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

{"sheet":"Sheet1","index":0,"n_rows":20,"n_cols":21,"rows_kept":20,"merged":[[0,0,0,20],[1,16,2,16],[5,0,5,1]]}
["ANNEXURE A: OHSE AGENT PRICING SCHEDULE Corridor Replacement and Refurbishment of Signal Equipment between KwaMashu to Duffs Road, etc.                                                                                                                                                                                                                                                                              "]
["A","Project Timeframe (14Months)",1,{"$f":"+C2+1","v":2},{"$f":"+D2+1","v":3},4,5,6,7,8,9,10,{"$f":"+L2+1","v":11},{"$f":"+M2+1","v":12},{"$f":"+N2+1","v":13},{"$f":"+O2+1","v":14},"Total"]
[null,"Months","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","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01"]
["B","Working days",24,27,27,24,27,26,15,23,23,23,23,26,24,27,{"$f":"SUM(C4:P4)","v":339}]
["C","8Hours per day",8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"SUM(C5:P5)","v":112}]
["Total Hours",null,{"$f":"+C5*C4","v":192},216,216,192,216,208,120,184,184,184,184,208,192,216,{"$f":"+Q4*Q5","v":37968}]
[{"$nulls":17},"Rate/Hour","Total Cost","VAT 15%","Grand Total Cost"]
[1," PrConstruction Health and Safety Officer (100%)",{"$f":"+C6","v":192},216,216,192,216,208,120,184,184,184,184,{"$f":"+N6","v":208},{"$f":"SUM(C8:N8)","v":2304},0,{"$f":"P8*O8","v":0},{"$f":"+Q8*0.15","v":0},{"$f":"Q8+R8","v":0},{"$f":"+S8*0.15","v":0},{"$f":"S8+T8","v":0}]
[2,"PrC H&S Agent \n(PrC H&S Agent (Two days per month. Attend Monthly Project Meetngs, Prepare Monthly Reports prior to attending, Conduct Monthly Audits and as an when Sec. 24 case Incident Investigations)*",{"$f":"C8*0.25","v":48},{"$f":"D8*0.25","v":54},54,48,54,52,30,46,46,46,{"$f":"M8*0.25","v":46},52,{"$f":"SUM(C9:N9)","v":576},0,{"$f":"P9*O9","v":0},{"$f":"+Q9*0.15","v":0},{"$f":"Q9+R9","v":0},{"$f":"+S9*0.15","v":0},{"$f":"S9+T9","v":0}]
[3,"Estimated Overtime (CHSO) as and when required*",45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"SUM(C10:N10)","v":540},0,{"$f":"P10*O10","v":0},0,{"$f":"Q10+R10","v":0},0,{"$f":"S10+T10","v":0}]
[4,"Km Rates (CHSO)* (daily from Site Camp to Work Site ONLY)",40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"SUM(C11:N11)","v":480},0,{"$f":"P11*O11","v":0},0,{"$f":"Q11+R11","v":0},0,{"$f":"S11+T11","v":0}]
[5,"Permit Application DoEL",{"$nulls":4},"once off",{"$nulls":9},100,{"$f":"Q12*15%","v":15},{"$f":"Q12+R12","v":{"v":115,"d":"115.00"}},17.25,132.25]
[6,"Close-Out Report",{"$nulls":4},"once off",{"$nulls":9},100,{"$f":"Q13*15%","v":15},{"$f":"Q13+R13","v":{"v":115,"d":"115.00"}},17.25,132.25]
[null," TOTAL COST PER HOURS",{"$nulls":18},{"$f":"SUM(U8:U13)","v":{"v":264.5,"d":"264.50"}}]
["PLEASE NOTE: The hourly rates and once off  costs per discipline must be inclusive of all disbursements and other costs i.e. overhead cost, accommodation, traveling - and office expenses."]
[]
["1*","CHSO to be full time on site."]
["2*","CHSA to be on site twice a month for Audits and Monthly Project Meeting attendance."]
["3*","Overtime is not guaranteed. Value placed here are estimated."]
["4*","Kilometres traveled to be as per AA rates from Site Camp to work site as per Project's daily movement."]