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

{"sheet":"Turnkey ME","index":0,"n_rows":37,"n_cols":2,"rows_kept":37,"merged":[[0,0,0,1]]}
["PRICING ACTIVITY SCHEDULE ME TURNKEY CONTRACT"]
["ACTIVITY","Lump Sum Price (Excl VAT)"]
["Site Establishment"]
["Site De-establishment"]
["Temporary Works and Plant"]
["Security of the Works"]
["Contractor's representatives"]
["Contractor engagements with local authorities and social issues handling"]
["Compliance with Health, Safety and Environment"]
["Site Constraints"]
["Local and statutory Consultations and Approvals "]
["The contractor shall appoint an Enterprise Development Coordinator (Tender Volume 3, Clause 3.1)",0]
["Needs Analysis and Enterprise Development Plan per Targeted Enterprise (fixed provisional sum)",{"v":5000,"d":"R5,000.00"}]
["Monitoring and Interim reporting per targeted enterprise (fixed provisional sum)",{"v":40000,"d":"R40,000.00"}]
["Project Completion report per Targeted Enterprise (fixed provisional sum)",{"v":5000,"d":"R5,000.00"}]
["North Works Diffusers Installations (Five reactors)"]
["North Works installation of mixers and additional poles etc. (Five reactors)"]
["North Works electrical and instrumentation controls to ensure reactors are operational (Five reactors)"]
["North Works Removal of sludge, sand etc. (Five reactors)"]
["North Works major refurbishment and repairs to the blowers"]
["North Works Mechanical and Electrical Maintenance (SST)"]
["Belt Presses Installations"]
["Mechanical Accessories Belt Press inlc design"]
["Electrical and Instruments Accessories Belt Press inlc design"]
["Conveyor Belt Designs, Installations interlinking with belt presses"]
["Paintimg of handrails, grattings making good of all trades North Works"]
["Sub Total 1",{"$f":"SUM(B3:B26)","v":{"v":50000,"d":"R50,000.00"}}]
["Provisional Sums @ 16%",{"$f":"16%*B27","v":{"v":8000,"d":"R8,000.00"}}]
["Sub Total 2",{"$f":"SUM(B27:B28)","v":{"v":58000,"d":"R58,000.00"}}]
["CIDB minimum Contract Skills Development Goal (CSDG) sum = GB (0.5%) x Subtotal of the tender amount",{"$f":"B29*0.5%","v":{"v":290,"d":"R290.00"}}]
["Sub Total 3",{"$f":"B29+B30","v":{"v":58290,"d":"R58,290.00"}}]
["Contigencies @ 10%",{"$f":"10%*B31","v":{"v":5829,"d":"R5,829.00"}}]
["Sub Total 4",{"$f":"B31+B32","v":{"v":64119,"d":"R64,119.00"}}]
["PSP FEES (Civil, Structural, Mechanical, Electrical, Quantity Surveyor, Instruments, Project Manager, Health, Safety & Environment, Social Facilitator, Clerk of Works) @ 18% Fixed",{"$f":"18%*B33","v":{"v":11541.42,"d":"R11,541.42"}}]
["Total Excl VAT",{"$f":"B33+B34","v":{"v":75660.42,"d":"R75,660.42"}}]
["VAT @ 15%",{"$f":"15%*B35","v":{"v":11349.063,"d":"R11,349.06"}}]
["TOTAL INCL VAT",{"$f":"B35+B36","v":{"v":87009.483,"d":"R87,009.48"}}]