{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["P&G","Schedule","Summary"],"not_rendered":{"external_links":2,"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"P&G","index":0,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[3,4,3,5],[34,0,34,1]]}
[]
["ALTERATIONS AND ADDITIONS TO PROTEA FLATS"]
["ICT AND ACCESS CONTROL  INSTALLATIONS"]
["BILL NO. 1 : PROVISIONAL AND SUPERVISION AMOUNTS"]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDER AMOUNT"]
[]
[null,"A Preliminary and General item is provided to cover the Contractor's  charges for compliance with the Conditions of Contract and this Specification, including the provision, maintenance and removal of his site establishment, etc."]
[{"v":1.1,"d":"1.10"},"FIXED CHARGES"]
["1.1.1","Site Establishment","Sum",{"v":1,"d":"1.00"}]
["1.1.2","Removal of Site Establishment ","Sum",{"v":1,"d":"1.00"}]
["1.1.3","Provision of Electricity and Water","Sum",{"v":1,"d":"1.00"}]
["1.1.4","Provision of Toilet Facilities","Sum",{"v":1,"d":"1.00"}]
["1.1.5","Other Fixed-charge Obligations","Sum",{"v":1,"d":"1.00"}]
[null,"(Please Specify).  .  .  .  .  .  .  .  .  .  .  .  . ","Sum",{"v":1,"d":"1.00"}]
[null," .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  ","Sum",{"v":1,"d":"1.00"}]
[{"v":1.2,"d":"1.20"},"CONTRACTUAL REQUIREMENTS"]
["1.2.1","Provision of Sureties","Sum",{"v":1,"d":"1.00"}]
["1.2.2","Insurances","Sum",{"v":1,"d":"1.00"}]
["1.2.3","Third Party Insurance","Sum",{"v":1,"d":"1.00"}]
["1.2.4","Guarantee of the Works","Sum",{"v":1,"d":"1.00"}]
["1.2.5","Provide Test Results","Sum",{"v":1,"d":"1.00"}]
["1.2.6","All OHSA Requirements including safety equipment and clothing","Sum",{"v":1,"d":"1.00"}]
["1.2.7","All HIV / AIDS Specification Requirements","Sum",{"v":1,"d":"1.00"}]
["1.2.8","Other Value Related Obligations","Sum",{"v":1,"d":"1.00"}]
[null,"(Please Specify).  .  .  .  .  .  .  .  .  .  .  .  . ","Sum",{"v":1,"d":"1.00"}]
[null," .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  ","Sum",{"v":1,"d":"1.00"}]
[{"v":1.3,"d":"1.30"},"TIME-RELATED ITEMS",null,{"v":1,"d":"1.00"}]
["1.3.1","Contractual Requirements","Sum",{"v":1,"d":"1.00"}]
["1.3.2","Operation and Maintenance of Site Establishment","Sum",{"v":1,"d":"1.00"}]
["1.3.3","Supervision for the Duration of Contract","Sum",{"v":1,"d":"1.00"}]
["1.3.4","Other Time-Related Obligations","Sum",{"v":1,"d":"1.00"}]
[null,"(Please Specify).  .  .  .  .  .  .  .  .  .  .  .  .  .","Sum",{"v":1,"d":"1.00"}]
[null," .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  . ","Sum",{"v":1,"d":"1.00"}]
[]
["TOTAL SCHEDULE NO. 1 TO PRICE SUMMARY"]

{"sheet":"Schedule","index":1,"n_rows":154,"n_cols":6,"rows_kept":154,"merged":[[47,0,47,1],[100,0,100,1],[103,4,103,5],[153,0,153,1]]}
[{"$f":"'P&G'!A2","v":"ALTERATIONS AND ADDITIONS TO PROTEA FLATS"}]
[{"$f":"'P&G'!A3","v":"ICT AND ACCESS CONTROL  INSTALLATIONS"}]
[]
["BILL NO. 2: ICT (DATA AND TEL WIRING) INSTALLATION"]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDER AMOUNT"]
["2.1","NETWORK SWITCHES"]
[]
["2.1.1","Supply and install 24 port network switch","no",2]
[]
["2.1.2","Supply and install wall mounted cabinet suitable for above network switch with glass door","no",1]
[]
["2.2","TELEPHONE BOARD"]
[null,"The supply and installation of flush board with soft wood"]
[null,"backing architrave and hinged door"]
[]
["2.2.1","Supply and install 300 x 300 x 100 board","No.",1]
[]
["2.3","HORIZONTAL CABLING"]
["2.3.1","The supply and installation of horizontal unscreened  CAT6 UTP cable as per specification.","m",{"$f":"600","v":{"v":600,"d":"600.00"}}]
[]
["2.3.2","The supply and installation of horizontal unscreened CAT6a UTP cable as per specification ","m",{"v":300,"d":"300.00"}]
[]
["2.3.3","The supply and installation of Telephone cabling similar to existing price to include termintating cable onto RJ11 in power skirting ","m",{"v":600,"d":"600.00"}]
[]
["2.3.4","Termination of horizontal cabling onto patch panels in patch rooms. The labour to terminate the cabling onto the horizontal patch panel shall be allowed for under this heading ","no",20]
[]
["2.3.5","The supply and installation in the floors/ceiling of unshielded RJ45 data connectors in powerskirting/unistrut/void duct as per the specification, complete with shutters and adequate space for cable numbering. This item relates only to the RJ 45 connectors and the housings. CAT6 UTP","no",{"$f":"D26","v":20}]
[]
["2.3.6","Data termination plate sized for the mounting of the data outlet housing on the void duct in the floor/ceiling [recessed type]. The data termination plate shall have 3 x punch-outs 250mm x 127mm mounted on P9000 - to be verified prior to installation.","no",5]
[]
["2.3.7","Data cover plate for a 4x4 box with data cut-out similar or equal to Legrand Arteor with RJ45","no",5]
[]
["2.5","LABELLING"]
[]
["2.5.1","The supply and installation of heat shrink type labels at either end of the data cable as specified.","no",{"v":100,"d":"100.00"}]
[]
["2.7","TESTING"]
[]
["2.7.1","Testing and commissioning of the entire Installation","Sum",{"v":1,"d":"1.00"}]
[]
["2.8","ON SITE SUPPORT "]
[null,"It is expected of the vendor to provide support for the pre and post contract works for assisting the tenant whilst moving into the building. "]
[]
["2.8.1","Team hours required for the on-site support. The hourly rate will be for a team comprising a team leader and one assistant"]
[null,"Team leader","Hrs",{"v":48,"d":"48.00"}]
[null,"Assistant","Hrs",{"$f":"D46","v":{"v":48,"d":"48.00"}}]
["TOTAL SCHEDULE NO. 2 TO PRICE SUMMARY"]
[]
["BILL NO. 3: ACCESS CONTROL AND INTERCOM INSTALLATION"]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDER AMOUNT"]
[]
["3.1","ACCESS CONTROL"]
[]
["3.1.1","Physical Access Controllers with intergrated PSU and battery backup ","No",1]
[]
["3.1.2","Access Reader Biometric + Card (Indoor) similar to Morphoaccess Sigma with unlock tokens","No",1]
[]
["3.1.3","CAT 6 cable ","m",60]
[]
["3.1.4","Mylar cable [4 pair]","m",60]
[]
["3.1.5","Breakglass units with alarm bell","No",1]
[]
["3.1.6","Door Contacts","No",2]
[]
["3.1.7","Touch free door release (stainless steel)","No",1]
[]
["3.1.8","Electro-Magnetic Lock suitable for double door openings","No",2]
[]
["3.2","INTERCOM"]
[null,"Supply, Install, test and commission a complete intercom system including all necessary accessories and cabling at positions shown on the drawings"]
[]
["3.2.1","1 button wall mounted Audio Only handset complete with mounting accessories","No",1]
[]
["3.2.2","1-button intercom front panel made of natural anodized satin finish aluminum. With polycarbonate bracket, it features pictograms to indicate the status of the system and 1 button with name tag size 66 x 15 mm. To pair up with an intercom module. Impact resistance rating IK07.","No",1]
[]
["3.2.3","Cabling to link handset to front panel including electro-magnetic door lock","m",30]
[]
["3.2.4","Testing and commissioning of installation","Sum",1]
{"$rows_empty":19}
["TOTAL SCHEDULE NO. 3 TO PRICE SUMMARY"]
[]
[{"$f":"A1","v":"ALTERATIONS AND ADDITIONS TO PROTEA FLATS"}]
["BILL NO. 4 : SUNDRY ITEMS"]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDER AMOUNT"]
[{"$nulls":5}," "]
["4.1","Housekeeping, sundry items, consumable stocks such as engraving, labels etc."]
[null,null,"Sum",1]
[]
["4.2","Testing of complete installation in terms of the regulations","Sum",1]
[]
["4.3","Operating and Maintenance manuals (hard copies and CD)","Sets",3]
[]
["4.4","Training of staff in the complete functioning of the System,","Item",1]
{"$rows_empty":38}
["TOTAL SCHEDULE NO. 4 TO PRICE SUMMARY"]

{"sheet":"Summary","index":2,"n_rows":15,"n_cols":4,"rows_kept":15,"merged":[[1,1,1,3],[14,1,14,2]]}
[]
[null,{"$f":"'P&G'!A2","v":"ALTERATIONS AND ADDITIONS TO PROTEA FLATS"}]
[null,{"$f":"Schedule!A2","v":"ICT AND ACCESS CONTROL  INSTALLATIONS"}]
[]
[null,"PRICE SUMMARY PAGE"]
[]
[null,"BILL NO.","DESCRIPTION","AMOUNT"]
[null,"1","PRELIMINARY & GENERAL"]
[null,2,"ICT "]
[null,3,"Access Control"]
[null,4,"Sundry Items"]
[]
[null,"SUBTOTAL EXCLUDING VAT @ 15%"]
[null,"MAIN CONTRACTOR'S PROFIT AND ATTENDANCE"]
[null,"TOTAL (EXCLUDING VAT) CARRIED OVER TO SECTION 11 ON FINAL SUMMARY IN BOQ PAGE 345"]