
[]
[null,"Night Shift - 18:00pm to 06:00am "]
[2.15,"Health and Safety Spotters as per the requirement in the SOW",2,12,{"$f":"E82","v":145}]
[]
[null,"Relievers (Day and Night)"]
[2.16,"Health and Safety Spotters as per the requirement in the SOW",4,12,145]
[]
["Total Year 5"]
[]
["Total Excluding Vat"]
["Add Vat 15%"]
["Total Including Vat"]