{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["SUMMARY","RATES","Price shedule"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"SUMMARY","index":0,"n_rows":13,"n_cols":10,"rows_kept":13,"merged":[[6,0,6,6],[7,0,7,5],[8,0,8,5],[9,0,9,5],[10,0,10,5],[11,0,11,5],[12,0,12,5]]}
[{"$nulls":4},{"v":0.1,"d":"10%"}]
[null,"SITE","TOTAL EXCL. CPA + CONTINGENCY + VAT","Contigency 10%","TOTAL INCL. Contigency but Excl. VAT ","Estimated CPA"]
[null,"Arnot "]
[null,"Rosherville",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"C4*0.1","v":{"$error":"#REF!"}},{"$f":"C4+D4","v":{"$error":"#REF!"}}]
[null,"TOTAL EXCL. VAT ",{"$f":"SUM(C4:C4)","v":{"$error":"#REF!"}},{"$f":"SUM(D4:D4)","v":{"$error":"#REF!"}},{"$f":"SUM(E4:E4)","v":{"$error":"#REF!"}}]
[]
["Estimated Price per year",{"$nulls":7},{"$f":"C5/2","v":{"$error":"#REF!"}}]
["CPA increase percentage including labour and P&G = 5.4575%"]
["Total for year one",{"$nulls":7},{"$f":"I7","v":{"$error":"#REF!"}}]
["Total for year two",{"$nulls":5},{"v":0.07,"d":"7.0000%"},null,{"$f":"I9","v":{"$error":"#REF!"}},{"$f":"I10*G10","v":{"$error":"#REF!"}}]
["Total  including CPA",{"$nulls":7},{"$f":"I9+I10+J10","v":{"$error":"#REF!"}}]
["Contingency 10%",{"$nulls":7},{"$f":"I11*0.1","v":{"$error":"#REF!"}}]
["Total including Contingency and CPA estimate",{"$nulls":7},{"$f":"I12+I11","v":{"$error":"#REF!"}}]

{"sheet":"RATES","index":1,"n_rows":29,"n_cols":18,"rows_kept":29,"merged":[[11,1,11,2]]}
["uma"]
[null,"GRADE","RATES",{"$nulls":13},"GRADE","RATES"]
[null,"T02",{"v":91,"d":"R 91.00"},{"$nulls":13},"T04",{"v":101.15,"d":"R 101.15"}]
[null,"T04",{"v":101.15,"d":"R 101.15"},{"$nulls":13},"T05",{"v":115.66,"d":"R 115.66"}]
[null,"T05",{"v":115.66,"d":"R 115.66"},{"$nulls":13},"T05",{"v":115.66,"d":"R 115.66"}]
[null,"T07",{"v":121,"d":"R 121.00"},{"$nulls":13},"T05",{"v":115.66,"d":"R 115.66"}]
[null,"T09",{"v":197.46,"d":"R 197.46"},{"$nulls":13},"T09",{"v":197.46,"d":"R 197.46"}]
[null,"T10",{"v":211.784,"d":"R 211.78"},{"$nulls":13},"T12",{"v":275.58,"d":"R 275.58"}]
[null,"T12",{"v":275.58,"d":"R 275.58"},{"$nulls":13},"T13",{"v":315.07,"d":"R 315.07"}]
[null,"T13",{"v":315.07,"d":"R 315.07"},{"$nulls":13},"M14",{"v":425.3,"d":"R 425.30"}]
[null,"M14",{"v":425.3,"d":"R 425.30"}]
[null,"P&Gs",{"$nulls":14},"P&Gs"]
[null,"Transport 23 seater",{"v":100890,"d":"R 100,890.00"},{"$nulls":13},"Transport 23 seater",{"v":74023.53,"d":"R 74,023.53"}]
[null,"Tools",{"v":2100,"d":"R 2,100.00"},{"$nulls":13},"Tools",{"v":2100,"d":"R 2,100.00"}]
[null,"Training",{"v":3800,"d":"R 3,800.00"},{"$nulls":13},"Training",{"v":3500,"d":"R 3,500.00"}]
[null,"Offices/ablution",{"v":200000,"d":"R 200,000.00"},{"$nulls":13},"Offices/ablution",{"v":200000,"d":"R 200,000.00"}]
[null,"Medicals",{"v":800,"d":"R 800.00"},{"$nulls":13},"Medicals",{"v":800,"d":"R 800.00"}]
[null,"PPE",{"v":1828,"d":"R 1,828.00"},{"$nulls":13},"PPE",{"v":2634.17,"d":"R 2,634.17"}]
[null,"Winter jacket",{"v":900,"d":"R 900.00"}]
[null,"Establishment/de-establishment",{"v":12000,"d":"R 12,000.00"},{"$nulls":13},"Police Clearance",{"v":450,"d":"R 450.00"}]
[null,"LDV @ 9000km",{"v":16000,"d":"R 16,000.00"},{"$nulls":13},"Establishment/de-establishment",{"v":8000,"d":"R 8,000.00"}]
[null,"Cellphone allowance",{"v":750,"d":"R 750.00"},{"$nulls":13},"Double cab Bakkie",{"v":22199.684043601872,"d":"R 22,199.68"}]
[null,"Standby Allowance",87]
[null,"Police Clearance",{"v":450,"d":"R 450.00"}]
[null,"Establishment/de-establishment",{"v":8000,"d":"R 8,000.00"}]
[null,"Double cab Bakkie",{"v":22199.684043601872,"d":"R 22,199.68"}]
[]
[null,"Months",60]
[null,null,"Total for 60 Months"]

{"sheet":"Price shedule","index":2,"n_rows":67,"n_cols":10,"rows_kept":67}
["ADDENDUM B - Pricing Schedule"]
["Code","Item nr","Description","UOM","Period","Qty","Frequency","Total Quantity","Rate","Total cost"]
[null,"A1","P&G's"]
[3000017289,"A1.1","Vehicle (Total Monthly Vehicle cost including fuel)","Each","Monthly",1,60,{"$f":"+G4*F4","v":60},null,{"$f":"+I4*H4","v":0}]
[3000026867,"A1.2","Shift transport (Night shift)","Each","Monthly",1,60,{"$f":"+G5*F5","v":60},null,{"$f":"+I5*H5","v":0}]
[3000016363,"A1.3","Medicals (Bi-Annual+Exit)","Each","Yr1/Yr3/Y5",{"$f":"48+4","v":52},3,{"$f":"+G6*F6","v":156},null,0]
[3000049345,"A1.4","Police Clearance","Each","Once off",{"$f":"48+4","v":52},{"$nulls":3},{"$f":"+F7*I7","v":0}]
["Total P&G's",{"$nulls":8},{"$f":"SUM(J4:J7)","v":0}]
[null,"A.1.5","PPE"]
[30000163,"A.1.5.1","PPE (overall pants x3) ","Each","Annually",{"$f":"52*3","v":156},5,{"$f":"+G10*F10","v":780},null,{"$f":"+I10*H10","v":0}]
["0566544","A.1.5.2","PPE (overall jacket x3)","Each","Annually",{"$f":"52*3","v":156},5,{"$f":"+G11*F11","v":780},null,0]
["0566700","A.1.5.3","PPE (safety boots/shoes x2)","Each","Annually",{"$f":"52*2","v":104},5,{"$f":"+G12*F12","v":520},null,0]
["0222555","A.1.5.4","Winter Jackets","Each","Bi-annually",{"$f":"52*3","v":156},3,{"$f":"+G13*F13","v":468},null,0]
["Total PPE",{"$nulls":8},{"$f":"SUM(J9:J13)","v":0}]
[null,"A1.6","Consumables"]
["0513594","A1.6.1","Telescopic Feather duster","Each","Quarterly",48,20,{"$f":"+G16*F16","v":960},null,{"$f":"+I16*H16","v":0}]
["0158461","A1.6.2","Bucket 5 l","Each","Quarterly",48,20,960,null,0]
["0548421","A1.6.3","Soft broom","Each","Quarterly",48,20,960,null,0]
["0514992","A1.6.4","Long hair Mop","Each","Quarterly",48,20,960,null,0]
["0610130","A1.6.5","Fiber Cloth x 3","Each","Monthly",{"$f":"48*3","v":144},60,{"v":8640,"d":"8,640"},null,0]
["0546063","A1.6.6","Mutton Cloth","Roll","Monthly",48,60,{"v":2880,"d":"2,880"},null,0]
["0605236","A1.6.7","Sponges","Each","Weekly",48,240,{"v":11520,"d":"11,520"},null,0]
["0548516","A1.6.8","Dish cloth","Each","Monthly",48,60,{"v":2880,"d":"2,880"},null,0]
["0515915","A1.6.9","Telescopic Window Cleaner/Squeegee","Each","Quarterly",48,20,960,null,0]
["0550238","A1.6.10","Safety glasses clear","Each","As and when",18,60,{"v":1080,"d":"1,080"},null,0]
["0609727","A1.6.11","Gloves","Each","Weekly",48,240,{"v":11520,"d":"11,520"},null,0]
["0538192","A1.6.12","Sign Caution wet floor","Each","Annually",48,3,144,null,0]
["0566740","A1.6.13","Dust Mask","Each","As and when",48,20,960,null,0]
["0550676","A1.6.14","Earplugs","Each","As and when",48,60,{"v":2880,"d":"2,880"},null,0]
["0724833","A1.6.15","Vacuum bags","Each","Monthly",20,60,{"v":1200,"d":"1,200"},null,0]
["0605233","A1.6.16","Mop bucket with ringer","Each","Once off",20,{"$nulls":3},{"$f":"+F31*I31","v":0}]
["Total Consumables",{"$nulls":8},{"$f":"SUM(J16:J31)","v":0}]
[null,"A1.7","Cleaning Chemicals"]
["0159845","A1.7.1","Dishwashing Liquid 750ml","Each","Monthly",48,120,{"$f":"+G34*F34","v":{"v":5760,"d":"5,760"}},null,{"$f":"+I34*H34","v":0}]
["0538660","A1.7.2","All purpose Cleaner 750ml","Each","Monthly",48,120,{"v":5760,"d":"5,760"},null,0]
["0159800","A1.7.3","Upholstery Cleaner 1l","Each","Monthly",24,60,{"v":1440,"d":"1,440"},null,0]
["0157669","A1.7.4","Bleach 750ml","Each","Monthly",48,120,{"v":5760,"d":"5,760"},null,0]
["0609803","A1.7.5","Thick bleach 750ml","Each","Monthly",48,120,{"v":5760,"d":"5,760"},null,0]
["0545694","A1.7.6","Furniture polish 300ml","Each","Monthly",48,60,{"v":2880,"d":"2,880"},null,0]
["0610140","A1.7.7","Anti Slip Floor Polish 5l","Each","Monthly",24,60,{"v":1440,"d":"1,440"},null,0]
["0522195","A1.7.8","Air Freshener 210ml","Each","Monthly",48,60,{"v":2880,"d":"2,880"},null,0]
["0159800","A1.7.9","Carpet Cleaner 1l","Each","Monthly",24,60,{"v":1440,"d":"1,440"},null,0]
["0666591","A1.7.10","Window Cleaner 750ml","Each","Monthly",48,60,{"v":2880,"d":"2,880"},null,0]
["Total Cleaning Chemicals",{"$nulls":8},{"$f":"SUM(J34:J43)","v":0}]
[null,"A.1.8","Tools & Equipment"]
["0696204","A1.8.1","Industrial Wet & Dry Cleaning maschine","Each","Once off",20,{"$nulls":3},{"$f":"+I46*F46","v":0}]
[3000026053,"A1.8.2","Industrial Carpet & upholstery cleaning maschine","Each","Once off",2,{"$nulls":3},{"$f":"+I47*F47","v":0}]
["0692416","A1.8.3","Industrial polisher/shrubber","Each","Once off",2,{"$nulls":3},0]
["0692416","A1.8.4","Industrial portable steam cleaner ","Each","Once off",1,{"$nulls":3},0]
["Total Tools & Equipment",{"$nulls":8},{"$f":"SUM(J46:J49)","v":0}]
[null,"A.1.9","Administration fee"]
[3000020467,"A.1.10","Admin Fee","Each","Monthly",1,60,{"$f":"+G52*F52","v":60},null,{"$f":"+I52*H52","v":0}]
["Total Administration fee",{"$nulls":8},{"$f":"+J52","v":0}]
[null,"B1","Skill Type"]
[3000020377,"B1.1","Site supervisor","Hour","Monthly",{"$f":"173*2","v":346},60,{"$f":"+G55*F55","v":{"v":20760,"d":"20,760"}},null,{"$f":"+I55*H55","v":0}]
[3000017223,"B1.2","General worker Hygiene Services","Hour","Monthly",{"$f":"173*40","v":{"v":6920,"d":"6,920"}},60,{"$f":"+G56*F56","v":{"v":415200,"d":"415,200"}},null,0]
[3000017224,"B1.3","General worker Shift","Hour","Monthly",{"$f":"8*183","v":{"v":1464,"d":"1,464"}},60,{"$f":"+G57*F57","v":{"v":87840,"d":"87,840"}},null,0]
[3000020377,"B1.4","Site supervisor Shift","Hour","Monthly",{"$f":"173*2","v":346},60,{"v":20760,"d":"20,760"},null,0]
[3000017223,"B1.5","Shift allowance General worker","Hour","Monthly",{"$f":"183*8","v":{"v":1464,"d":"1,464"}},60,{"v":87840,"d":"87,840"},null,0]
[3000020377,"B1.6","Shift allowance Supervisor","Hour","Monthly",{"$f":"2*183","v":366},60,{"v":21960,"d":"21,960"},null,0]
[3000017993,"B1.7","Overtime x 1.5 Hygiene worker","Hour","Monthly",40,60,{"v":2400,"d":"2,400"},null,0]
[3000017992,"B1.8","Overtime x 2 Hygiene worker","Hour","Monthly",40,60,{"v":2400,"d":"2,400"},null,0]
[3000017993,"B1.9","Overtime x 1.5 Hygiene worker","Hour","Monthly",40,60,{"v":2400,"d":"2,400"},null,0]
[3000017992,"B1.10","Overtime x 2 Hygiene worker","Hour","Monthly",40,60,{"v":2400,"d":"2,400"},null,0]
["Total Skills",{"$nulls":8},{"$f":"SUM(J55:J64)","v":0}]
["Total",{"$nulls":8},{"$f":"+J65+J53+J50+J44+J32+J14+J8","v":0}]
[null,"***","Administration fee to be based on the total the monthly invoice. Percentage will form part of negotiations."]