{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Building 80"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Building 80","index":0,"n_rows":289,"n_cols":5,"rows_kept":289}
["DURBAN NAVAL BASE: ACTIVITY SCHEDULE"]
["Building 80 "]
["Building layout has 105 cabinsoverall over 3 floors at 12m2 per cabin. Each floor has its own bathroom with showers, toilets and bath tubs serviced by boilers. Each floor has linen rooms, store rooms and assistant room (en-suite)."]
[null,null,"Unit","Rate","Amount"]
["Left Wing (VIP Section – with 14 Rooms)"]
["Ground Floor:"]
["Rooms:"]
[1,"Remove all Carpets and replace with ceramic tiles","Sum"]
[2,"Remove all vinyl flooring/tiles","Sum"]
[3,"Remove existing timber skirting and replace with ceramic skirting","Sum"]
[4,"Repaint walls and soffits/ceilings ","Sum"]
[5,"Apply vanish on wooden cupboards","Sum"]
[6,"Add burglar bars on all windows ","Sum"]
[7,"Repair or replace DSTV and TV cabling","Sum"]
[8,"Supply and install power skirting for tv and DSTV cabling","Sum"]
[9,"Replace damaged doors with solid timber doors","Sum"]
[10,"Supply and install new ironmongery to all doors (4 lever)","Sum"]
[11,"Replace light fitting","Sum"]
[12,"Replace electrical plugs and sockets.","Sum"]
[13,"Treatment of termite infestation on all timber.","Item"]
[14,"Replace damaged and missing aluminium window handles and panes","Sum"]
[15,"Investigate for leakages and repairs on basins","Item"]
[]
[null,"Sub Total"]
[]
["Passage"]
[1,"Repaint walls and soffits/ceilings ","Sum"]
[2,"Replace light fittings","Sum"]
[3,"Remove all Carpets","Sum"]
[4,"Remove all vinyl flooring/tiles","Sum"]
[5,"Remove and redo existing screed ","Sum"]
[6,"Supply and install ceramic tiles","Sum"]
[7,"Remove existing timber skirting and replace with ceramic skirting","Sum"]
[8,"Treatment of termite infestation on all timber","Item"]
[]
[null,"Sub Total"]
[]
["Kitchen:"]
[1,"Repaint walls and soffits/ceilings ","Sum"]
[2,"Remove loose cabling and make compliant ","Sum"]
[3,"Remove wooden skirting ","Sum"]
[4,"Remove all vinyl flooring/tiles","Sum"]
[5,"Supply and install ceramic tiles and skirting","Sum"]
[6,"Replace splashbacks ","Sum"]
[7,"Replace light fittings","Sum"]
[8,"Replace electrical plugs and sockets.","Sum"]
[9,"Treatment of termite infestation on all timber","Item"]
[10,"Investigate for leakages and repairs on basins.","Sum"]
[]
[null,"Sub Total"]
[]
[]
["Bathroom:"]
[1,"Bathtub – replace bathtub with a bath and shower head combo complete with glass screen, fittings, etc.","Sum"]
[2,"Remove and replace All wall tiles to ceiling height.","Sum"]
[3,"Supply and install nonslip ceramic floor tiles.","Sum"]
[4,"Investigate for leakages and repairs on basins.","Item"]
[5,"Repaint soffits/ceilings. ","Sum"]
[6,"Remove existing curtain rail.","Sum"]
[7,"Replace all normal glazing with obscure.","Sum"]
[8," Replace damaged and missing aluminium window handles, panes, stays, etc.","Sum"]
[9,"Replace toilet cistern and pan complete with connectors, flush master, etc.","Sum"]
[10,"Replace ironmongery. ","Sum"]
[11,"Supply and install indicator bolt","Sum"]
[12,"Replace light fittings","Sum"]
[]
[null,"Sub Total"]
[]
["Laundry Room:"]
[1,"Change direction of built-in ironing board for optimal space ","Sum"]
[2,"Repaint walls and ceiling/soffits.","Sum"]
[3,"Supply and install nonslip ceramic floor tiles","Sum"]
[4,"Supply and install extractor fans.","Sum"]
[5,"Ensure fire compliance (smoke detection, smoke suppression etc.)","Sum"]
[]
[null,"Sub Total"]
[]
["Drying Room:"]
[1,"Supply and install folding washing lines","Sum"]
[2,"Boiler – check lifespan with kwikot","Item"]
[]
[null,"Sub Total"]
{"$rows_empty":16}
[null,"Section Total Left Wing (VIP Section – with 14 Rooms)"]
[]
["Building 80 – Right Wing "]
["Dormitory Rooms:"]
["91 cabins"]
[1,"Replace all damaged timber doors with solid timber doors","Sum"]
[2,"Supply and install new ironmongery to all doors (4 lever)","Sum"]
[3,"Replace burglars to all ground floor windows","Sum"]
[4,"Replace burglar gates for doors with galvanized ","Sum"]
[5,"All broken windowpanes to be replaced","Sum"]
[6,"Replace damaged aluminium window stays and handles","Sum"]
[7,"All internal windowsills to be re-vanished with coat. Number of coats as per manufacturer’s instructions. ","Sum"]
[8,"Cupboards: to be repaired and missing fittings to be replaced and vanished","Sum"]
[9,"Light switches and Wall sockets to be replaced where applicable (COC required upon completion)","Sum"]
[10,"Door light glass to be replaced (possibly with frosted or translucent glass)","Sum"]
[11,"Replace damaged wire mesh on door light glasses","Sum"]
[12,"Repaint existing walls and soffits/ceilings","Sum"]
[13,"Replace vinyl floor tiles in room where there is damage (entire room)","Sum"]
[14,"Seal and polish vinyl floor tiles (where vinyl floor tiles are not replaced)","Sum"]
[]
[null,"Sub Total"]
[]
["Bathroom: Ground Floor (female)"]
[1,"Remove existing urinal and make seating bench ","Sum"]
[2,"Remove outside of shower walls and benches ","Sum"]
[3,"Investigate and repair leaks","Sum"]
[4,"Final finish for floor to be non-slip granolithic floor screed","Sum"]
[5,"Supply and install towel hooks including back board – to be non-metal (polypropylene or PVC)","Sum"]
[6,"Replace shower heads with new","Sum"]
[7,"Replace existing floor and wall tiling in showers","Sum"]
[8,"Supply and install new timber toilet doors","Sum"]
[9," Supply and install aluminium shower doors","Sum"]
[10,"Replace floor drain outlets","Sum"]
[11,"Increase width of secondary doorframe for paraplegic access and add new door.","Sum"]
[12,"Walls and ceiling/soffits to be repainted with waterproof paint","Sum"]
[13,"Replace all missing windowpanes frames, stays and handles","Sum"]
[14,"Replace hot and cold-water taps ","Sum"]
[15,"Replace leaking pipes (Both main water supply and drainage pipes including sewer)","Sum"]
[16,"Replace broken WC’s and cisterns with similar spec.","Sum"]
[17,"Replace toilet roll holders with brushed stainless steel roll holder or similar approved.","Sum"]
[18,"Add coat hooks to each door","Sum"]
[19,"Supply and install extractor fans for moisture control.","Sum"]
[20,"Supply and install bathroom mirrors per handwash basin","Sum"]
[21,"Supply and install splash backs on all basins","Sum"]
[22,"Make good all plumbing","Sum"]
[23,"Supply and install 3 aluminium wall fixed SHE bins","Sum"]
[]
[null,"Sub Total"]
[]
["Bathrooms (first and second floor):"]
[1,"Remove existing urinal and replace with 5 ceramic urinals complete with kit and spreader ","Sum"]
[2,"Remove bathtubs and replace with showers ","Sum"]
[3,"Supply and install solid timber doors complete with ironmongery ","Sum"]
[4,"Supply and install wooden bench (minimum 4 metres in length)","Sum"]
[5,"Remove outside of shower walls and benches ","Sum"]
[6,"Investigate and repair leaks","Sum"]
[7,"Final finish for floor to be non-slip granolithic floor screed","Sum"]
[8,"Supply and install towel hooks including back board – to be non-metal (polypropylene or PVC)","Sum"]
[9," Replace shower heads with new","Sum"]
[10,"Replace existing floor and wall tiling in showers","Sum"]
[11,"Supply and install new timber toilet doors","Sum"]
[12,"Supply and install aluminium shower doors","Sum"]
[13,"Replace floor drain outlets","Sum"]
[14,"Walls and ceiling/soffits to be repainted with waterproof paint","Sum"]
[15,"Replace all missing windowpanes frames, stays and handles","Sum"]
[16,"Replace hot and cold-water taps ","Sum"]
[17,"Replace leaking pipes (Both main water supply and drainage pipes including sewer)","Sum"]
[18,"Replace broken WC’s and cisterns with similar spec.","Sum"]
[19,"Replace toilet roll holders with brushed stainless steel roll holder or similar approved.","Sum"]
[20,"Add coat hooks to each door","Sum"]
[21,"Supply and install extractor fans for moisture control.","Sum"]
[22,"Supply and install bathroom mirrors per handwash basin","Sum"]
[23,"Supply and install splash backs on all basins","Sum"]
[24,"Make good all plumbing","Sum"]
[]
[null,"Sub Total"]
[]
["Laundry Rooms (all floors):"]
[1,"Add power skirting ","Sum"]
[2,"Add ventilation outlets ","Sum"]
[3,"Reposition ironing boards","Sum"]
[4,"Seal holes on floor and apply a coat of epoxy","Sum"]
[5,"Repaint walls and ceilings/soffits","Sum"]
[6,"Replace window handles and damaged window stays","Sum"]
[7,"Supply and install splash back to window height","Sum"]
[8,"Replace light fittings","Sum"]
[9,"Break general assistance shower wall and convert to storeroom (only applicable to the second floor)","Sum"]
[]
[null,"Sub Total"]
[]
["Roof:"]
[1,"Replace door with burglar gate ","Sum"]
[2,"Replace smaller door with new timber solid door","Sum"]
[3,"Replace missing prepainted aluminium ridge covers to match existing","Sum"]
[4,"Investigate leaks and repair including waterproofing","Sum"]
[5,"Clean roof void and make good","Sum"]
[6,"Replace ceiling on passage leading to the roof door","Sum"]
[]
[null,"Sub Total"]
[]
["Passage and stairs (on all floors)"]
[1,"Take up and remove carpets","Sum"]
[2,"Replace vinyl tiles","Sum"]
[3,"Replace meranti quadrant","Sum"]
[4,"Repaint previously painted walls","Sum"]
[5,"Repaint previously painted ceilings/soffits","Sum"]
[6,"Replace and repair damaged aluminium balustrade including cleaning and making good","Sum"]
[7,"Change opening windows to fixed windows","Sum"]
[8,"Investigate and repair fire fighting and detection system","Sum"]
[]
[null,"Sub Total"]
[]
["Electrical Distribution "]
[1,"Replace broken items and repair where necessary to achieve COC compliance ","Sum"]
[2,"Complete assessment of electrical reticulation including changing of passage lighting to LED and replacement of damaged wiring.","Sum"]
[3,"Complete overhaul of the electrical distribution boards","Sum"]
[]
[null,"Sub Total"]
[]
[]
[null,"Section Total – Right Wing "]
[]
[]
["BUDGETARY ALLOWANCE"]
[]
[null,"DESIGN CONSULTANTS"]
[null,"Note: Design team to be managed by and paid by the contractor. All disciplines are perform from stage 1 to stage 7 of the FIPDM. All tendered resources must be Professionally Registered"]
[]
[1,"Architect [Pr Arch or Pr Tech Arch]","Item"]
[]
[{"$f":"A227+1","v":2},"Civil and Structural Engineer [Pr Eng or Pr Tech Eng]","Item"]
[]
[{"$f":"A229+1","v":3},"Electrical Engineer [Pr Eng or Pr Tech Eng]","Item"]
[]
[{"$f":"A231+1","v":4},"Mechanical & Fire Engineer [Pr Eng or Pr Tech Eng]","Item"]
{"$rows_empty":14}
[null,"Section Total – Budgetary Allowances"]
[]
[]
["PROVISSIONAL SUMS"]
[]
[null,"MONITORING CONSULTANTS:"]
[null,"Note: Monitoring team to be managed by and represent the client and be independent from the contractor and paid via the contractor or directly by the client. All disciplines are to perform from stage 1 to stage 7 of the FIPDM. All resources must be Professionally Registered"]
[]
[1,"Quantity Surveyor/PA [PrQS]","Item",{"$f":"55000*6","v":{"v":330000,"d":"330,000.00"}},{"$f":"55000*7","v":{"v":385000,"d":"385,000.00"}}]
[]
[{"$f":"A256+1","v":2},"OHS Consultant [SACPMP Professionally Registered]","Item",{"$f":"25000*6","v":{"v":150000,"d":"150,000.00"}},{"$f":"25000*7","v":{"v":175000,"d":"175,000.00"}}]
[]
[{"$f":"A258+1","v":3},"Clerk of Works [Diploma or B. Degree Built Environment_ Civil or Building with 5years min experience]","Item",{"$f":"25000*5","v":{"v":125000,"d":"125,000.00"}},{"$f":"25000*6","v":{"v":150000,"d":"150,000.00"}}]
[]
[{"$f":"A260+1","v":4},"Handling Fee for the above resources (only applicable if payment is by the contractor)","%"]
[]
[null,"FIRE DETECTION and FIREFIGHTING"]
[{"$f":"A262+1","v":5},"Provide an amount of R 150 000.00 (One Hundred and Fifty Thousand rands) for the Investigation and Repair Fire Detection and Firefigting system complete","Item",{"v":150000,"d":"150,000.00"},{"$f":"D265","v":{"v":150000,"d":"150,000.00"}}]
[null,"Profit ","%"]
[null,"Attendance","%"]
[]
[]
[null,"Section Total – Provisional Sums"]
[]
[]
[]
[null,"Total Construction Cost  _ (Section Totals)"]
[]
[null,"Preliminaries and General"]
[]
[null,"Allow for the preliminaries and general. Prices to include all applicable contract clauses, fixed, time based and value related components. All applicable and relevant OHS items as per the prevailing latest regulations must be adhered to and priced for accordingly."]
[]
[null,"Sub Total 1"]
[]
[null,"Contractor to allow for Contingecy at 10% of Total 1"]
[]
[null,"Sub Total 2"]
[]
[]
[]
[]
[null,"Carried to Form of Offer"]