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

{"sheet":"Sheet1","index":0,"n_rows":25,"n_cols":17,"rows_kept":25,"merged":[[0,0,0,16],[9,2,9,12],[10,2,10,12],[11,2,11,12],[12,2,12,12],[13,0,13,1],[14,0,14,12],[14,15,14,16],[15,0,15,16]]}
["ANNEXURE A REHABILITATION OF OHTE AND SUBSTATIONS FROM BELLE OMBRE TO KOEDOESPOORT - OHSE AGENT PRICING SCHEDULE                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 "]
["A","Project Timeframe (10 Months)",1,{"$f":"+C2+1","v":2},{"$f":"+D2+1","v":3},4,5,6,7,8,9,10]
["B","Months","2023-08-01","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","Total"]
["C","Working days",27,25,26,26,20,25,25,26,26,27,{"$f":"SUM(C4:L4)","v":253}]
["D","10Hours per day",10,10,10,10,10,10,10,10,10,10]
[null,"Total Hours",{"$f":"+C5*C4","v":270},250,260,260,200,250,250,260,260,{"$f":"+L5*L4","v":270},{"$f":"SUM(C6:L6)","v":{"v":2530,"d":"2,530"}},"rate per hour","vat","inc. vat","total"]
[1," PrConstruction Health and Safety Officer (100%)",{"$f":"+C6","v":270},250,260,260,200,250,250,260,260,{"$f":"+L6","v":270},{"$f":"SUM(C7:L7)","v":{"v":2530,"d":"2,530"}},0,{"$f":"N7*15%","v":0},{"$f":"O7+N7","v":0},{"$f":"P7*M7","v":0}]
[2," PrConstruction Health and Safety Officer (100%)",270,250,260,260,200,250,250,260,260,{"$f":"+L7","v":270},{"$f":"SUM(C8:L8)","v":{"v":2530,"d":"2,530"}},0,{"$f":"N8*15%","v":0},{"$f":"O8+N8","v":0},{"$f":"P8*M8","v":0}]
[3,"Construction Health and Safety Agent (50%)",{"$f":"+C6*0.5","v":135},125,130,130,100,125,125,130,130,{"$f":"+L6*0.5","v":135},{"$f":"SUM(C9:L9)","v":{"v":1265,"d":"1,265"}},0,0,0,{"$f":"P9*M9","v":0}]
[4,"Construction Permit Application - OHTE","once off costs",{"$nulls":10},0,{"$f":"N10*15%","v":0},{"$f":"O10+N10","v":0},{"$f":"P10","v":0}]
[5,"Construction Permit Application - Subs","once off costs",{"$nulls":10},0,{"$f":"N11*15%","v":0},{"$f":"O11+N11","v":0},{"$f":"P11","v":0}]
[6,"SHE Close out report (OHTE)","once off costs",{"$nulls":10},0,0,0,0]
[7,"SHE Close out report (SUBS)","once off costs",{"$nulls":10},0,0,0,0]
[" TOTAL COST PER HOUR",{"$nulls":12},"TOTAL :",{"$f":"O7+O8+O9+O10+O11+O12+O13","v":0},{"$f":"SUM(P7:P13)","v":0},{"$f":"SUM(Q7:Q13)","v":0}]
["PLEASE NOTE: The hourly rates per discipline must include all other costs i.e. overhead cost, accommodation, traveling - and office expenses.",{"$nulls":12},"TOTAL INCLUDING VAT:"]
["NB:  OHSE Contract is linked to the Principal Contractor. OHSE will only claim for the work done on site. However OHSE contract will not extend the current 10months estimate duration."]
[null,"Should the contract end before these estimated timelines, OHSE contract with PRASA lapses too regardless of the budget availability"]
[]
[]
["Signed by: ____________________________________________"]
["                                                 Name and Surname"]
[null,"          "]
[]
["Total costs:  ___________________________________________________________________"]
[null,null,"in words including VAT"]