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

{"sheet":"Sheet1","index":0,"n_rows":80,"n_cols":10,"rows_kept":80,"merged":[[1,1,1,9],[2,1,2,9],[3,2,3,5],[4,2,4,5],[5,2,5,5],[6,2,6,5],[7,2,7,5],[8,1,8,8],[9,1,9,9],[11,1,11,9],[12,2,12,5],[12,6,12,7],[13,2,13,9],[14,2,14,5],[14,6,14,7],[15,2,15,8],[16,2,16,9],[17,2,17,5],[17,6,17,7],[18,2,18,5],[18,6,18,7],[19,2,19,5],[19,6,19,7],[20,2,20,5],[20,6,20,7],[21,2,21,5],[21,6,21,7],[22,2,22,5],[22,6,22,7],[23,2,23,8],[24,2,24,9],[25,2,25,5],[25,6,25,7],[26,2,26,5],[26,6,26,7],[27,2,27,5],[27,6,27,7],[28,2,28,5],[28,6,28,7],[29,2,29,5],[29,6,29,7],[35,2,35,5],[35,6,35,7],[36,2,36,8],[37,2,37,9],[38,2,38,5],[38,6,38,7],[39,2,39,5],[39,6,39,7],[40,6,40,7],[41,6,41,7],[42,6,42,7],[43,6,43,7],[44,2,44,8],[45,2,45,9],[46,2,46,5],[46,6,46,7],[47,2,47,5],[47,6,47,7],[48,2,48,5],[48,6,48,7],[49,2,49,5],[49,6,49,7],[50,2,50,5],[50,6,50,7],[51,2,51,5],[51,6,51,7],[52,6,52,7],[53,2,53,8],[55,1,55,5],[56,2,56,5],[56,6,56,7],[57,2,57,5],[57,6,57,7],[58,2,58,5],[58,6,58,7],[59,2,59,5],[59,6,59,7],[60,1,60,8],[61,1,61,9],[64,1,64,5],[65,1,65,5],[65,6,65,8],[66,1,66,5],[66,6,66,8],[67,1,67,5],[67,6,67,8],[68,1,68,5],[68,6,68,8],[69,1,69,5],[69,6,69,8],[70,1,71,5],[70,6,71,8],[73,1,73,5],[74,1,74,5],[74,6,74,8],[75,1,75,5],[75,6,75,8],[76,1,76,5],[76,6,76,8],[77,1,77,5],[77,6,77,8],[78,1,78,5],[78,6,78,8],[79,1,80,5],[79,6,80,8]]}
[]
[null,"Pricing Schedule"]
[null,"\nAll amounts to be entered exclusive of VAT"]
[null,"Item","Description",{"$nulls":3},"Unit","QTY","Rate","Price"]
[null,1,"Temporary/permanent Permits and Airside Safety Induction cost.",{"$nulls":3},"Provisional Sum",1,{"v":2500,"d":"R 2,500.00"},{"$f":"H5*I5","v":{"v":2500,"d":"R 2,500.00"}}]
[null,2,"Safety File",{"$nulls":3},"Provisional Sum",1,null,{"$f":"H6*I6","v":{"v":0,"d":"R 0.00"}}]
[null,3,"Contract Management",{"$nulls":3},"Quarterly",1,null,{"$f":"H7*I7","v":{"v":0,"d":"R 0.00"}}]
[null,4,"Call-out Fee",{"$nulls":3},"Each",1,null,{"v":0,"d":"R 0.00"}]
[null,"Total price list No 1: Preliminary and General, carried forward to summary",{"$nulls":7},{"$f":"SUM(J5:J8)","v":{"v":2500,"d":"R 2,500.00"}}]
[null,"Note: Only actuals will be reimbursed for the permit costs, upon provision of invoices. "]
[]
[null,"Labor Rates only"]
[null,"Item","Description",{"$nulls":3},"UOM",null,"Qty","Unit Price"]
[null,null,"Baggage Trolleys"]
[null,"1.1","Baggage Trolleys (Travel 400)",{"$nulls":3},"Each",null,323]
[null,null,"Sub Total A",{"$nulls":6},{"$f":"SUM(J15:J15)","v":{"v":0,"d":"R 0.00"}}]
[null,2,"Automatic Sliding Doors"]
[null,"2.1","Dorma (Terminal entrance)",{"$nulls":3},"Each",null,2]
[null,"2.2","Basem (Terminal entrance)",{"$nulls":3},"Each",null,1]
[null,"2.3","Dorma (Car rental building)",{"$nulls":3},"Each",null,3]
[null,"2.4","Dorma (Arrivals)",{"$nulls":3},"Each",null,2]
[null,"2.5","Dorma (Departure)",{"$nulls":3},"Each",null,1]
[null,"2.6","Dorma (M&B)",{"$nulls":3},"Each",null,1]
[null,null,"Sub Total B",{"$nulls":6},{"$f":"SUM(J18:J23)","v":{"v":0,"d":"R0.00"}}]
[null,3,"Roller Shutter Doors"]
[null,"3.1","HBS (Barrier Angelucci)",{"$nulls":3},"Each",null,3]
[null,"3.2","Tempest Car rental (Roll-up Serrand)",{"$nulls":3},"Each",null,1]
[null,"3.3","First sixth Car rental (Roll-up Serrand)",{"$nulls":3},"Each",null,1]
[null,"3.4","Doller Thrifty Car rental (Roll-up Serrand)",{"$nulls":3},"Each",null,1]
[null,"3.5","Hertz Car rental (Roll-up Serrand)",{"$nulls":3},"Each",null,1]
[null,"3.6","Bidvest Car rental (Roll-up Serrand)",{"$nulls":3},"           Each",null,1]
[null,"3.7","Europ Car rental (Roll-up Serrand)",{"$nulls":3},"           Each",null,1]
[null,"3.8","Avis Car rental (Roll-up Serrand)",{"$nulls":3},"           Each",null,1]
[null,"3.9","Permit office",{"$nulls":3},"           Each",null,1]
[null,"3.10","Fire station",{"$nulls":3},"           Each",null,4]
[null,"3.11","Arrivals (Roll-up Serrand)",{"$nulls":3},"Each",null,4]
[null,null,"Sub Total C",{"$nulls":6},{"$f":"SUM(J26:J36)","v":{"v":0,"d":"R0.00"}}]
[null,4,"Gates "]
[null,"4.1","GA Area (BN 132S4 - Bonfiglioli Riduttori)",{"$nulls":3},"Each",null,1]
[null,"4.2","GA Area (D10 - Centurion)",{"$nulls":3},"Each",null,1]
[null,"4.3","Perimeter fence (Manual Gate)",{"$nulls":3},"Each",null,9]
[null,"4.4","Substation C (Manual Gate)",{"$nulls":3},"Each",null,2]
[null,"4.5","Pump Station (Manual Gate)",{"$nulls":3},"Each",null,1]
[null,"4.6","Solar Plant (Manual Gate)",{"$nulls":3},"Each",null,1]
[null,null,"Sub Total D",{"$nulls":6},{"$f":"SUM(J39:J44)","v":{"v":0,"d":"R0.00"}}]
[null,5,"Special Vehicles"]
[null,"5.1","Cherry Picker",{"$nulls":3},"Each",null,1]
[null,"5.2","Mobile Lift",{"$nulls":3},"Each",null,1]
[null,"5.3","Bobcat (Caterpiller) and attachments",{"$nulls":3},"Each",null,1]
[null,"5.3.1","Fork Lifter",{"$nulls":3},"Each",null,1]
[null,"5.3.2","Front Louder",{"$nulls":3},"Each",null,1]
[null,"5.3.3","Sweeper",{"$nulls":3},"Each",null,1]
[null,"5.3.4","Louder, Front End",{"$nulls":3},"Each",null,1]
[null,null,"Sub Total F",{"$nulls":6},{"$f":"SUM(J47:J53)","v":{"v":0,"d":"R0.00"}}]
[]
[null,"Repairs and spares provisional sum (ad-hoc)"]
[null,"Item","Description",{"$nulls":3},"Cost",null,"Mark-up","Total including mark-up (=Cost + Mark-up)"]
[null,1,"Repairs and spares Provisional sum (R 0.00 - R 4 999.99)",{"$nulls":3},{"v":4999.99,"d":"R4,999.99"},null,null,{"$f":"(G58*I58)+G58","v":{"v":4999.99,"d":"R 4,999.99"}}]
[null,2,"Repairs and spares Provisional sum (R 5 000 - R 9 999.99)",{"$nulls":3},{"v":9999.99,"d":"R9,999.99"},null,null,{"$f":"(G59*I59)+G59","v":{"v":9999.99,"d":"R 9,999.99"}}]
[null,3,"Above R 10 000.00",{"$nulls":3},{"v":10000,"d":"R10,000.00"},null,null,{"$f":"(G60*I60)+G60","v":{"v":10000,"d":"R 10,000.00"}}]
[null,"Total Price list No 3: Repairs and spares provisional sum (ad-hoc)",{"$nulls":7},{"$f":"SUM(J58:J60)","v":{"v":24999.98,"d":"R 24,999.98"}}]
[null,"NB: For third party procurement, original invoice must be submitted when claiming for the items/services procured"]
[]
[]
[null,"Summary for Year 1"]
[null,"Description",{"$nulls":4},"Total"]
[null,"Total price list No 1: Preliminary and General",{"$nulls":4},{"$f":"J9","v":{"v":2500,"d":"R 2,500.00"}}]
[null,"Total Price list No 2: Labour Rates only",{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Price list No 3: Repairs and spares provisional sum (ad-hoc)",{"$nulls":4},{"$f":"J61","v":{"v":24999.98,"d":"R 24,999.98"}}]
[null,"Total Value Exclusive of VAT",{"$nulls":4},{"$f":"G67+G68+G69","v":{"$error":"#REF!"}}]
[null,"Total Value Inclusive of VAT @15%"]
[]
[]
[null,"Summary for 3 Years"]
[null,"Description",{"$nulls":4},"Total"]
[null,"Total price list for Year 1",{"$nulls":4},{"$f":"J18","v":{"v":0,"d":"R 0.00"}}]
[null,"Total Price list for Year 2 (Year 1 + CPI)",{"$nulls":4},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Price list for Year 3 (Year 2 + CPI)",{"$nulls":4},{"$f":"J70","v":{"v":0,"d":"R 0.00"}}]
[null,"Total Value Exclusive of VAT",{"$nulls":4},{"$f":"G76+G77+G78","v":{"$error":"#REF!"}}]
[null,"Total Value Inclusive of VAT @15%"]