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

{"sheet":"Sheet1","index":0,"n_rows":29,"n_cols":19,"rows_kept":29,"merged":[[0,0,0,18],[12,2,12,14],[13,2,13,14],[15,17,15,18]]}
["OHSE AGENT SERVICES – Recovery of subs stations from Langlaagte to Randfontein                                                                                                                                                                                                                                                                              ANNEXURE A                                                                                                                                                                                                                                                                                                                                                "]
["A","Project timeframe (12 Months)",1,{"$f":"+C2+1","v":2},{"$f":"+D2+1","v":3},4,5,6,7,8,9,10,11,12]
["B","Months","2023-06-01","2023-07-01","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",26,27,27,26,26,26,26,28,20,26,26,25,{"$f":"SUM(C4:N4)","v":309}]
["D","9 hours per day",9,9,9,9,9,9,9,9,9,9,9,9]
[null,"Total Hours",{"$f":"+C5*C4","v":234},243,243,234,234,234,234,252,180,234,234,{"$f":"+N4*N5","v":225},{"$f":"SUM(C6:M6)","v":{"v":2556,"d":"2,556"}}]
[1," PrConstruction Health and Safety Officer (100%)",{"$f":"+C6","v":234},243,243,234,234,234,234,252,180,234,234,225,{"$f":"SUM(C7:N7)","v":{"v":2781,"d":"2,781"}},0,{"$f":"P7*O7","v":0},{"$f":"Q7*15%","v":0},{"$f":"R7+Q7","v":0}]
[2," PrConstruction Health and Safety Officer (100%)",234,243,243,234,234,234,234,252,180,234,234,225,{"$f":"SUM(C8:N8)","v":{"v":2781,"d":"2,781"}},0,{"$f":"P8*O8","v":0},{"$f":"Q8*15%","v":0},{"$f":"R8+Q8","v":0}]
[3," PrConstruction Health and Safety Officer (100%)",234,243,243,234,234,234,234,252,180,234,234,225,{"$f":"SUM(C9:N9)","v":{"v":2781,"d":"2,781"}},0,{"$f":"P9*O9","v":0},{"$f":"Q9*15%","v":0},{"$f":"R9+Q9","v":0}]
[4," armed security guard (100%)",234,243,243,234,234,234,234,252,180,234,234,225,{"$f":"SUM(C10:N10)","v":{"v":2781,"d":"2,781"}},0,{"$f":"P10*O10","v":0},{"$f":"Q10*15%","v":0},{"$f":"R10+Q10","v":0}]
[5,"Construction Health and Safety Agent (50%)",{"$f":"+C6*0.5","v":117},{"$f":"+D6*0.5","v":121.5},121.5,117,117,117,117,126,90,117,117,112.5,{"$f":"SUM(C11:M11)","v":{"v":1278,"d":"1,278"}},0,{"$f":"P11*O11","v":0},{"$f":"Q11*15%","v":0},{"$f":"R11+Q11","v":0}]
[]
[6,"Permit Application once off","once off costs",{"$nulls":13},0,{"$f":"Q13*15%","v":0},{"$f":"Q13+R13","v":0}]
[7,"Close out report","once off costs",{"$nulls":13},0,{"$f":"Q14*15%","v":0},{"$f":"R14+Q14","v":0}]
[null," TOTAL COST PER HOURS",{"$nulls":13},"TOTAL :",{"$f":"SUM(Q7:Q14)","v":0},{"$f":"SUM(R7:R14)","v":0},{"$f":"SUM(S7:S14)","v":0}]
[null,"PLEASE NOTE: The hourly rates per discipline must include all other costs i.e. overhead cost, accommodation, traveling - and office expenses.",{"$nulls":13},"TOTAL INCLUDING VAT:"]
[null,"NB:  OHSE contract is linked to the principal contractor. OHSE will claim for the work done on site"]
[]
[]
[null,"Signed by ___________________________________________"]
[null,"                  Name and Surname"]
[]
[null,"Total costs:___________________________________________________________________"]
[null,null,"in words including VAT"]
[]
[null,"Company name :_______________________________________"]
[]
[]
[null,"Date: ________________________________________________"]