{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Pricing Schedule"],"not_rendered":{"external_links":26,"defined_names":606},"read":"whole","date_system":"1900"}

{"sheet":"Pricing Schedule","index":0,"n_rows":86,"n_cols":22,"rows_kept":86,"merged":[[2,4,2,7],[2,8,3,8],[2,9,3,9],[3,1,3,2],[38,1,38,2],[39,1,39,2],[42,1,42,2]]}
[]
[]
[{"$nulls":4},"Quantities",{"$nulls":3},"Rate","Amount over 2 years",{"$nulls":4},"Senior cook",null,{"$f":"8500","v":{"v":8500,"d":"R8,500.00"}},{"$f":"67.69*1.25","v":{"v":84.6125,"d":"84.61"}},{"$f":"((Q3/20)/8)*1.25","v":{"v":66.40625,"d":"R66.41"}}]
[null,"Description",null,"Unit","Quantity","Quantities / period","Period","Total Quantity",{"$nulls":6},"Cook ",null,{"v":5357,"d":"R5,357.00"},{"$f":"((Q4/20)/8)*1.25","v":{"v":41.8515625,"d":"41.85"}}]
[null,"Manpower Salary Rates",{"$nulls":12},"Waiters",null,{"v":4935,"d":"R4,935.00"},{"$f":"((Q5/20)/8)*1.25","v":{"v":38.5546875,"d":"38.55"}}]
[null,"Supervisor",null,"Hour",1,160,{"v":24,"d":"24 Months"},{"$f":"E6*F6*G6","v":{"v":3840,"d":"3,840"}}]
[null,"Senior cook",null,"Hour",3,160,{"v":24,"d":"24 Months"},{"v":11520,"d":"11,520"}]
[null,"Senior storeperson",null,"Hour",1,160,{"v":24,"d":"24 Months"},{"v":3840,"d":"3,840"}]
[null,"Junior storeperson",null,"Hour",1,160,{"v":24,"d":"24 Months"},{"v":3840,"d":"3,840"}]
[null,"Cooks",null,"Hour",9,160,{"v":24,"d":"24 Months"},{"v":34560,"d":"34,560"}]
[null,"Waiters",null,"Hour",6,160,{"v":24,"d":"24 Months"},{"v":23040,"d":"23,040"}]
[null,"Cleaners",null,"Hour",6,160,{"v":24,"d":"24 Months"},{"v":23040,"d":"23,040"}]
[null,"Saturday Overtime "]
[null,"Senior Storeperson",null,"Hour",1,16,{"v":24,"d":"24 Months"},{"$f":"E14*F14*G14","v":384},{"$nulls":3},{"$f":"VLOOKUP(B14,$B$6:$I$12,8,FALSE)","v":0}]
[null,"Junior storeperson",null,"Hour",1,16,{"v":24,"d":"24 Months"},384,{"$nulls":3},0]
[null,"Supervisor",null,"Hour",1,16,{"v":24,"d":"24 Months"},384,{"$nulls":3},0]
[null,"Senior cook",null,"Hour",1,16,{"v":24,"d":"24 Months"},384,{"$nulls":3},0]
[null,"Cooks",null,"Hour",2,32,{"v":24,"d":"24 Months"},{"v":1536,"d":"1,536"},{"$nulls":3},0]
[null,"Waiters",null,"Hour",3,48,{"v":24,"d":"24 Months"},{"v":3456,"d":"3,456"},{"$nulls":3},0]
[null,"Cleaners",null,"Hour",3,48,{"v":24,"d":"24 Months"},{"v":3456,"d":"3,456"},{"$nulls":3},0]
[null,"Sunday Overtime "]
[null,"Senior Storeperson",null,"Hour",1,16,{"v":24,"d":"24 Months"},{"$f":"E22*F22*G22","v":384},{"$nulls":3},{"$f":"VLOOKUP(B22,$B$6:$I$12,8,FALSE)","v":0}]
[null,"Junior storeperson",null,"Hour",1,16,{"v":24,"d":"24 Months"},384,{"$nulls":3},0]
[null,"Supervisor",null,"Hour",1,16,{"v":24,"d":"24 Months"},384,{"$nulls":3},0]
[null,"Senior cook",null,"Hour",1,16,{"v":24,"d":"24 Months"},384,{"$nulls":3},0]
[null,"Cooks",null,"Hour",2,32,{"v":24,"d":"24 Months"},{"v":1536,"d":"1,536"},{"$nulls":3},0]
[null,"Waiters",null,"Hour",3,48,{"v":24,"d":"24 Months"},{"v":3456,"d":"3,456"},{"$nulls":3},0]
[null,"Cleaners",null,"Hour",3,48,{"v":24,"d":"24 Months"},{"v":3456,"d":"3,456"},{"$nulls":3},0]
[null,"Public Holiday Hours "]
[null,"Senior cook",null,"Hour",1,24,{"v":2,"d":"2 Years"},{"$f":"E30*F30*G30","v":48}]
[null,"Supervisor",null,"Hour",1,24,{"v":2,"d":"2 Years"},48]
[null,"Senior Storeperson",null,"Hour",1,24,{"v":2,"d":"2 Years"},48]
[null,"Junior storeperson",null,"Hour",1,24,{"v":2,"d":"2 Years"},48]
[null,"Cooks",null,"Hour",2,106,{"v":2,"d":"2 Years"},424]
[null,"Waiters",null,"Hour",2,106,{"v":2,"d":"2 Years"},424]
[null,"Cleaners",null,"Hour",2,106,{"v":2,"d":"2 Years"},424]
[null,"Uniforms, Laundry Services, Training Requirement, and Transport Needs"]
[null,"PPE:",{"$nulls":10},{"$f":"319*1.1","v":{"v":350.90000000000003,"d":"350.90"}},{"$f":"329*1.1","v":{"v":361.90000000000003,"d":"361.90"}},{"$f":"169*1.1","v":{"v":185.9,"d":"185.90"}},{"$f":"385.99*1.1","v":{"v":424.58900000000006,"d":"424.59"}},{"$f":"((269.36+390.64)/2)*1.1","v":{"v":363.00000000000006,"d":"363.00"}},{"$f":"107.24*1.1","v":{"v":117.964,"d":"117.96"}},{"$f":"379.99*1.1","v":{"v":417.98900000000003,"d":"417.99"}},{"$f":"143.99*1.1","v":{"v":158.389,"d":"158.39"}},{"$f":"828*1.1","v":{"v":910.8000000000001,"d":"910.80"}}]
[null,"Chef's pants: x3 per person / annum \n",null,"No.",57,1,{"v":2,"d":"2 Years"},{"$f":"E39*F39*G39","v":114},{"$nulls":3},{"$f":"319*1.1","v":{"v":350.90000000000003,"d":"350.90"}},{"$f":"M38*12","v":{"v":4210.8,"d":"4,210.80"}},{"$f":"N38*12","v":{"v":4342.8,"d":"4,342.80"}},{"$f":"O38*12","v":{"v":2230.8,"d":"2,230.80"}},{"$f":"P38*27","v":{"v":11463.903000000002,"d":"11,463.90"}},{"$f":"Q38*6","v":{"v":2178.0000000000005,"d":"2,178.00"}},{"$f":"R38*6","v":{"v":707.784,"d":"707.78"}},{"$f":"S38*2*8","v":{"v":6687.8240000000005,"d":"6,687.82"}},{"$f":"T38*2*8","v":{"v":2534.224,"d":"2,534.22"}},{"$f":"U38*2*8","v":{"v":14572.800000000001,"d":"14,572.80"}},{"$f":"SUM(M39:U39)","v":{"v":48928.935000000005,"d":"48,928.94"}}]
[null,"Chef's jackets: x3 per person / annum ",null,"No.",57,1,{"v":2,"d":"2 Years"},114,{"$nulls":3},{"$f":"329*1.1","v":{"v":361.90000000000003,"d":"361.90"}}]
[null,"Aprons: x3 per person / annum ",null,"No.",57,1,{"v":2,"d":"2 Years"},114,{"$nulls":3},{"$f":"169*1.1","v":{"v":185.9,"d":"185.90"}}]
[null,"Pair of safety boots: x2 per person / annum",null,"No.",{"$f":"($E$6+$E$7+$E$10+$E$11+$E$8+$E$9+$E$12)*2","v":54},1,{"v":2,"d":"2 Years"},108,{"$nulls":3},{"$f":"385.99*1.1","v":{"v":424.58900000000006,"d":"424.59"}}]
[null,"Overall for cleaners: x3 per person / annum",null,"No.",{"$f":"$E$12*3","v":18},1,{"v":2,"d":"2 Years"},36,{"$nulls":3},{"$f":"((269.36+390.64)/2)*1.1","v":{"v":363.00000000000006,"d":"363.00"}}]
[null,"PVC HEAVY DUTY APRON: x1 per cleaner / annum",null,"No.",{"$f":"$E$12","v":6},1,{"v":2,"d":"2 Years"},12,{"$nulls":3},{"$f":"107.24*1.1","v":{"v":117.964,"d":"117.96"}}]
[null,"Store person Freezer jackets: x2 person / annum ",null,"No.",{"$f":"(E8+E9)*2","v":4},1,{"v":2,"d":"2 Years"},8,{"$nulls":3},{"$f":"828*1.1","v":{"v":910.8000000000001,"d":"910.80"}}]
[null,"Transport (27 employees)",null,"Month",27,12,{"v":2,"d":"2 Years"},648]
[null,"Training "]
[null,"First aid Level 1 and 2 \nHira (Hazard Identificaton Risk Assessment\nStack and Storage",null,"Each",27,1,{"v":2,"d":"2 Years"},54]
[null,"Evacuation Officer ",null,"Each",4,1,{"v":2,"d":"2 Years"},8]
[null,"Stacking and storage ",null,"Each",4,1,{"v":2,"d":"2 Years"},8]
[null,"HIRA (hazard identification & risk assessment ",null,"Each",4,1,{"v":2,"d":"2 Years"},8]
[null,"Incident / accident investigation ",null,"Each",4,1,{"v":2,"d":"2 Years"},8]
[null," Fire Warden ",null,"Each",3,1,{"v":2,"d":"2 Years"},6]
[null,"SHE (Safety Health & Environment)",null,"Each",2,1,{"v":2,"d":"2 Years"},4]
[null,"Environmental Rep",null,"Each",2,1,{"v":2,"d":"2 Years"},4]
[null,"Food Safety and Hygiene",null,"Each",27,1,{"v":2,"d":"2 Years"},54]
[null,"Food Handlers ",null,"Each",27,1,{"v":2,"d":"2 Years"},54]
[null,"Annual medicals",null,"Each",27,1,{"v":2,"d":"2 Years"},54]
[null,"Police Clerance Certificate",null,"Each",27,1,{"v":2,"d":"2 Years"},54]
[null,"Specilalised Cleaning"]
[null,"Pest Control for the kitchen and Canteen",null,"Month",1,12,{"v":2,"d":"2 Years"},24]
[null,"Deep Cleaning and Cleaning of Extractor Fan and Maintance",null,"No.",1,{"v":4,"d":"4 (Quartely) "},{"v":2,"d":"2 Years"},8]
[null,"Cleaning of High Rise Windows and Walls",null,"Item",1,{"v":4,"d":"4 (Quartely) "},{"v":2,"d":"2 Years"},8]
[null,"Supply Of Cleaning Equipment "]
[null,"Supply of Industrial Pressure Washer",null,"Each",2,1,{"v":1,"d":"1 (Once) "},2]
[null,"Calibration of scales and thermometer ",null,"Each",1,1,{"v":2,"d":"2 Years"},2]
[null,"Heated Water Bath Tank for Cleaning Pots 400litres",null,"Each",1,1,{"v":1,"d":"1 (Once) "},1]
[null,"Cleaning Chemicals"]
[null,"Bacterx C - Disinfect",null,"Pack",{"v":1,"d":"1Pack"},100,{"v":1,"d":"1 (Once-off)"},{"$f":"G69*F69","v":100},{"$nulls":3},{"$f":"162.45*1.2","v":194.93999999999997},{"$f":"162.45*1.2","v":194.93999999999997}]
[null,"Best - Washing dishes",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},{"$f":"G70*F70","v":60},{"$nulls":3},{"$f":"499*1.2","v":{"v":598.8,"d":"598.80"}},{"$f":"499*1.2","v":{"v":598.8,"d":"598.80"}}]
[null,"Descaler for Pot washer",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},60]
[null,"Descaler - Automatic dishwashing",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},60,{"$nulls":3},{"$f":"290*5*1.2","v":{"v":1740,"d":"1740.00"}},{"$f":"290*5*1.2","v":{"v":1740,"d":"1740.00"}}]
[null,"Sewersolvent - Drain cleaning",null,"Litre",{"v":25,"d":"25Litre"},40,{"v":1,"d":"1 (Once-off)"},40,{"$nulls":3},{"$f":"303*5*1.2","v":{"v":1818,"d":"1818.00"}},{"$f":"303*5*1.2","v":{"v":1818,"d":"1818.00"}}]
[null,"Fat solvent - Tiles and equipment",null,"Litre",{"v":25,"d":"25Litre"},50,{"v":1,"d":"1 (Once-off)"},50,{"$nulls":3},{"$f":"320*1.2*5","v":{"v":1920,"d":"1920.00"}},{"$f":"320*1.2*5","v":{"v":1920,"d":"1920.00"}}]
[null,"Dishomatic - Crookery, cutlery, & glasses",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},60,{"$nulls":3},{"$f":"290*5*1.2","v":{"v":1740,"d":"1740.00"}}]
[null,"Kemklor 12 - Floors, walls and Utensils",null,"Litre",{"v":25,"d":"25Litre"},40,{"v":1,"d":"1 (Once-off)"},40]
[null,"Kem stripper - Floors",null,"Litre",{"v":25,"d":"25Litre"},24,{"v":1,"d":"1 (Once-off)"},24]
[null,"Powerklean - Floors, walls and stoves",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},60]
[null,"Ovenklean - Oven, grillers and grease utensils",null,"Litre",{"v":25,"d":"25Litre"},40,{"v":1,"d":"1 (Once-off)"},40]
[null,"Ovensolve - Oven, grillers and grease utensils",null,"Litre",{"v":25,"d":"25Litre"},40,{"v":1,"d":"1 (Once-off)"},40,{"$nulls":3},{"$f":"93*1.2*5","v":{"v":558,"d":"558.00"}}]
[null,"Sterlenk - Hand washing",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},60,{"$nulls":3},{"$f":"170.95*1.2*5","v":{"v":1025.6999999999998,"d":"1025.70"}}]
[null,"Winglo - Windows and mirrors",null,"Litre",{"v":1,"d":"1Litre"},100,{"v":1,"d":"1 (Once-off)"},100,{"$nulls":3},{"$f":"42.95*1.2","v":51.54}]
[null,"Bleach - Dishwashing",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},60,{"$nulls":3},{"$f":"(389/10)*25*1.2","v":{"v":1167,"d":"1167.00"}}]
[null,"Ammonia Based Multipurpose Cleaner (SABS Approved) - Multipurpose cleaning",null,"Litre",{"v":25,"d":"25Litre"},60,{"v":1,"d":"1 (Once-off)"},60,{"$nulls":3},{"$f":"375*1.2","v":{"v":450,"d":"450.00"}}]
[null,"Management profit and office overheads"]
[null,"Management profit and office overheads",null,"Item",1,1,{"v":2,"d":"2 Years"},{"$f":"E86*F86*G86","v":2},{"$nulls":3},{"$f":"162.45*1.2","v":194.93999999999997},{"$f":"162.45*1.2","v":194.93999999999997}]