{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Rates","Qoutation","Contract Value","Sheet1"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Rates","index":0,"n_rows":39,"n_cols":6,"rows_kept":39}
[]
["ITEM TYPE","UNIT TYPE","Year 1","Year 2","Year 3"]
["Labour Rate","shift",{"$nulls":3},"Shift is 9 hours"]
["General labour - normal overtime","hour",{"$f":"C3/9*1.2","v":0},{"$f":"D3/9*1.2","v":0},{"$f":"E3/9*1.3","v":0}]
["General labour- Saturday overtime (x1.5)","hour",{"$f":"C3/9*1.9","v":0},{"$f":"D3/9*1.9","v":0},{"$f":"E3/9*1.9","v":0}]
["General labour - overtime Sunday/Public holiday (x2)","hour",{"$f":"C3/9*2.8","v":0},{"$f":"D3/9*2.8","v":0},{"$f":"E3/9*2.8","v":0}]
["General labour - standby (wknd)","shift",{"$nulls":3},"Shift is 9 hours"]
["Driver operator- Shift","shift",{"$nulls":3},"Shift is 9 hours"]
["Driver - normal overtime","hour",{"$f":"C8/9*1.3","v":0},{"$f":"D8/9*1.3","v":0},{"$f":"E8/9*1.3","v":0}]
["Driver - overtime Sunday/Public holiday","hour",{"$f":"C9*2.8","v":0},{"$f":"D9*2.8","v":0},{"$f":"E9*2.8","v":0}]
["Driver - standby (wknd)","shift",{"$nulls":3},"Shift is 12 hours"]
["Fire fighting  individual labour rate","hour",{"$nulls":3},"Same hours as general labour rate above"]
["Fire fighting Rate: Bakkie ","shift",{"$nulls":3},"Shift is 12 hours"]
["Fire fighting Rate: Labour truck (Inter plantation movement)","R/km"]
["Fire fighting Rate: SAFCOL Fire Tender ","shift",{"$nulls":3},"Shift is 12 hours"]
["Fire fighting Rate: Own Fire Tender ","shift",{"$nulls":3},"Shift is 12 hours"]
["Lookout Tower Rate","shift",{"$nulls":3},"Shift is 12 hours"]
["Airstrip Rate","shift",{"$nulls":3},"Shift is 12 hours"]
["Chainsaw wet rate","day"]
["Brushcutter wet rate","day"]
["Lawnmower rate","day"]
["weekly refuse removal from the offices, residence to the dumping site","weekly"]
[]
["RESEARCH AND DEVELOPMENT",null,"Year 1","Year 2","Year 3"]
["Tree climbing allowance ","daily",{"v":77,"d":"R77.00"},{"$f":"C25*1.06","v":{"v":81.62,"d":"R81.62"}},{"$f":"D25*1.06","v":{"v":86.5172,"d":"R86.52"}}]
["Sleep out allowance ","per night",{"v":122.5,"d":"R122.50"},{"$f":"C26*1.06","v":{"v":129.85,"d":"R129.85"}},{"$f":"D26*1.06","v":{"v":137.641,"d":"R137.64"}}]
[]
["FIRE FIGTHING","UNIT TYPE","Per month Yr1","Per month Yr2","Per month Yr3"]
["Look out (4 people per lookout for 8 hour shift) ","team"]
["Proto team (Driver plus 4 crew members)","team"]
[]
[]
["MECHANISED ACTIVITIES",{"$nulls":4},"Submit a proposal on mechanisation"]
["Planting","R/Ha"]
["Watering","R/Ha"]
["Weeding before plant","R/Ha"]
["Fire breaks"]
["Land preparation","R/Ha"]
["Weeding after plant","R/Ha"]

{"sheet":"Qoutation","index":1,"n_rows":317,"n_cols":10,"rows_kept":317,"merged":[[0,0,0,6],[2,1,2,4],[4,1,4,3],[6,1,6,3],[7,1,16,1],[7,2,16,2],[7,3,16,3],[7,4,16,4],[7,5,16,5],[7,6,16,6],[7,7,16,7],[7,8,16,8],[7,9,16,9],[17,4,17,6],[18,4,18,6],[18,7,18,9],[20,4,20,6],[24,8,24,9],[25,7,25,9],[40,0,40,6],[42,1,42,3],[45,1,45,3],[47,1,47,3],[48,1,57,1],[48,2,57,2],[48,3,57,3],[48,4,57,4],[48,5,57,5],[48,6,57,6],[48,7,57,7],[48,8,57,8],[48,9,57,9],[59,4,59,6],[59,7,59,9],[61,4,61,6],[65,8,65,9],[82,0,82,6],[84,1,84,3],[87,1,87,3],[89,1,89,3],[90,1,99,1],[90,2,99,2],[90,3,99,3],[90,4,99,4],[90,5,99,5],[90,6,99,6],[90,7,99,7],[90,8,99,8],[90,9,99,9],[101,4,101,6],[101,7,101,9],[103,4,103,6],[107,8,107,9],[125,0,125,6],[127,1,127,3],[130,1,130,3],[132,1,132,3],[133,1,142,1],[133,2,142,2],[133,3,142,3],[133,4,142,4],[133,5,142,5],[133,6,142,6],[133,7,142,7],[133,8,142,8],[133,9,142,9],[143,4,143,6],[144,4,144,6],[144,7,144,9],[146,4,146,6],[150,8,150,9],[151,7,151,9],[167,0,167,6],[169,1,169,4],[172,1,172,3],[174,1,174,3],[175,1,184,1],[175,2,184,2],[175,3,184,3],[175,4,184,4],[175,5,184,5],[175,6,184,6],[175,7,184,7],[175,8,184,8],[175,9,184,9],[185,4,185,6],[186,4,186,6],[186,7,186,9],[187,7,187,9],[205,0,205,6],[207,1,207,4],[210,1,210,3],[212,1,212,3],[213,1,222,1],[213,2,222,2],[213,3,222,3],[213,4,222,4],[213,5,222,5],[213,6,222,6],[213,7,222,7],[213,8,222,8],[213,9,222,9],[223,4,223,6],[224,4,224,6],[224,7,224,9],[226,4,226,6],[230,8,230,9],[231,7,231,9],[248,0,248,6],[249,1,249,4],[253,1,253,3],[255,1,255,3],[256,1,265,1],[256,2,265,2],[256,3,265,3],[256,4,265,4],[256,5,265,5],[256,6,265,6],[256,7,265,7],[256,8,265,8],[256,9,265,9],[266,4,266,6],[267,4,267,6],[267,7,267,9],[268,7,268,9],[286,0,286,6],[287,1,287,4],[291,1,291,3],[293,1,293,3],[294,1,297,1],[294,2,297,2],[294,3,297,3],[294,4,297,4],[294,5,297,5],[294,6,297,6],[294,7,297,7],[294,8,297,8],[294,9,297,9],[300,4,300,6],[301,4,301,6],[301,7,301,9],[302,7,302,9]]}
["SILVICULTURE PRICING SCHEDULE"]
[]
["Bidders Name"]
[]
["Plantation Name","Jessievale",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Establishment",{"v":31363,"d":"31,363"},{"v":33363,"d":"33,363"},{"v":32363,"d":"32,363"},{"$nulls":3},{"$f":"B8*$E$8","v":0},{"$f":"C8*$F$8","v":0},{"$f":"D8*$G$8","v":0}]
["Protection"]
["Weeding"]
["Tending"]
["Conservation"]
["Pruning"]
["Supply of labour (PTM, EHM)"]
["Supply of Labour for Research trials"]
["Road clearing , Village maintenance."]
["Gardening "]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H8:H17)","v":0},{"$f":"SUM(I8:I17)","v":0},{"$f":"SUM(J8:J17)","v":0}]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H18:J18)","v":0}]
[]
["PROTO TEAMS","Teams",null,null,"Rate/Month",null,null,"Total Yr1","Total Yr2","Total Yr3"]
["Proto team",{"$nulls":6},{"$f":"B22*E22*12","v":0},{"$f":"C22*F22*12","v":0},0]
["Look outs",{"$nulls":6},{"$f":"B23*E23*12","v":0},0,0]
[{"$nulls":7},{"$f":"H22+H23","v":0},{"$f":"I22+I23","v":0},0]
[{"$nulls":8},{"$f":"H24+I24+J24","v":0}]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Normal overtime (Rate/hr)",{"v":2900,"d":"2,900"},{"v":2900,"d":"2,900"},{"v":2900,"d":"2,900"},{"$nulls":3},{"$f":"B28*E28","v":0},0,0]
["Saterday overtime (Rate/hr)",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"$nulls":3},0,0,0]
["Sunday overtime (Rate/hr)",{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"},{"v":2300,"d":"2,300"},{"$nulls":3},{"$f":"B30*E30","v":0},{"$f":"C30*F30","v":0},{"$f":"D30*G30","v":0}]
["Standby (Rate/day)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},0,0,0]
["Chainsaw wet rate",500,500,500,{"$nulls":3},0,0,0]
["Brushcutter wet rate",200,200,200,{"$nulls":3},0,0,0]
["Lawnmower rate",300,300,300,{"$nulls":3},0,0,0]
["Driver operator",50,50,50,{"$nulls":3},0,0,0]
["weekly refuse removal from the offices, residence to the dumping site",52,52,52,{"$nulls":3},0,0,0]
["Running cost - Bulk Tanker/fire truck",200,200,200,{"$nulls":3},0,0,0]
["Bakkie fire fighting (R/km)",200,200,200,{"$nulls":3},0,0,0]
["Truck 8 ton (R/km)",200,200,200,{"$nulls":3},{"$f":"B39*E39","v":0},{"$f":"C39*F39","v":0},{"$f":"D39*G39","v":0}]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H28:H39)","v":0},{"$f":"SUM(I28:I39)","v":0},{"$f":"SUM(J28:J39)","v":0}]
["SILVICULTURE PRICING SCHEDULE"]
[]
["Bidders Name"]
[]
[]
["Plantation Name","ROBURNIA",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Establishment",{"v":33351,"d":"33,351"},{"v":34351,"d":"34,351"},{"v":34351,"d":"34,351"},400,405,410,{"$f":"B49*E49","v":{"v":13340400,"d":"13,340,400"}},{"$f":"C49*F49","v":{"v":13912155,"d":"13,912,155"}},{"$f":"D49*G49","v":{"v":14083910,"d":"14,083,910"}}]
["Protection"]
["Weeding"]
["Tending"]
["Conservation"]
["Pruning"]
["Supply of labour (PTM, EHM)"]
["Supply of Labour for Research trials"]
["Road clearing , Village maintenance."]
["gardening"]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H49:H58)","v":{"v":13340400,"d":"13,340,400"}},{"$f":"SUM(I49:I58)","v":{"v":13912155,"d":"13,912,155"}},{"v":14083910,"d":"14,083,910"}]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H59:J59)","v":{"v":41336465,"d":"41,336,465"}}]
[]
["PROTO TEAMS","Teams",null,null,"Rate/Month",null,null,"Total Yr1","Total Yr2","Total Yr3"]
["Proto team",{"$nulls":6},{"$f":"B63*E63*12","v":0},{"$f":"C63*F63*12","v":0},{"$f":"D63*G63*12","v":0}]
["Look outs",{"$nulls":6},{"$f":"B64*E64*12","v":0},0,0]
[{"$nulls":7},{"$f":"H63+H64","v":0},{"$f":"I63+I64","v":0},{"$f":"J63+J64","v":0}]
[{"$nulls":8},{"$f":"H65+I65+J65","v":0}]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Normal overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},{"$f":"B69*E69","v":0},0,0]
["Saterday overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},0,0,0]
["Sunday overtime (Rate/hr)",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"$nulls":3},{"$f":"B71*E71","v":0},{"$f":"C71*F71","v":0},{"$f":"D71*G71","v":0}]
["Standby (Rate/day)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},0,0,0]
["Chainsaw wet rate",696,696,696,{"$nulls":3},0,0,0]
["Brushcutter wet rate",232,232,232,{"$nulls":3},0,0,0]
["Lawnmower rate",232,232,232,{"$nulls":3},{"$f":"B75*E75","v":0},0,0]
["Driver operator",10,10,10,{"$nulls":3},0,0,0]
["weekly refuse removal from the offices, residence to the dumping site",52,52,52,{"$nulls":3},{"$f":"B77*E77","v":0},{"$f":"C77*F77","v":0},{"$f":"D77*G77","v":0}]
["Running cost - Bulk Tanker/fire truck",200,200,200,{"$nulls":3},{"$f":"B78*E78","v":0},{"$f":"C78*F78","v":0},{"$f":"D78*G78","v":0}]
["Bakkie fire fighting (R/km)",200,200,200,{"$nulls":3},0,0,0]
["Truck 8 ton (R/km)",200,200,200,{"$nulls":3},0,0,0]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H69:H80)","v":0},{"$f":"SUM(I69:I80)","v":0},0]
[]
["SILVICULTURE PRICING SCHEDULE"]
[]
["Bidders Name"]
[]
[]
["Plantation Name","BELFAST",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Establishment",{"v":13800,"d":"13,800"},{"v":13800,"d":"13,800"},{"v":13800,"d":"13,800"},{"$nulls":3},{"$f":"B91*E91","v":0},{"$f":"C91*F91","v":0},{"$f":"D91*G91","v":0}]
["Protection"]
["Weeding"]
["Tending"]
["Conservation"]
["Pruning"]
["Supply of labour (PTM, EHM)"]
["Supply of Labour for Research trials"]
["Road clearing , Village maintenance."]
["Gardening"]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H91:H100)","v":0},{"$f":"SUM(I91:I100)","v":0},0]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H101:J101)","v":0}]
[]
["PROTO TEAMS","Teams",null,null,"Rate/Month",null,null,"Total Yr1","Total Yr2","Total Yr3"]
["Proto team",{"$nulls":6},{"$f":"B105*E105*12","v":0},{"$f":"C105*F105*12","v":0},{"$f":"D105*G105*12","v":0}]
["Look outs",{"$nulls":6},{"$f":"B106*E106*12","v":0},0,0]
[{"$nulls":7},{"$f":"H105+H106","v":0},{"$f":"I105+I106","v":0},{"$f":"J105+J106","v":0}]
[{"$nulls":8},{"$f":"H107+I107+J107","v":0}]
[]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Normal overtime (Rate/hr)",{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},{"$nulls":3},{"$f":"B112*E112","v":0},0,0]
["Saterday overtime (Rate/hr)",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"$nulls":3},0,0,0]
["Sunday overtime (Rate/hr)",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"$nulls":3},{"$f":"B114*E114","v":0},{"$f":"C114*F114","v":0},{"$f":"D114*G114","v":0}]
["Standby (Rate/day)",{"v":2100,"d":"2,100"},{"v":2100,"d":"2,100"},{"v":2100,"d":"2,100"},{"$nulls":3},0,0,0]
["Chainsaw wet rate",800,800,800,{"$nulls":3},0,0,0]
["Brushcutter wet rate",200,200,200,{"$nulls":3},0,0,0]
["Lawnmower rate",500,500,500,{"$nulls":3},0,0,0]
["Driver operator",80,80,80,{"$nulls":3},0,0,0]
["weekly refuse removal from the offices, residence to the dumping site",52,52,52,{"$nulls":3},0,0,0]
["Running cost - Bulk Tanker/fire truck",200,200,200,{"$nulls":3},0,0,0]
["Bakkie fire fighting (R/km)",200,200,200,{"$nulls":3},0,0,0]
["Truck 8 ton (R/km)",200,200,200,{"$nulls":3},{"$f":"B123*E123","v":0},{"$f":"C123*F123","v":0},{"$f":"D123*G123","v":0}]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H112:H123)","v":0},{"$f":"SUM(I112:I123)","v":0},{"$f":"SUM(J112:J123)","v":0}]
[]
["SILVICULTURE PRICING SCHEDULE"]
[]
["Bidders Name"]
[]
[]
["Plantation Name","BLYDE",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Establishment",{"v":28320,"d":"28,320"},{"v":29320,"d":"29,320"},{"v":29320,"d":"29,320"},{"$nulls":3},{"$f":"B134*E134","v":0},{"$f":"C134*F134","v":0},{"$f":"D134*G134","v":0}]
["Protection"]
["Weeding"]
["Tending"]
["Conservation"]
["Pruning"]
["Supply of labour (PTM, EHM)"]
["Supply of Labour for Research trials"]
["Road clearing , Village maintenance."]
["Gardening"]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H134:H143)","v":0},{"$f":"SUM(I134:I143)","v":0},0]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H144:J144)","v":0}]
[]
["PROTO TEAMS","Teams",null,null,"Rate/Month",null,null,"Total Yr1","Total Yr2","Total Yr3"]
["Proto team",{"$nulls":6},{"$f":"B148*E148*12","v":0},{"$f":"C148*F148*12","v":0},{"$f":"D148*G148*12","v":0}]
["Look outs",{"$nulls":6},{"$f":"B149*E149*12","v":0},0,0]
[{"$nulls":7},{"$f":"H148+H149","v":0},{"$f":"I148+I149","v":0},{"$f":"J148+J149","v":0}]
[{"$nulls":8},{"$f":"H150+I150+J150","v":0}]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Normal overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},{"$f":"B154*E154","v":0},0,0]
["Saterday overtime (Rate/hr)",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"$nulls":3},{"$f":"B155*E155","v":0},{"$f":"C155*F155","v":0},{"$f":"D155*G155","v":0}]
["Sunday overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},0,0,0]
["Standby (Rate/day)",{"v":2160,"d":"2,160"},{"v":2161,"d":"2,161"},{"v":2162,"d":"2,162"},{"$nulls":3},0,0,0]
["Chainsaw wet rate",120,120,120,{"$nulls":3},0,0,0]
["Brushcutter wet rate",{"v":1512,"d":"1,512"},{"v":1512,"d":"1,512"},{"v":1512,"d":"1,512"},{"$nulls":3},0,0,0]
["Lawnmower rate",800,800,800,{"$nulls":3},0,0,0]
["Driver operator",100,100,100,{"$nulls":3},0,0,0]
["weekly refuse removal from the offices, residence to the dumping site",52,52,52,{"$nulls":3},{"$f":"B162*E162","v":0},{"$f":"C162*F162","v":0},{"$f":"D162*G162","v":0}]
["Running cost - Bulk Tanker/fire truck",200,200,200,{"$nulls":3},{"$f":"B163*E163","v":0},{"$f":"C163*F163","v":0},{"$f":"D163*G163","v":0}]
["Bakkie fire fighting (R/km)",200,200,200,{"$nulls":3},0,0,0]
["Truck 8 ton (R/km)",200,200,200,{"$nulls":3},0,0,0]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H154:H165)","v":0},{"$f":"SUM(I154:I165)","v":0},0]
[]
["SILVICULTURE PRICING SCHEDULE"]
[]
["Bidders Name"]
[]
[]
["Plantation Name","BROOKLANDS",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Establishment",{"v":17669,"d":"17,669"},{"v":19669,"d":"19,669"},{"v":18669,"d":"18,669"},{"$nulls":3},{"$f":"B176*E176","v":0},{"$f":"C176*F176","v":0},{"$f":"D176*G176","v":0}]
["Protection"]
["Weeding"]
["Tending"]
["Conservation"]
["Pruning"]
["Supply of labour (PTM, EHM)"]
["Supply of Labour for Research trials"]
["Road clearing , Village maintenance."]
["Gardening"]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H176:H185)","v":0},{"$f":"SUM(I176:I185)","v":0},0]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H186:J186)","v":0}]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Normal overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},{"$f":"B190*E190","v":0},0,0]
["Saterday overtime (Rate/hr)",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"$nulls":3},{"$f":"B191*E191","v":0},{"$f":"C191*F191","v":0},{"$f":"D191*G191","v":0}]
["Sunday overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},0,0,0]
["Standby (Rate/day)",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"$nulls":3},0,0,0]
["Chainsaw wet rate",834,834,834,{"$nulls":3},0,0,0]
["Brushcutter wet rate",834,834,834,{"$nulls":3},0,0,0]
["Lawnmower rate",{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"$nulls":3},0,0,0]
["Driver operator",50,50,50,{"$nulls":3},0,0,0]
["weekly refuse removal from the offices, residence to the dumping site",52,52,52,{"$nulls":3},{"$f":"B198*E198","v":0},{"$f":"C198*F198","v":0},{"$f":"D198*G198","v":0}]
["Running cost - Bulk Tanker/fire truck",200,200,200,{"$nulls":3},{"$f":"B199*E199","v":0},{"$f":"C199*F199","v":0},{"$f":"D199*G199","v":0}]
["Bakkie fire fighting (R/km)",200,200,200,{"$nulls":3},0,0,0]
["Truck 8 ton (R/km)",200,200,200,{"$nulls":3},0,0,0]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H190:H201)","v":0},{"$f":"SUM(I190:I201)","v":0},0]
[]
[]
[]
["SILVICULTURE PRICING SCHEDULE"]
[]
["Bidders Name"]
[]
[]
["Plantation Name","BERGVLIET",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Establishment",{"v":24692,"d":"24,692"},{"v":24692,"d":"24,692"},{"v":24692,"d":"24,692"},{"$nulls":3},{"$f":"B214*E214","v":0},{"$f":"C214*F214","v":0},{"$f":"D214*G214","v":0}]
["Protection"]
["Weeding"]
["Tending"]
["Conservation"]
["Pruning"]
["Supply of labour (PTM, EHM)"]
["Supply of Labour for Research trials"]
["Road clearing , Village maintenance."]
["Gardening"]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H214:H223)","v":0},{"$f":"SUM(I214:I223)","v":0},0]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H224:J224)","v":0}]
[]
["PROTO TEAMS","Teams",null,null,"Rate/Month",null,null,"Total Yr1","Total Yr2","Total Yr3"]
["Proto team",{"$nulls":6},{"$f":"B228*E228*12","v":0},{"$f":"C228*F228*12","v":0},{"$f":"D228*G228*12","v":0}]
["Look outs",{"$nulls":6},{"$f":"B229*E229*12","v":0},0,0]
[{"$nulls":7},{"$f":"H228+H229","v":0},{"$f":"I228+I229","v":0},{"$f":"J228+J229","v":0}]
[{"$nulls":8},{"$f":"H230+I230+J230","v":0}]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Normal overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},{"$f":"B234*E234","v":0},0,0]
["Saterday overtime (Rate/hr)",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},{"$nulls":3},{"$f":"B235*E235","v":0},{"$f":"C235*F235","v":0},{"$f":"D235*G235","v":0}]
["Sunday overtime (Rate/hr)",{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"},{"v":3600,"d":"3,600"},{"$nulls":3},0,0,0]
["Standby (Rate/day)",{"v":1560,"d":"1,560"},{"v":1560,"d":"1,560"},{"v":1560,"d":"1,560"},{"$nulls":3},0,0,0]
["Chainsaw wet rate",500,500,500,{"$nulls":3},0,0,0]
["Brushcutter wet rate",{"v":1080,"d":"1,080"},{"v":1080,"d":"1,080"},{"v":1080,"d":"1,080"},{"$nulls":3},0,0,0]
["Lawnmower rate",{"v":1512,"d":"1,512"},{"v":1512,"d":"1,512"},{"v":1512,"d":"1,512"},{"$nulls":3},0,0,0]
["Driver operator",50,50,50,{"$nulls":3},0,0,0]
["weekly refuse removal from the offices, residence to the dumping site",52,52,52,{"$nulls":3},{"$f":"B242*E242","v":0},{"$f":"C242*F242","v":0},{"$f":"D242*G242","v":0}]
["Running cost - Bulk Tanker/fire truck",200,200,200,{"$nulls":3},{"$f":"B243*E243","v":0},{"$f":"C243*F243","v":0},{"$f":"D243*G243","v":0}]
["Bakkie- fire fighting (R/km)",300,300,300,{"$nulls":3},0,0,0]
["Truck 8 ton - fire fighting (R/km)",300,300,300,{"$nulls":3},0,0,0]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H234:H245)","v":0},{"$f":"SUM(I234:I245)","v":0},0]
[]
[]
["SILVICULTURE PRICING SCHEDULE"]
["Bidders Name"]
[]
[]
[]
["Plantation Name","WITKLIP",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Establishment",{"v":16767,"d":"16,767"},{"v":16767,"d":"16,767"},{"v":16767,"d":"16,767"},{"$nulls":3},{"$f":"B257*E257","v":0},{"$f":"C257*F257","v":0},{"$f":"D257*G257","v":0}]
["Protection"]
["Weeding"]
["Tending"]
["Conservation"]
["Pruning"]
["Supply of labour (PTM, EHM)"]
["Supply of Labour for Research trials"]
["Road clearing , Village maintenance."]
["Gardening"]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H257:H266)","v":0},{"$f":"SUM(I257:I266)","v":0},0]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H267:J267)","v":0}]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Normal overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},{"$f":"B271*E271","v":0},0,0]
["Saterday overtime (Rate/hr)",{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},{"v":1200,"d":"1,200"},{"$nulls":3},0,0,0]
["Sunday overtime (Rate/hr)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},{"$f":"B273*E273","v":0},{"$f":"C273*F273","v":0},{"$f":"D273*G273","v":0}]
["Standby (Rate/day)",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"$nulls":3},0,0,0]
["Chainsaw wet rate",600,600,600,{"$nulls":3},0,0,0]
["Brushcutter wet rate",500,500,500,{"$nulls":3},0,0,0]
["Lawnmower rate",200,200,200,{"$nulls":3},0,0,0]
["Driver operator",50,50,50,{"$nulls":3},0,0,0]
["weekly refuse removal from the offices, residence to the dumping site",52,52,52,{"$nulls":3},{"$f":"B279*E279","v":0},{"$f":"C279*F279","v":0},{"$f":"D279*G279","v":0}]
["Running cost - Bulk Tanker/fire truck",200,200,200,{"$nulls":3},{"$f":"B280*E280","v":0},{"$f":"C280*F280","v":0},{"$f":"D280*G280","v":0}]
["Bakkie- fire fighting (R/km)",300,300,300,{"$nulls":3},0,0,0]
["Truck 8 ton - fire fighting (R/km)",300,300,300,{"$nulls":3},0,0,0]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H271:H282)","v":0},{"$f":"SUM(I271:I282)","v":0},0]
[]
[]
[]
["SILVICULTURE PRICING SCHEDULE"]
["Bidders Name"]
[]
[]
[]
["Plantation Name","RESEARCH SABIE",null,null,"Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
[null,"Year 1","year 2","Year 3"]
["Activities","Man-days"]
["Research trials maintenance",{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"v":2600,"d":"2,600"},{"$nulls":3},{"$f":"B295*E295","v":0},{"$f":"C295*F295","v":0},{"$f":"D295*G295","v":0}]
["Planting trials"]
["Harversting of cones"]
["Tree climbing"]
[]
[]
[{"$nulls":4},"Totals",null,null,{"$f":"SUM(H295:H300)","v":0},{"$f":"SUM(I295:I300)","v":0},{"$f":"SUM(J295:J300)","v":0}]
[{"$nulls":4},"Grand Total",null,null,{"$f":"SUM(H301:J301)","v":0}]
[]
["Other Ad hoc work","Year 1","year 2","Year 3","Rate Yr1","Rate Yr2","Rate Yr3","Total Yr1","Total Yr2","Total Yr3"]
["Chainsaw wet rate",50,50,50,{"$nulls":3},{"$f":"B305*E305","v":0},{"$f":"C305*F305","v":0},{"$f":"D305*G305","v":0}]
["Brushcutter wet rate",{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"v":2000,"d":"2,000"},{"$nulls":3},0,0,0]
["Sleep out allowance per night",{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},{"v":1700,"d":"1,700"},{"v":90,"d":"90.00"},{"$f":"E307*1.06","v":{"v":95.4,"d":"95.40"}},{"$f":"F307*1.06","v":{"v":101.12400000000001,"d":"101.12"}},{"v":153000,"d":"153,000"},{"v":162180,"d":"162,180"},{"v":171910.80000000002,"d":"171,911"}]
["Tree climbing allowance (10% of rate",400,400,400,{"$f":"E295*0.1","v":0},{"$f":"F295*0.1","v":0},{"$f":"G295*0.1","v":0},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":7},0,0,0]
[{"$nulls":6},"TOTALS",{"$f":"SUM(H305:H316)","v":{"v":153000,"d":"153,000"}},{"$f":"SUM(I305:I316)","v":{"v":162180,"d":"162,180"}},{"v":171910.80000000002,"d":"171,911"}]

{"sheet":"Contract Value","index":2,"n_rows":230,"n_cols":4,"rows_kept":230,"merged":[[5,2,5,6],[7,2,7,6],[11,3,11,7],[12,3,12,7],[13,3,13,7],[15,3,15,7],[16,3,16,7],[18,3,18,7],[20,3,20,7],[21,3,21,7],[22,3,22,7],[23,3,23,7],[24,3,24,7],[40,2,40,6],[46,3,46,7],[47,3,47,7],[48,3,48,7],[50,3,50,7],[51,3,51,7],[53,3,53,7],[73,2,73,6],[79,3,79,7],[80,3,80,7],[81,3,81,7],[83,3,83,7],[84,3,84,7],[86,3,86,7],[106,2,106,6],[112,3,112,7],[113,3,113,7],[115,3,115,7],[116,3,116,7],[118,3,118,7],[138,2,138,6],[144,3,144,7],[145,3,145,7],[147,3,147,7],[148,3,148,7],[150,3,150,7],[170,2,170,6],[176,3,176,7],[177,3,177,7],[178,3,178,7],[180,3,180,7],[181,3,181,7],[183,3,183,7],[186,3,186,7],[187,3,187,7],[188,3,188,7],[189,3,189,7],[203,2,203,6],[205,2,205,6],[209,3,209,7],[210,3,210,7],[212,3,212,7],[213,3,213,7],[215,3,215,7],[218,3,218,7],[219,3,219,7],[220,3,220,7],[221,3,221,7]]}
[]
[]
[]
[]
[]
["BIDDER'S NAME"]
[]
["PLANTATION",null,{"$f":"Qoutation!$B$5","v":"Jessievale"}]
[]
[]
[]
[null,"CORE SILVICULTURE",null,{"$f":"Qoutation!H19","v":{"v":0,"d":"R0.00"}}]
[null,"PROTO TEAM",null,{"$f":"Qoutation!I25","v":{"v":0,"d":"R0.00"}}]
[null,"AD HOC ACTIVITIES",null,{"$f":"SUM(Qoutation!H40:J40)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"TOTAL",{"$f":"D12+D14+D13","v":{"v":0,"d":"R0.00"}}]
[null,null,"VAT @15%",{"$f":"D16*0.15","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTAL",null,{"$f":"D16+D17","v":{"v":0,"d":"R0.00"}}]
[]
[null,"TOTAL IN WORDS"]
{"$rows_empty":8}
["1.     Failure to fully complete the document (Annexure B) will be disqualified"]
["2.     Bidders to provide SAFCOL with market related rates as bidders who quotes within a certain market range will be appointed"]
["                  3. SAFCOL pays only for work completed"]
["                  4. Bidders are not entitled to the total contract value as it is indicative, caluse 3 above is applicable."]
{"$rows_empty":7}
["BIDDER'S NAME"]
[]
["PLANTATION",null,{"$f":"Qoutation!$B$46","v":"ROBURNIA"}]
[]
[]
[]
[null,"CORE SILVICULTURE",null,{"$f":"Qoutation!H60","v":{"v":41336465,"d":"R41,336,465.00"}}]
[null,"PROTO TEAM",null,{"$f":"Qoutation!I66","v":{"v":0,"d":"R0.00"}}]
[null,"AD HOC ACTIVITIES",null,{"$f":"SUM(Qoutation!H81:J81)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"TOTAL",{"$f":"D47+D49+D48","v":{"v":41336465,"d":"R41,336,465.00"}}]
[null,null,"VAT @15%",{"$f":"D51*0.15","v":{"v":6200469.75,"d":"R6,200,469.75"}}]
[]
[null,"GRAND TOTAL",null,{"$f":"D51+D52","v":{"v":47536934.75,"d":"R47,536,934.75"}}]
[]
[null,"TOTAL IN WORDS"]
{"$rows_empty":8}
["1.     Failure to fully complete the document (Annexure B) will be disqualified"]
["2.     Bidders to provide SAFCOL with market related rates as bidders who quotes within a certain market range will be appointed"]
["                  3. SAFCOL pays only for work completed"]
["                  4. Bidders are not entitled to the total contract value as it is indicative, caluse 3 above is applicable."]
[]
[]
[]
[]
[]
["BIDDER'S NAME"]
[]
["PLANTATION",null,{"$f":"Qoutation!$B$88","v":"BELFAST"}]
[]
[]
[]
[null,"CORE SILVICULTURE",null,{"$f":"Qoutation!H102","v":{"v":0,"d":"R0.00"}}]
[null,"PROTO TEAM",null,{"$f":"Qoutation!I108","v":{"v":0,"d":"R0.00"}}]
[null,"AD HOC ACTIVITIES",null,{"$f":"SUM(Qoutation!H124:J124)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"TOTAL",{"$f":"D80+D82+D81","v":{"v":0,"d":"R0.00"}}]
[null,null,"VAT @15%",{"$f":"D84*0.15","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTAL",null,{"$f":"D84+D85","v":{"v":0,"d":"R0.00"}}]
[]
[null,"TOTAL IN WORDS"]
{"$rows_empty":8}
["1.     Failure to fully complete the document (Annexure B) will be disqualified"]
["2.     Bidders to provide SAFCOL with market related rates as bidders who quotes within a certain market range will be appointed"]
["                  3. SAFCOL pays only for work completed"]
["                  4. Bidders are not entitled to the total contract value as it is indicative, caluse 3 above is applicable."]
[]
[]
[]
[]
[]
["BIDDER'S NAME"]
[]
["PLANTATION",null,{"$f":"Qoutation!$B$131","v":"BLYDE"}]
[]
[]
[]
[null,"CORE SILVICULTURE",null,{"$f":"Qoutation!H145","v":{"v":0,"d":"R0.00"}}]
[null,"AD HOC ACTIVITIES",null,{"$f":"SUM(Qoutation!H166:J166)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"TOTAL",{"$f":"D113+D114","v":{"v":0,"d":"R0.00"}}]
[null,null,"VAT @15%",{"$f":"D116*0.15","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTAL",null,{"$f":"D116+D117","v":{"v":0,"d":"R0.00"}}]
[]
[null,"TOTAL IN WORDS"]
{"$rows_empty":8}
["1.     Failure to fully complete the document (Annexure B) will be disqualified"]
["2.     Bidders to provide SAFCOL with market related rates as bidders who quotes within a certain market range will be appointed"]
["                  3. SAFCOL pays only for work completed"]
["                  4. Bidders are not entitled to the total contract value as it is indicative, caluse 3 above is applicable."]
[]
[]
[]
[]
[]
["BIDDER'S NAME"]
[]
["PLANTATION",null,{"$f":"Qoutation!$B$173","v":"BROOKLANDS"}]
[]
[]
[]
[null,"CORE SILVICULTURE",null,{"$f":"Qoutation!H187","v":{"v":0,"d":"R0.00"}}]
[null,"AD HOC ACTIVITIES",null,{"$f":"SUM(Qoutation!H202:J202)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"TOTAL",{"$f":"D145+D146","v":{"v":0,"d":"R0.00"}}]
[null,null,"VAT @15%",{"$f":"D148*0.15","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTAL",null,{"$f":"D148+D149","v":{"v":0,"d":"R0.00"}}]
[]
[null,"TOTAL IN WORDS"]
{"$rows_empty":8}
["1.     Failure to fully complete the document (Annexure B) will be disqualified"]
["2.     Bidders to provide SAFCOL with market related rates as bidders who quotes within a certain market range will be appointed"]
["                  3. SAFCOL pays only for work completed"]
["                  4. Bidders are not entitled to the total contract value as it is indicative, caluse 3 above is applicable."]
[]
[]
[]
[]
[]
["BIDDER'S NAME"]
[]
["PLANTATION",null,{"$f":"Qoutation!$B$211","v":"BERGVLIET"}]
[]
[]
[]
[null,"CORE SILVICULTURE",null,{"$f":"Qoutation!H225","v":{"v":0,"d":"R0.00"}}]
[null,"PROTO TEAM",null,{"$f":"Qoutation!I231","v":{"v":0,"d":"R0.00"}}]
[null,"AD HOC ACTIVITIES",null,{"$f":"SUM(Qoutation!H246:J246)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"TOTAL",{"$f":"D177+D179+D178","v":{"v":0,"d":"R0.00"}}]
[null,null,"VAT @15%",{"$f":"D181*0.15","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTAL",null,{"$f":"D181+D182","v":{"v":0,"d":"R0.00"}}]
[]
[null,"TOTAL IN WORDS"]
{"$rows_empty":8}
["1.     Failure to fully complete the document (Annexure B) will be disqualified"]
["2.     Bidders to provide SAFCOL with market related rates as bidders who quotes within a certain market range will be appointed"]
["                  3. SAFCOL pays only for work completed"]
["                  4. Bidders are not entitled to the total contract value as it is indicative, caluse 3 above is applicable."]
[]
[]
[]
[]
[]
["BIDDER'S NAME"]
[]
["PLANTATION",null,{"$f":"Qoutation!$B$254","v":"WITKLIP"}]
[]
[]
[]
[null,"CORE SILVICULTURE",null,{"$f":"Qoutation!H268","v":{"v":0,"d":"R0.00"}}]
[null,"AD HOC ACTIVITIES",null,{"$f":"SUM(Qoutation!H283:J283)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"TOTAL",{"$f":"D210+D211","v":{"v":0,"d":"R0.00"}}]
[null,null,"VAT @15%",{"$f":"D213*0.15","v":{"v":0,"d":"R0.00"}}]
[]
[null,"GRAND TOTAL",null,{"$f":"D213+D214","v":{"v":0,"d":"R0.00"}}]
[]
[null,"TOTAL IN WORDS"]
{"$rows_empty":8}
["1.     Failure to fully complete the document (Annexure B) will be disqualified"]
["2.     Bidders to provide SAFCOL with market related rates as bidders who quotes within a certain market range will be appointed"]
["                  3. SAFCOL pays only for work completed"]
["                  4. Bidders are not entitled to the total contract value as it is indicative, caluse 3 above is applicable."]

{"sheet":"Sheet1","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"hidden":true,"merged":[[13,6,18,6],[23,4,23,8],[44,10,44,11]]}
[{"$nulls":5},"Year 1",null,"Year 2","Year 3"]
[{"$nulls":4},"Hourly Rate","Daily Rate"]
[1,"Basic wage & Statutory costs",null,null,{"v":28.4,"d":"R28.40"},{"$f":"E3*9","v":{"v":255.6,"d":"R 255.60"}},null,{"$f":"F3*1.08","v":{"v":276.048,"d":"R 276"}},{"$f":"H3*1.08","v":{"v":298.13184,"d":"R 298"}}]
[null,"Bonus pay per annum"]
[null,"Sub-total Wages:",{"$nulls":3},{"$f":"SUM(F3:F4)","v":{"v":255.6,"d":"R 255.60"}},null,{"$f":"SUM(H3:H4)","v":{"v":276.048,"d":"R 276.05"}},{"v":298.13184,"d":"R 298.13"}]
[null,"What is your assessment rate with WCC?",null,null,{"v":0.0215,"d":"2.2%"},{"$f":"$F$5*E6","v":{"v":5.495399999999999,"d":"R 5.50"}},null,{"$f":"$H$5*E6","v":{"v":5.935032,"d":"R 5.94"}},{"$f":"$I$5*E6","v":{"v":6.409834559999999,"d":"R 6.41"}}]
[null,"What is your UIF contribution? (as % of total wages)",null,null,{"v":0.01,"d":"1.0%"},{"$f":"$F$5*E7","v":{"v":2.556,"d":"R 2.56"}},null,{"$f":"$H$5*E7","v":{"v":2.7604800000000003,"d":"R 2.76"}},{"$f":"$I$5*E7","v":{"v":2.9813184,"d":"R 2.98"}}]
[null,"What % of net wage do you allow for medical expenses?",null,null,{"v":1E-3,"d":"0.1%"},{"v":0.2556,"d":"R 0.26"},null,{"v":0.276048,"d":"R 0.28"},{"v":0.29813184000000004,"d":"R 0.30"}]
[null,"What % of total remuneration do you allow for training?",null,null,{"v":0.021,"d":"2.1%"},{"v":5.3676,"d":"R 5.37"},null,{"v":5.797008000000001,"d":"R 5.80"},{"v":6.26076864,"d":"R 6.26"}]
[null,"Provident/pension fund: What is your % contribution ?",null,null,{"v":0,"d":"0.0%"},{"v":0,"d":"R 0.00"},null,{"v":0,"d":"R 0.00"},{"v":0,"d":"R 0.00"}]
[null,"Sub-total:",{"$nulls":3},{"$f":"SUM(F5:F10)","v":{"v":269.27459999999996,"d":"R 269.27"}},null,{"$f":"SUM(H5:H10)","v":{"v":290.81656799999996,"d":"R 290.82"}},{"v":314.08189344,"d":"R 314.08"}]
[]
[2,"Lost time recovery"]
[null,"How many statutory leave days in this year?",null,null,13,{"$f":"($F$11*E14)/251","v":{"v":13.946493227091631,"d":"R 13.95"}},"divided by the number of available production days",{"$f":"($H$11*E14)/251","v":{"v":15.062212685258963,"d":"R 15.06"}},{"$f":"($I$11*E14)/251","v":{"v":16.26718970007968,"d":"R 16.27"}}]
[null,"How many days/labourer provided for sick leave/year?",null,null,5,{"$f":"($F$11*E15)/251","v":{"v":5.364035856573705,"d":"R 5.36"}},null,{"$f":"($H$11*E15)/251","v":{"v":5.793158725099601,"d":"R 5.79"}},{"$f":"($I$11*E15)/251","v":{"v":6.256611423107569,"d":"R 6.26"}}]
[null,"How many days/labourer provided for leave/year?",null,null,15,{"v":16.092107569721115,"d":"R 16.09"},null,{"v":17.3794761752988,"d":"R 17.38"},{"v":18.769834269322708,"d":"R 18.77"}]
[null,"How many days provided for compassionate leave/ year?",null,null,1,{"v":1.072807171314741,"d":"R 1.07"},null,{"v":1.1586317450199202,"d":"R 1.16"},{"v":1.251322284621514,"d":"R 1.25"}]
[null,"How many days provided for training/ year?",null,null,{"v":2.5,"d":"3"},{"v":2.6820179282868524,"d":"R 2.68"},null,{"v":2.8965793625498004,"d":"R 2.90"},{"v":3.1283057115537845,"d":"R 3.13"}]
[null,"How many days provided for un-productive time/ year?",null,null,1,{"v":1.072807171314741,"d":"R 1.07"},null,{"v":1.1586317450199202,"d":"R 1.16"},{"v":1.251322284621514,"d":"R 1.25"}]
[null,"Sub-total:",{"$nulls":3},{"$f":"SUM(F14:F19)","v":{"v":40.23026892430279,"d":"R 40.23"}},null,{"$f":"SUM(H14:H19)","v":{"v":43.448690438247,"d":"R 43.45"}},{"v":46.92458567330677,"d":"R 46.92"}]
[{"$nulls":4},"%"]
[null,"Sub-total:",{"$nulls":3},{"$f":"F20+F11","v":{"v":309.50486892430274,"d":"R 309.50"}},null,{"$f":"H20+H11","v":{"v":334.265258438247,"d":"R 334.27"}},{"v":361.00647911330674,"d":"R 361.01"}]
[]
[null,"Working component",null,null,"Percent Contribution to the Rate"]
[null,"Transport",null,null,12,{"$f":"$F$22*(E25/100)","v":{"v":37.14058427091633,"d":"R 37.14"}},null,{"$f":"$H$22*(E25/100)","v":{"v":40.11183101258963,"d":"R 40.11"}},{"$f":"$I$22*(E25/100)","v":{"v":43.32077749359681,"d":"R 43.32"}}]
[null,"Medicals",null,null,1,{"$f":"$F$22*(E26/100)","v":{"v":3.0950486892430273,"d":"R 3.10"}},null,{"$f":"$H$22*(E26/100)","v":{"v":3.3426525843824697,"d":"R 3.34"}},{"$f":"$I$22*(E26/100)","v":{"v":3.6100647911330674,"d":"R 3.61"}}]
[null,"Tools",null,null,3,{"$f":"$F$22*(E27/100)","v":{"v":9.285146067729082,"d":"R 9.29"}},null,{"v":10.027957753147408,"d":"R 10.03"},{"v":10.830194373399202,"d":"R 10.83"}]
[null,"PPE",null,null,5,{"$f":"$F$22*(E28/100)","v":{"v":15.475243446215138,"d":"R 15.48"}},null,{"v":16.71326292191235,"d":"R 16.71"},{"v":18.050323955665338,"d":"R 18.05"}]
[null,"Training",null,null,5,{"v":15.475243446215138,"d":"R 15.48"},null,{"v":16.71326292191235,"d":"R 16.71"},{"v":18.050323955665338,"d":"R 18.05"}]
[null,"Overheads",null,null,8,{"v":24.76038951394422,"d":"R 24.76"},null,{"v":26.741220675059758,"d":"R 26.74"},{"v":28.88051832906454,"d":"R 28.88"}]
[]
[null,"Sub-total Working  component",{"$nulls":3},{"$f":"SUM(F25:F30)","v":{"v":105.23165543426292,"d":"R 105.23"}},null,{"$f":"SUM(H25:H30)","v":{"v":113.65018786900396,"d":"R 113.65"}},{"v":122.7422028985243,"d":"R 122.74"}]
[null,"Total excluding markup",{"$nulls":3},{"$f":"F22+F32","v":{"v":414.73652435856565,"d":"R 414.74"}},null,{"$f":"H22+H32","v":{"v":447.91544630725093,"d":"R 447.92"}},{"v":483.748682011831,"d":"R 483.75"}]
[3,"Mark-up",null,null,10,{"$f":"F33*0.1","v":{"v":41.473652435856565,"d":"R41.47"}},null,{"$f":"H33*0.1","v":{"v":44.7915446307251,"d":"R44.79"}},{"v":48.374868201183105,"d":"R48.37"}]
[]
[]
[5,"Tendered Unit rate",{"$nulls":3},{"$f":"F33+F34","v":{"v":456.2101767944222,"d":"R 456.21"}},"Ex Vat",{"$f":"H33+H34","v":{"v":492.706990937976,"d":"R 492.71"}},{"v":532.1235502130141,"d":"R 532.12"}]
[]
[6,"Unit rate ",{"$nulls":3},{"$f":"F37*1.15","v":{"v":524.6417033135855,"d":"R 524.64"}},"Incl Vat",{"$f":"H37*1.15","v":{"v":566.6130395786723,"d":"R 566.61"}},{"v":611.9420827449662,"d":"R 611.94"}]