{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["00000","SUMMARY ","1200 ","1300","1400","1500","1600","1700","2200","3100","3300","3400","4500","5100","5100 (SUB)","5100 SUB","5200","5200 (SUB)","5600","5600 (SUB)","5200 SUB","5400 SUB","5600 SUB","5900","7300","6200","6300","6400","6600","8100"],"not_rendered":{"charts":15,"external_links":4,"defined_names":47},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"00000","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"SUMMARY ","index":1,"n_rows":66,"n_cols":9,"rows_kept":66,"merged":[[8,6,9,6]],"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
[]
[null,"SUMMARY OF SCHEDULE OF QUANTITIES AND CALCULATION OF TENDER SUM"]
[]
[null,"SCHEDULE A: PRELIMINARY AND GENERAL",{"$nulls":4},"TENDER"]
[]
[null,"SECTION 1200",null,"GENERAL REQUIREMENTS AND PROVISION",null,"R"]
[]
[null,"SECTION 1300",null,"CONTRACTORS ESTABLISHMENT ON SITE AND "]
[{"$nulls":3},"GENERAL OBLIGATIONS",null,"R"]
[]
[null,"SECTION 1400",null,"HOUSING, OFFICES AND LABORATORIES FOR THE"]
[null,1400,null,"HOUSING, OFFICES AND LABORATORIES FOR THE"]
[{"$nulls":3},"ENGINEER'S SITE PERSONNEL …………………………………………………………………………………………………....",null,"R"]
[]
[{"$nulls":3},"ENGINEER'S SITE PERSONNEL",null,"R"]
[]
[null,"SECTION 1500",null,"ACCOMMODATION OF TRAFFIC",null,"R"]
[]
[null,"SECTION 1600",null,"OVERHAUL",null,"R"]
[]
[null,"SECTION 1700",null,"CLEARING AND GRUBBING",null,"R"]
[]
[null,"SECTION 2200",null,"PREFABRICATED CULVERTS",null,"R"]
[]
[null,"SECTION 3100",null,"FINISHING OFF BORROW AREAS HAUL ROADS",null,"R"]
[]
[null,"SECTION 3300",null,"MASS EARTHWORKS",null,"R"]
[]
[null,"SECTION 3400",null,"PAVEMENT LAYERS OF GRAVEL MATERIAL",null,"R"]
[]
[null,"SECTION 5100",null,"PITCHING, STONEWORK AND PROTECTION AGAINST ",null,"R"]
[]
[null,"SECTION 5200",null,"GABIONS",null,"R"]
[]
[null,"SECTION 5400",null,"GUARDRAILS",null,"R"]
[]
[null,"SECTION 5600",null,"ROAD SIGNS",null,"R"]
[]
[null,"SECTION 5900",null,"FINISHING THE ROAD AND ROAD RESERVE",null,"R"]
[]
[null,"SECTION 6200",null,"FALSEWORK, FORMWORK AND",null,"R"]
[]
[null,"SECTION 6300",null,"STEEL REINFORCEMENT FOR STRUCTURES",null,"R"]
[]
[null,"SECTION 6400",null,"SCHEDULE C: STREAM CROSSING WORKS",null,"R"]
[]
[null,"SECTION 6600",null,"NO-FINES CONCRETE, JOINTS, BEARINGS,",null,"R"]
[]
[null,"SECTION 8100",null,"TESTING MATERIALS AND WORKMANSHIP",null,"R"]
[]
[]
[]
[null,"Sub Total -A",{"$nulls":3},"R"]
[]
[null,"Add 10% Contigencies",{"$nulls":3},"R"]
[]
[null,"Sub Total -B",{"$nulls":3},"R"]
[{"$nulls":8},{"$error":"#REF!"}]
[null,"Add 15% VAT",{"$nulls":3},"R"]
[]
[null,"Total Construction Amount",{"$nulls":3},"R"]

{"sheet":"1200 ","index":2,"n_rows":96,"n_cols":8,"rows_kept":96,"merged":[[11,0,13,0]],"flags":["formulas_cached_only"]}
["CLIENT:","WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:","WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:","CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
[]
["SCHEDULE OF QUANTITIES"]
[]
["NB: "]
[]
["SCHEDULE A: PRELIMINARY AND GENERAL",{"$nulls":4},"SECTION 1200"]
["ITEM                NO"]
[null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
[]
[{"$nulls":5},""]
[null,"GENERAL REQUIREMENTS AND PROVISION",{"$nulls":3},""]
[{"$nulls":5},""]
[12.01,"Remuneration of the Project Liason Officer"]
[]
[null,"(a) Project Liason Officer","Prov. Sum",{"v":1,"d":"1.00"},{"v":60000,"d":"60000.00"},{"v":60000,"d":"60,000.00"}]
[]
[null,"(b) Civil Engineering student for in-service","Prov. Sum",{"v":1,"d":"1.00"},{"v":60000,"d":"60000.00"},{"v":60000,"d":"60,000.00"}]
[]
[null,"(c ) Local Project Steering Committee","Prov. Sum",{"v":1,"d":"1.00"},{"v":18000,"d":"18000.00"},{"v":18000,"d":"18,000.00"}]
[]
[null,"(d) Contractor's handling costs in respect"]
[null,"     of sub item 12.01(a,b & c) above","    %",{"v":138000,"d":"138000.00"}]
[]
[12.02,"Occupational Health and Safety"]
[null,"including COVID 19 compliance"]
[null,"(a) Preparation of Contractor's site specific","Sum",{"v":1,"d":"1.00"}]
[null,"Health and Safety Plan"]
[]
[null,"(b) Principal Contractor's initial obligations","Sum",{"v":1,"d":"1.00"}]
[null,"in respect of the OHS Act and Construction"]
[null,"Regulations and COVID 19 regulations"]
[]
[null,"( c) Principal Contractor's time related","Month",{"v":10,"d":"10.00"}]
[null,"obligations in respect of the OHS Act and"]
[null,"Construction Regulations and COVID 19 regulations",{"$nulls":5},9.653560057429907]
[]
[null,"(d) Health and safety compliance officer","Month",{"v":10,"d":"10.00"}]
[]
[]
[12.03,"Additional survey as required by the Engineer","Prov. Sum ",{"v":1,"d":"1.00"},{"v":55000,"d":"55000.00"},{"v":55000,"d":"55,000.00"}]
[]
[null,"(i) Contractor's handling costs in respect","%",{"v":55000,"d":"55000.00"}]
[null,"     of sub item 12.03 "]
[]
[12.04,"Environmental Compliance"]
[]
[null,"(a) Environmental Management Plan","Sum",{"v":1,"d":"1.00"}]
[]
[null,"(b) Environmental Compliance","Month",10]
[]
[null,"© Environmental Liason Officer","Month",10]
[]
[null,"(d) Environmental control officer (ECO)","Sum",{"v":1,"d":"1.00"}]
{"$rows_empty":25}
[1200]
{"$rows_empty":11}
[{"$nulls":3},0]

{"sheet":"1300","index":3,"n_rows":64,"n_cols":8,"rows_kept":64,"merged":[[25,2,25,3],[31,2,31,3],[32,2,32,3]],"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE A: PRELIMINARY AND GENERAL",{"$nulls":6},"SECTION 1300"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILL","RATE","TENDER"]
["NO",{"$nulls":4},"QUANTITY",null,"AMOUNT"]
[]
[{"$nulls":7},""]
[null,"CONTRACTOR'S ESTABLISHMENT ON SITE",{"$nulls":5},""]
[null,"AND GENERAL OBLIGATIONS",{"$nulls":5},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
["B13.01","The Contractor's general obligations:"]
[]
[null,"(a)","Fixed obligations",null,"lump",1]
[]
[null,"(b)","Value-related obligations",null,"lump",1]
[]
[null,"(c)","(i)  Contractor's Time-related obligations",null,"month",10]
[]
[null,"(d)","Allow 50000 for Engineers site telecom equipment",null,"P.Sum",1,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
[]
[null,"e)","Contractor's handling costs, profit and all ",null,"%",{"v":50000,"d":"50,000"}]
[null,null,"other charges in respect of subitem"]
[null,null,"B13.01(d) "]
{"$rows_empty":7}
[{"$nulls":7},""]
{"$rows_empty":22}
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[" 1300","TOTAL CARRIED TO SUMMARY"]

{"sheet":"1400","index":4,"n_rows":65,"n_cols":8,"rows_kept":65,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE A: PRELIMINARY AND GENERAL",{"$nulls":6},"SECTION 1400"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILLED","RATE","TENDER"]
["NO",{"$nulls":4},"QUANTITY",null,"AMOUNT"]
[]
[{"$nulls":7},""]
[null,"HOUSING, OFFICES AND LABORATORIES",{"$nulls":5},""]
[null,"FOR THE ENGINEER'S SITE PERSONNEL",{"$nulls":5},""]
[]
[{"$nulls":7},""]
[" B14.03","Office and laboratory fittings, installations and"]
[null,"equipment:"]
[]
[null,"(b)","Prime-cost items and items paid for in a"]
[null,null,"lump sum:"]
[]
[null,null,"(viii)","Notice boards as specified","No.",{"v":2,"d":"2.00"}]
[]
[]
[null,"Engineer's accommodations"]
[]
[null,"(a)","9m2 Engineer's office with power, ablutions, 6 seater",null,"No.",1]
[null,null,"table and chairs"]
[]
[null,"(b)","Dumpy level and staff",null,"No.",1]
{"$rows_empty":29}
["14.04","Car-ports                             "]
[{"$nulls":3},"(a) Car ports, as specified, at offices and laboratory buildings","number",null,{"v":1500,"d":"1,500.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},""]
[]
[" 1400","TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"1500","index":5,"n_rows":65,"n_cols":10,"rows_kept":65,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE A: PRELIMINARY AND GENERAL",{"$nulls":6},"SECTION 1500"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILL","RATE","TENDER"]
["NO",{"$nulls":4},"QUANTITY",null,"AMOUNT"]
[]
[{"$nulls":7},""]
[null,"ACCOMMODATION OF TRAFFIC",{"$nulls":5},""]
[{"$nulls":7},""]
[" B15.01","Accommodation of traffic and maintaining "]
[null,"deviations",null,null,"km",6.7]
[{"$nulls":8},25]
["B15.03","Temporary traffic-control facilities",{"$nulls":6},50]
[{"$nulls":8},75,45]
[null,"(a)","Flagperson (LI)",null,"man-day",320,null,null,100]
[{"$nulls":8},125]
[null,"(b)","Portable STOP and GO-RY signs",null,"no",4,null,null,150]
[]
[null,"(e)","Road signs, R-and TR-series, 1200mm in",null,"no",4]
[null,null,"diameter"]
[]
[null,"(f)","Road signs, TW-series, 1524mm sides",null,"no",4]
[]
[null,"(h)","Delinators TW401-and TW402 series,"]
[null,null,"1000mm x 250mm"]
[]
[null,null,"(i)","Single sided","no",10]
[]
[null,null,"(ii)","Double sided","no",10]
[]
[]
[null,"(j)","Traffic cones 450mm",null,"no",20]
[]
[15.05,"Gravelling and repair of temporary deviations "]
[null,"and existing gravel shoulders used as "]
[null,"temporary deviations:"]
[]
[null,"(a)","Temporary deviations",null,"m³",450]
[]
[15.05,"Watering of temporary deviations",null,null,"kl",560]
[]
[]
["B15.15","Provision of traffic safety equipment for the "]
[null,"Engineer:"]
[]
[]
[null,"(a)","Safety jackets",null,"No",2]
{"$rows_empty":12}
[" 1500","TOTAL CARRIED TO SUMMARY"]

{"sheet":"1600","index":6,"n_rows":69,"n_cols":8,"rows_kept":69,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE A: PRELIMINARY AND GENERAL",{"$nulls":6},"SECTION 1600"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILL","RATE","TENDER"]
["NO",{"$nulls":4},"QUANTITY",null,"AMOUNT"]
[]
[{"$nulls":7},""]
[null,"OVERHAUL",{"$nulls":5},""]
[]
[16.02,"Overhaul on material hauled in excess of 1.0km"]
[null," (ordinary haul)",null,null,"m³-km",{"v":50250,"d":"50,250.0"}]
{"$rows_empty":52}
[" 1500","TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"1700","index":7,"n_rows":64,"n_cols":8,"rows_kept":64,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 1700"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILL","RATE","TENDER"]
["NO",{"$nulls":4},"QUANTITY",null,"AMOUNT"]
[]
[{"$nulls":7},""]
[null,"CLEARING AND GRUBBING",{"$nulls":5},""]
[]
[17.01,"Clearing and grubbing",null,null,"ha",{"v":5.36,"d":"5.4"},{"v":15000,"d":"15,000.00"},{"v":80400,"d":"80,400.00"}]
[]
[null,"Dismantling and Reconstruction of existing"]
[null,"fences"]
[]
[null,"(i)","reconstruction of existing fences affected by ",null,"m",{"v":250,"d":"250.0"},{"v":150,"d":"150.00"},{"v":37500,"d":"37,500.00"}]
[null,null,"construction"]
{"$rows_empty":42}
[" 1700","TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":117900,"d":"117,900.00"}]

{"sheet":"2200","index":8,"n_rows":136,"n_cols":10,"rows_kept":136,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD CONSTRUCTION",{"$nulls":6},"SECTION 2200"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[null,"PREFABRICATED CULVERTS",{"$nulls":5},""]
[{"$nulls":7},""]
["22.01","Excavation:",{"$nulls":5},""]
[" ",{"$nulls":6},""]
[null,"(a)","Excavating soft material situated within the",{"$nulls":4},""]
[null,null,"following depth ranges below the surface ",{"$nulls":4},""]
[null,null,"level:",{"$nulls":4},""]
[{"$nulls":7},""]
[null,null,"(i)","0 m up to 1,5 m(LI)","m³",{"v":170,"d":"170.00"}]
[]
[null,null,"(ii)","Exceeding 1,5 m and up to 3,0 m","m³",{"v":340,"d":"340.00"}]
[]
[null,null,"iii)","Exceeding 3m and up to 5m","m³",{"v":340,"d":"340.00"}]
[]
[null,"(b)","Extra over subitem 22.01(a) for excavation "]
[null,null,"in hard material, irrespective of depth",null,"m³",{"v":212.5,"d":"212.50"}]
[]
[]
[" 22.02","Backfilling:"]
[]
[null,"(a)","Using the excavated material (LI)",null,"m³",106.25]
[]
[null,"(b)","Using imported selected material (LI)",null,"m³",106.25]
[]
[null,"(c)","Extra over subitems 22.02(a) and (b) for soil"]
[null,null,"cement backfilling containing 2% cement*",null,"m³",106.25]
[]
[" 22.03","Precast Concrete culverts:"]
[]
[null,"(b)","On class B bedding:"]
[]
[null,null,"(i)","Type SC 100D-load pipes with "]
[{"$nulls":3},"ogee joints:"]
[]
[{"$nulls":3},"(i)     600mm dia","m",{"v":75,"d":"75.00"},{"$nulls":3},20]
[]
[{"$nulls":3},"(iii)     900mm dia","m",{"v":75,"d":"75.00"}]
[]
["22.05","Portal Culverts on concrete bedding"]
[]
[null,"Bridge 1",{"$nulls":7},6.1]
[]
[null,"2No. X 4.8 m long - (1.5 x 0.9 ) Class 75s",null,null,"m",{"v":10,"d":"10.00"}]
[]
[null,"Bridge 2"]
[]
[null,"2 No. x 4.8m long - (3600x 3000) Class 75s",null,null,"m",10]
[null,"Bridge 3"]
[null,"3 No. x 4.8m long - (3600x 3000) Class 75s",null,null,"m",15]
[]
[null,"Bridge 4"]
[null,"2No. X 7.5m long, 900 diameter",null,null,"m",15]
[]
[null,"15MPa blinding 50mm thick to underside of elements",null,null,"m3",400]
[]
[]
[" 2200","Carried forward",{"$nulls":5},{"v":0,"d":"0.00"}]
[]
[]
["SCHEDULE A : ROAD CONSTRUCTION",{"$nulls":6},"SECTION 2200"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[]
[null,"Brought forward"]
[]
[{"$nulls":7},""]
[22.07,"Cast in situ 25MPa concrete and formwork:"]
[]
[null,"(a) In 250mm deep floor Slab for portal culverts ,",null,null,"m³",35.37]
[null,"support including formwork and class U2 surface finish"]
[]
[null,"(b) In cutoff beams",null,null,"m³",12.421499999999998,{"$nulls":3},19.424999999999997]
[]
[null,"(c)","In wingwall bases",null,"m³",{"v":23.249999999999996,"d":"23"}]
[]
[null,"d)","In aprons",null,"m³",{"v":24.375,"d":"24.38"}]
[]
[]
[null,"(d)","Formwork of concrete under sub-item 22.07(c)"]
[]
[null,null,"(i)","Vertical Formwork for F2 surface finish","m²",{"v":1000,"d":"1,000"}]
[]
[]
["22.10","Steel reinforcement:"]
[]
[null,"(a) Mild steel bars",null,null,"t",2.9]
[]
[null,"(b) High tensile Steel",null,null,"t",8.6]
[]
[null,"(b) Mesh Ref. 617 for Infills and aprons",null,null,"m²",53]
[]
[null,"(d) Vertical formwork",null,null,"m²",75]
[]
[22.11,"Dowelling"]
[]
[null,"Supply, cut, drill and install dowels to engineers specification",null,null,"t",2]
[null,"incl. 1000m section HT reinforcement with epoxy grout"]
[]
[22.12,"Removal of existing concrete"]
[]
[null,"a)","Plain concrete",null,"m3",10.25]
[]
[null,"b)","Reinforced concrete",null,"m3",102.5]
[]
[22.17,"Inlet  and outlet headwall structures"]
[]
[null,"(a)","Construct culvert inlets complete as per drawings",null,"No",{"v":20,"d":"20.00"}]
[]
[]
[null,"b)","Construct culvert outlets complete as per drawings",null,"No",20]
[]
["22/71.06","Joints:"]
[]
[null,"(a) Isolation joints",null,null,"m",45]
[]
[null,"Geotextile fabric",null,null,"m2",150]
[]
[null,"250 micron dpc membrane",null,null,"m2",150]
[]
[]
[" 2200",null,null,"TOTAL CARRIED TO SUMMARY"]

{"sheet":"3100","index":9,"n_rows":60,"n_cols":8,"rows_kept":60,"merged":[[38,1,38,3]],"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 3100"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILL","RATE","TENDER"]
["NO",{"$nulls":4},"QUANTITY",null,"AMOUNT"]
[]
[]
[null,"FINISHING OFF BORROW AREAS HAUL ROADS"]
[]
[]
[31.03]
[" ","Finishing off borrow arears in:"]
[]
[null,"(a)","Hard Material",null,"ha",50]
[]
[null,"(b)     Inermediate Material",null,null,"ha",100]
[]
[null,"(c)","Soft Material",null,"ha",150]
{"$rows_empty":36}
[3100,null,null,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},{"v":0,"d":"0.00"}]

{"sheet":"3300","index":10,"n_rows":68,"n_cols":8,"rows_kept":68,"merged":[[25,1,25,3]],"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 3300"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILL","RATE","TENDER"]
["NO",{"$nulls":4},"QUANTITY",null,"AMOUNT"]
[]
[]
[null,"MASS EARTHWORKS"]
[]
[null,"BORROW MATERIALS"]
[]
[33.01,"Cut and borrow to fill "]
[" ","including all haul"]
[]
[null,"(a)","Material in compacted layer thicknesses"]
[null,null,"of 200 mm and less:"]
[]
[null,null,"(i)","Insitu Compacted to 90% of modified"]
[{"$nulls":3},"AASHTO density","m³",{"v":5175.75,"d":"5176"}]
[]
[33.03,"Extra over items 33.01 and for excavation and"]
[null,"breaking down material in:"]
[]
[null,null,"(a)","Intermediate excavation","m³",{"v":1293.9375,"d":"1,294"}]
[]
[null,null,"(b)","Hard Excavation","m³",{"v":646.96875,"d":"647"}]
[]
[null,null,"(c)","Boulder excavatiom - class A","m³",{"v":323.484375,"d":"323"}]
[]
[33.04,"Cut to spoil, including free-haul up to 0.5 km."]
[null,"Material obtained from:"]
[]
[null,"(a)","Soft Excavation",null,"m³",{"v":5527.5,"d":"5,528"}]
[]
[null,"(b)","Intermediate excavation",null,"m³",{"v":1381.875,"d":"1,382"}]
[]
[null,"(c) ","Hard Excavation",null,"m³",{"v":345.46875,"d":"345"}]
[]
[" 33.10","Roadbed preparation and the compaction of "]
[null,"material:"]
[]
[null,"(a)","Compaction to 90% of modified "]
[null,null,"AASHTO density",null,"m³",35510]
{"$rows_empty":19}
[" 3300"," Carried forward",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"3400","index":11,"n_rows":83,"n_cols":10,"rows_kept":83,"merged":[[36,1,36,3]],"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 3400"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","BILLED","RATE","TENDER"]
["NO",{"$nulls":4},"QTY",null,"AMOUNT"]
[]
[{"$nulls":7},""]
[null,"PAVEMENT LAYERS OF GRAVEL MATERIAL",{"$nulls":5},""]
[{"$nulls":7},""]
[" "]
["34.01","Pavement layers constructed from gravel "]
[null,"obtained from approved borrowpit or commercially"]
[null," as described, including unlimited free-haul:",{"$nulls":6},{"$error":"#REF!"}]
[{"$nulls":8},{"$error":"#REF!"}]
[null,null,"Selected layer"]
[null,"(a)","Selected layer G6 compacted to 93% MAASHTO",null,"m³",2512.5]
[null,null,"in layers of 150mm"]
[]
[]
[null,"(f)","Cement stabilised G7 base compacted to",null,"m³",2512.5]
[null,null,"93% MAASHTO in layers of 150mm"]
[null,null,"incl. 4% cement volume for stabilisation"]
[]
[]
[null,"(h)","Gravel Wearing Course (G5) layer compacted to:",{"$nulls":5},{"$error":"#REF!"}]
[null,null,"(from commercial source)",{"$nulls":5},{"$error":"#REF!"},{"v":0.1,"d":"10%"}]
[]
[]
[null,null,"(ii)","95% of modified AASHTO density for a",{"$nulls":4},{"$error":"#REF!"}]
[{"$nulls":3},"compacted layer thickness of 150mm.","m³",3525]
[]
[34.02,"Extra over items 34.01 and for excavation and",{"$nulls":6},{"$error":"#REF!"}]
[null,"breaking down material in:"]
[]
[null,null,"(a)","Intermediate excavation","m³",881.25]
[]
[]
[null,null,"Concrete surfacing"]
[]
[null,null,"(a)","25MPa 200mm deep, 5m wide concrete surface","m³",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"with construction joints at 2.5m centres",{"$nulls":4},450]
[{"$nulls":3},"inclusive"]
[]
[null,null,"(b)","Mesh Ref 617","m2",{"v":10000,"d":"10000.00"}]
{"$rows_empty":28}
[{"$nulls":7},""]
[]
[]
[]
[]
[3400,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"4500","index":12,"n_rows":56,"n_cols":8,"rows_kept":56,"hidden":true,"merged":[[1,0,3,0],[1,1,3,3],[1,4,3,4],[1,5,3,5],[1,6,3,6],[1,7,3,7],[8,1,8,3],[25,1,25,3]],"flags":["formulas_cached_only"]}
[]
["Item","Description",null,null,"Unit","Quantity","Rate","Amount"]
[]
[]
[]
[4500,"DOUBLE SEALS"]
[]
[]
[45.01,"Double seal (Grade 1 aggregate, 80/100 penetration grade):"]
[null,"bitumen binder"]
[null,"(a)","Using 13.2mm and 6.7mm aggregate ",null,"m²",6000,60,{"v":360000,"d":"360,000.00"}]
[]
[45.02,"Bitumen binder variations"]
[]
[null,"(i)","80/100 penetration grade",null,"litre",200,2.3,459.99999999999994]
[]
[45.03,"Aggregate variations (Grade 1) "]
[]
[null,"(a)","13.2mm aggregate",null,"m3",180,162,29160]
[]
[null,"(c )","6.7mm aggregate",null,"m3",100,162,16200]
[]
[45.04,"Application of fog spray consisting of:"]
[null,"(b)","30% spray-grade emulsion",null,"l",5600,8,{"v":44800,"d":"44,800.00"}]
[]
[45.05,"Precoating the aggregate at a rate of 12 litre/m3 (Sacresote ",null,null,"m3"]
[null,"70 or similar)"]
[]
[45.06,"Addition of wetting agent:"]
[]
[null,"(a) ","Providing and supplying",null,"L. Sum",1,null,"RATE"]
[]
[null,"(b)","Handling, applying, profit and all other costs",null,"%"]
{"$rows_empty":21}
[{"$nulls":3},""]
[4500,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"5100","index":13,"n_rows":84,"n_cols":9,"rows_kept":84,"hidden":true,"flags":["formulas_cached_only"]}
["SCHEDULE B: ROAD WORKS",{"$nulls":4},"SECTION 5100"]
[]
["ITEM  ","DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
["5100 LI","PITCHING, STONEWORK AND PROTECTION AGAINST "]
[null,"EROSION"]
[]
[51.01,"Stone Pitching"]
[]
[null,"(b)  Grouted Stone Pitching","p.sum",1,250000,{"v":250000,"d":"250,000.00"},{"v":232000,"d":"232,000.00"}]
[]
[null,"Allow for handling cost","%",{"v":250000,"d":"250,000.00"},{"v":0.1,"d":"10%"},{"v":25000,"d":"25,000.00"}]
[]
[]
[]
[{"$nulls":6},{"v":605270,"d":"605,270.00"}]
{"$rows_empty":51}
[5100,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},{"v":275000,"d":"275,000.00"}]
{"$rows_empty":15}
[null,"The tenderer shall add 15% of the subtotal for VAT………………………………………………………………………………………………………………………………………...…",{"$nulls":6},0]

{"sheet":"5100 (SUB)","index":14,"n_rows":83,"n_cols":9,"rows_kept":83,"hidden":true,"flags":["formulas_cached_only"]}
["SCHEDULE B: ROAD WORKS",{"$nulls":4},"SECTION 5100"]
[]
["ITEM  ","DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
["5100 LI","PITCHING, STONEWORK AND PROTECTION AGAINST "]
[null,"EROSION"]
[]
[51.01,"Stone Pitching"]
[]
[null,"(a) Allow a provisional sum of R 235 000 for the construction","Prov. Sum",1,235000,{"v":235000,"d":"235,000.00"}]
[null,"    of grouted stone pitching to be done by a Local Grade -1 "]
[null,"    Sub-Contractor nominated by the client."]
[]
[null,"(b) Allow for Handling Fee ","%",235000,{"v":0.1,"d":"10%"},23500]
{"$rows_empty":52}
[5100,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},{"v":258500,"d":"258,500.00"}]
{"$rows_empty":15}
[null,"The tenderer shall add 15% of the subtotal for VAT………………………………………………………………………………………………………………………………………...…",{"$nulls":6},0]

{"sheet":"5100 SUB","index":15,"n_rows":94,"n_cols":8,"rows_kept":94,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 5100"]
[]
["ITEM  ",null,null,"DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
["5100 LI",null,null,"PITCHING, STONEWORK AND PROTECTION AGAINST "]
[{"$nulls":3},"EROSION"]
[]
[51.01,null,null,"Stone Pitching"]
[]
[{"$nulls":3},"(b) Grouted stone pitching","m²",{"v":2700,"d":"2700.00"}]
[{"$nulls":3},"identified by the engineer"]
[]
[{"$nulls":3},"Dumped rip rap from commercial source, min 200mm","m³",{"v":5000,"d":"5000.00"}]
{"$rows_empty":59}
[5100,null,null,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},0]
{"$rows_empty":15}
[{"$nulls":3},"The tenderer shall add 15% of the subtotal for VAT………………………………………………………………………………………………………………………………………...…"]

{"sheet":"5200","index":16,"n_rows":54,"n_cols":8,"rows_kept":54,"hidden":true,"flags":["formulas_cached_only"]}
["SCHEDULE B: ROAD WORKS",{"$nulls":4},"SECTION 5200"]
[]
["ITEM  ","DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
["5200 LI","GABIONS"]
[]
[null,"Foundation trench excavation and backfilling"]
[]
[null,"a)In solid Rock","m3",100,100,10000]
[]
[null,"In all other classes of material","m3",400,95,38000]
[]
["52.02","Surface preparation for bedding the gabions","m2",250,105,26250]
[]
["52.03","Gabions"]
[]
[null,"a)Galvanised gabion boxes 1 x 1 x 1m","m3",150,650,97500]
[]
[null,"b) Galvanised gabion mattreses","m3",150,350,52500]
[]
[null,"Filter Fabric","m2",2000,38,76000]
[]
[]
[]
[]
[]
[]
[{"$nulls":7},72]
{"$rows_empty":25}
[5100,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},{"v":300250,"d":"300,250.00"}]

{"sheet":"5200 (SUB)","index":17,"n_rows":60,"n_cols":6,"rows_kept":60,"hidden":true,"flags":["formulas_cached_only"]}
["SCHEDULE B: ROAD WORKS",{"$nulls":4},"SECTION 5100"]
[]
["ITEM  ","DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
["5200 LI","GABIONS"]
[]
["52.02","(a) Allow a provisional sum of R479050 for the construction","Prov. Sum",1,479050,{"v":479050,"d":"479,050.00"}]
[null,"    of gabions to be done by a Local Grade -1 "]
[null,"    Sub-Contractor nominated by the client."]
[]
[null,"(b) Allow for Handling Fee ","%",479050,{"v":0.1,"d":"10%"},47905]
{"$rows_empty":48}
[5100,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},{"v":526955,"d":"526,955.00"}]

{"sheet":"5600","index":18,"n_rows":71,"n_cols":8,"rows_kept":71,"hidden":true,"flags":["formulas_cached_only"]}
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 5600"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[5600,"ROAD SIGNS",{"$nulls":5},""]
[{"$nulls":7},""]
[56.01,"Road sign boards faces with painted or ",{"$nulls":5},""]
[null,"coloured background. Symbols, lettering and ",{"$nulls":5},""]
[null,"borders in engineering-grade retroreflective",{"$nulls":5},""]
[null,"material, where the sign board is constructed "]
[null,"from:"]
[]
[null,"(c)","Sheet steel (Chromadek, 1,6 mm thick): ",{"$nulls":4},""]
[{"$nulls":7},""]
[null,null,"(1)","Area not exceeding 2 m²","m²",{"v":15,"d":"15.00"},{"v":750,"d":"750.00"},{"v":11250,"d":"11,250.00"}]
[]
[null,null,"(2)","Area exceeding 2 m² but not exceeding  "]
[{"$nulls":3},"10 m²","m²",{"v":5,"d":"5.00"},{"v":1250,"d":"1250.00"},{"v":6250,"d":"6,250.00"}]
[]
[]
[56.02,"Extra over item 56.01 for using:"]
[]
[null,"(a)","Background retro-reflective material of:"]
[]
[null,null,"(1)","Engineering grade","m²",{"v":5,"d":"5.00"},{"v":1500,"d":"1500.00"},{"v":7500,"d":"7,500.00"}]
[]
[56.03,"Road sign supports (overhead road sign "]
[null,"structures excluded) "]
[]
[null,"(a)","75 mm diameter steel tubing with wall "]
[null,null,"thickness of 2 mm ",null,"ton",{"v":1,"d":"1.0"},{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
[]
["56.05LI","Excavation and backfilling for road sign ",{"$nulls":5},""]
[null,"supports (not applicable to kilometre posts)",null,null,"m³",{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":4500,"d":"4,500.00"}]
[]
[]
["56.06LI","Extra over item 56.05L for cement-treated soil"]
[null,"backfill",null,null,"m³",{"v":4,"d":"4.00"},{"v":130,"d":"130.00"},{"v":520,"d":"520.00"}]
[]
[]
[{"$nulls":7},""]
[{"$nulls":7},""]
{"$rows_empty":19}
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[{"$nulls":7},""]
[]
[5600,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":55020,"d":"55,020.00"}]

{"sheet":"5600 (SUB)","index":19,"n_rows":65,"n_cols":6,"rows_kept":65,"hidden":true,"flags":["formulas_cached_only"]}
["SCHEDULE B: ROAD WORKS",{"$nulls":4},"SECTION 5600"]
[]
[]
["ITEM",null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":5},""]
[5600,"ROAD SIGNS",{"$nulls":3},""]
[{"$nulls":5},""]
[56.01,"(a) Allow a provisional sum of R 58 864,00 for the installation of Road Signs","Prov. Sum",1,58864,{"v":58864,"d":"58,864.00"}]
[null," of to be done by a Local Grade -1 "]
[null," Sub-Contractor nominated by the client."]
[]
[null,"(b) Allow for Handling Fee ","%",58864,{"v":0.1,"d":"10%"},5886.400000000001]
{"$rows_empty":44}
[{"$nulls":5},""]
[{"$nulls":5},""]
[{"$nulls":5},""]
[]
[{"$nulls":5},""]
[]
[5600,{"$nulls":4},{"v":64750.4,"d":"64,750.40"}]

{"sheet":"5200 SUB","index":20,"n_rows":73,"n_cols":9,"rows_kept":73,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 5200"]
[]
["ITEM  ",null,null,"DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
["5200 LI",null,null,"GABIONS"]
[]
[{"$nulls":3},"Foundation trench excavation and"]
[{"$nulls":3},"backfilling"]
[]
[{"$nulls":3},"(b) In all other classes of materials","m3",{"v":1000,"d":"1000.00"}]
[]
[{"$nulls":3},"Surface preparation for bedding the"]
[{"$nulls":3},"gabions","m2",{"v":960,"d":"960.00"}]
[]
[{"$nulls":3},"Gabions"]
[]
[{"$nulls":3},"Supply and install galvanised gabion boxes "]
[{"$nulls":3},"including aggregate from commercial sources"]
[{"$nulls":3},"a) 0.5m x 1m x 1m","m³",{"v":125,"d":"125.00"}]
[{"$nulls":3},"b) 1m x 1m x 1m","m³",{"v":1200,"d":"1200.00"}]
[{"$nulls":3},"c) Reno mattresses (300mm deep)","m2",{"v":960,"d":"960.00"}]
[]
[{"$nulls":3},"Filter Fabric type U34","m2",{"v":1920,"d":"1920.00"}]
{"$rows_empty":44}
[5200,null,null,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},0,{"$error":"#REF!"}]

{"sheet":"5400 SUB","index":21,"n_rows":61,"n_cols":8,"rows_kept":61,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 5400"]
[]
[]
["ITEM",null,"DESCRIPTION",null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[5400,null,"GUARDRAILS",{"$nulls":4},""]
[{"$nulls":7},""]
[54.01,null,"Guardrails on timber posts",{"$nulls":4},""]
[null,null,"inclusing excavation and backfill",{"$nulls":4},""]
[]
[null,null,"(a)","Galvanised","m",1000]
[]
[54.03,null,null,"Extra over 54.01 for horizontally curved guardrails factory bent to a radius of less tha 45m","m",100]
[]
[54.04,null,"End treatments"]
[]
[null,null,"(a)","End wings","No.",{"v":4,"d":"4.00"}]
[]
[null,null,"(b)","Bull noses","No.",{"v":4,"d":"4.00"}]
[]
[54.06,null,"Reflective plates",null,"No.",{"v":200,"d":"200.00"}]
[]
[]
[]
[]
[]
[]
[{"$nulls":7},""]
{"$rows_empty":19}
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[{"$nulls":7},""]
[]
[5400,null,"TOTAL CARRIED TO SUMMARY",{"$nulls":4},{"v":0,"d":"0.00"}]

{"sheet":"5600 SUB","index":22,"n_rows":65,"n_cols":10,"rows_kept":65,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 5600"]
[]
[]
["ITEM",null,"DESCRIPTION",null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[5600,null,"ROAD SIGNS",{"$nulls":4},""]
[{"$nulls":7},""]
[56.01,null,"Road Sign boards with painted or coloured"]
[null,null,"semi matt background, symbols,lettering"]
[null,null,"and boaders in semi-matt or in class1"]
[null,null,"retro reflective material, where the sign"]
[null,null,"board is contructed from."]
[]
[null,null,"© Prepainted galvanised steel plate"]
[null,null,"(Chromadek or approved equivalent)"]
[]
[null,null,"(i) Area not exceeding 2m2",null,"m2",{"v":53.6,"d":"53.60"},{"$nulls":3},26.8]
[]
[56.03,null,"Road sign supports (overhead road sign"]
[null,null,"structures excluded)"]
[]
[null,null,"(b) 150mm diameter treated timber post"]
[null,null,"for mounting signs",null,"m",192.96]
[]
[56.05,null,"Excavation and backfilling for road sign"]
[null,null,"supports",null,"m3",96.48]
[]
[null,null,"Concrete foundatiom  for signs"]
[null,null,"15MPa mass concrete",null,"m3",96.48]
[]
[]
[{"$nulls":7},""]
{"$rows_empty":19}
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[{"$nulls":7},""]
[]
[5600,null,"TOTAL CARRIED TO SUMMARY",{"$nulls":4},{"v":0,"d":"0.00"}]

{"sheet":"5900","index":23,"n_rows":70,"n_cols":8,"rows_kept":70,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 5900"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[null,"FINISHING THE ROAD AND ROAD RESERVE",{"$nulls":5},""]
[null,"AND TREATING OLD ROADS",{"$nulls":5},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
["59.01","Finishing the road and road reserve:"]
[]
[null,"(b)","Single-carriageway road",null,"m",6700]
{"$rows_empty":47}
[{"$nulls":7},""]
[]
[5900,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"7300","index":24,"n_rows":35,"n_cols":8,"rows_kept":35,"hidden":true,"merged":[[11,1,11,3]],"flags":["formulas_cached_only"]}
["SCHEDULE A : ROAD CONSTRUCTION",{"$nulls":6},"SECTION 7300"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[null,"CONCRETE BLOCK PAVING FOR ROADS",{"$nulls":5},""]
[{"$nulls":7},""]
["73.01LI","Concrete block paving:",{"$nulls":5},""]
[{"$nulls":7},""]
[null,"(a) 60mm interlocking concrete paving blocks, on 25mm sand bedding",null,null,"m²",{"v":9300,"d":"9,300"},{"v":170,"d":"170.00"},{"v":1581000,"d":"1,581,000.00"}]
[{"$nulls":7},""]
[{"$nulls":7},""]
["73.03L","Provision of approved herbicide and",{"$nulls":5},""]
[null," ant poison:",{"$nulls":5},""]
[{"$nulls":7},""]
[null,"(a) Provision of materials",null,null,"P.C.Sum",{"v":1,"d":"1.00"},{"v":30000,"d":"30000.00"},{"v":30000,"d":"30,000.00"}]
[{"$nulls":7},""]
[null,"(b) Contractor's charges and profit added",{"$nulls":5},""]
[null," to the Prime Cost Sum",null,null,"%",{"v":30000,"d":"30000.00"},{"v":0.1,"d":"10%"},{"v":3000,"d":"3,000.00"}]
{"$rows_empty":7}
[{"$nulls":7},""]
[]
[]
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[7300,"TOTAL CARRIED TO SUMMARY                 ",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"6200","index":25,"n_rows":64,"n_cols":8,"rows_kept":64,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE C: STREAM CROSSING WORKS",{"$nulls":6},"SECTION 6200"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
["6200 LI","FALSEWORK, FORMWORK AND",{"$nulls":5},""]
[null," CONCRETE FINISH",{"$nulls":5},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[62.02,"Vertical formwork ",{"$nulls":5},""]
[{"$nulls":7},""]
[null,"(a) ","Class F1 surface finish to:"]
[]
[null,null,"(i)","Foundations","m²",150]
[]
[]
[null,"(b)","Class F2 surface finish to:"]
[]
[null,null,"(i)","Abutments, walls and wingwalls","m²",150]
[]
[]
[null,"Unformed Surfaces (Class U2)"]
[]
[null,"(a)","Top of wingwalls",null,"m²",40]
[]
[null,"(b)","Top of wingwall bases",null,"m²",40]
{"$rows_empty":29}
[6200,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"6300","index":26,"n_rows":67,"n_cols":9,"rows_kept":67,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMMLM ...................."]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE C: STREAM CROSSING WORKS",{"$nulls":6},"SECTION 6400"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[]
[6300,"STEEL REINFORCEMENT FOR STRUCTURES"]
[]
[]
[63.01,"High tensile reinforcing steel"]
[]
[null,"(a) ","Nominal 25mm diameter steel incl. extra over for "]
[null,null,"other diameters"]
[]
[null,null,"(i)","Wingwalls ","t",{"v":11.15625,"d":"11.16"}]
[]
[null,null,"(ii)","Infill concrete","t",{"v":4,"d":"4.00"}]
[]
[null,null,"(iii)"," Deck","t",{"v":4.8375,"d":"4.84"}]
[]
[null,null,"(iv)","Approach slabs","t",6.75]
[]
[null,null,"(v)","Bollards","t",{"v":0.3483,"d":"0.35"}]
[]
[null,null,"(vi)","Embankment wall","t",{"v":4.2,"d":"4.20"},null,null,{"v":31.292049999999996,"d":"31.29"}]
[{"$nulls":8},260.7670833333333]
{"$rows_empty":34}
[6400,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"6400","index":27,"n_rows":65,"n_cols":14,"rows_kept":65,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[{"$nulls":8},3.6,4.06,4.06,4.06,1.75,"Culvert W"]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA",{"$nulls":4},3,3.25,3.25,3.25,1.625,"Culvert H"]
[{"$nulls":9},2,3,0,2,"No."]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1",{"$nulls":4},25.799999999999997,8.719999999999999,12.98,null,4.1,"L"]
["SCHEDULE C: STREAM CROSSING WORKS",{"$nulls":6},"SECTION 6400",null,8.719999999999999,12.98,null,4.1,"L - Cutoff 1"]
[{"$nulls":9},0.35,0.35,null,0.35,"W Cutoff 1"]
[{"$nulls":9},0.75,0.75,null,0.75,"D Cutoff 1"]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT",6.772499999999999,2.2889999999999993,3.4072499999999994,null,1.0762499999999997,"V- Cutoff 1"]
["NO",{"$nulls":8},18.72,22.98,null,12.1,"L - Cutoff 2"]
[{"$nulls":9},0.35,0.35,null,0.35,"W Cutoff 2"]
[{"$nulls":7},"",null,0.3,0.3,null,0.3,"D Cutoff 2"]
["6400 LI","CONCRETE FOR STRUCTURES",{"$nulls":5},"",5.649,1.9655999999999998,2.4129,null,1.2705,"V - Cutoff 2"]
[{"$nulls":7},"",null,5,5,null,0,"L - Cutoff 3"]
[{"$nulls":7},"",null,0.35,0.35,null,0.35,"W Cutoff 3"]
[64.01,"Structural concrete",{"$nulls":5},"",null,0.5,0.75,null,0.75,"D Cutoff 3"]
[{"$nulls":7},"",2.1875,0.875,1.3124999999999998,null,0,"V- Cutoff 3"]
[null,"(a) ","Class 25/19:"]
[]
[]
[null,null,"(i)","Wingwalls ","m³",{"v":74.375,"d":"74"}]
[]
[null,null,"(ii)","Infill concrete","m³",40]
[{"$nulls":9},8.719999999999999,12.98,null,4.1,"Apron L1"]
[null,null,"(iii)"," Deck","m³",{"v":32.25,"d":"32"},{"$nulls":3},16.72,20.98,null,7.1,"Apron L2"]
[{"$nulls":9},3,3,null,1.5,"W"]
[null,null,"(iv)","Approach slabs","m³",{"v":67.5,"d":"68"},{"$nulls":3},0.25,0.25,null,0.25,"Apron t"]
[{"$nulls":8},24.375,9.54,12.735,null,2.0999999999999996,"Apron V"]
[null,null,"(v)","Bollards","m³",{"v":2.322,"d":"2.32"},{"$nulls":3},40,40,null,10,"Approach L"]
[{"$nulls":9},5,5,null,5,"Approach W"]
[null,null,"(vi)","Embankment wall","m³",{"v":35,"d":"35.00"},{"$nulls":3},0.15,0.15,null,0.15,"Approach d"]
[{"$nulls":8},67.5,30,30,0,7.5,"Approach V"]
[{"$nulls":9},5,5,null,5,"Deck W"]
[{"$nulls":8},25.799999999999997,8.719999999999999,12.98,null,4.1,"Deck L"]
[{"$nulls":8},0.75,0.25,0.25,null,0.25,"Deck t"]
[{"$nulls":8},32.25,10.899999999999999,16.225,0,5.125,"Deck V"]
[{"$nulls":8},13,5,5,null,3,"Wingwall L"]
[{"$nulls":8},10.625,4.25,4.25,null,2.125,"Wingwall H"]
[{"$nulls":8},1.05,0.4,0.4,null,0.25,"Wingwall t"]
[{"$nulls":8},18.59375,8.5,8.5,null,1.59375,"Wingwall Volume"]
[{"$nulls":9},5,5,null,3,"WW base L"]
[{"$nulls":9},1.5,1.5,null,0.75,"WW base w"]
[{"$nulls":9},0.35,0.35,null,0.25,"WW base d"]
[{"$nulls":8},5.812499999999999,2.6249999999999996,2.6249999999999996,0,0.5625,"WW base V"]
[]
[]
[{"$nulls":11},36]
[{"$nulls":11},64]
[{"$nulls":11},32]
[{"$nulls":11},24]
{"$rows_empty":14}
[6400,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"6600","index":28,"n_rows":69,"n_cols":8,"rows_kept":69,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE C: BRIDGE WORKS",{"$nulls":6},"SECTION 6600"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[6600,"NO-FINES CONCRETE, JOINTS, BEARINGS,",{"$nulls":5},""]
[null,"BOLT GROUPS FOR ELECTRIFICATION,",{"$nulls":5},""]
[null," PARAPETS AND DRAINAGE FOR STRUCTURES",{"$nulls":5},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[66.05,"Expansion Joints"]
[]
[null,"(a)","Expansion joints",null,"m",{"v":40,"d":"40.00"}]
[]
[66.06,"Filled joints:"]
[]
[null,"(b) ","12 mm bitumen-impregnanted fibre board"]
[null,null,"between bridge deck and the abutment walls",null,"m",{"v":60,"d":"60.00"}]
[]
[66.08,"Sealing joints with:"]
[]
[null,"(b)","Silicone sealant as approved by engineer",null,"m",{"v":100,"d":"100.00"}]
{"$rows_empty":39}
[6600,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"v":0,"d":"0.00"}]

{"sheet":"8100","index":29,"n_rows":70,"n_cols":8,"rows_kept":70,"flags":["formulas_cached_only"]}
["CLIENT:",null,null,"WINNIE MADIKIZELA-MANDELA LOCAL MUNICIPALITY"]
[]
["CONTRACT NO.:",null,null,"WMM LM 08/10/21/02 MDA"]
[]
["CONTRACT NAME:",null,null,"CONSTRUCTION OF SIDANGA ACCESS ROAD AND BRIDGES PHASE 1"]
["SCHEDULE B: ROAD WORKS",{"$nulls":6},"SECTION 8100"]
[]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QUANTITY","RATE","AMOUNT"]
["NO"]
[]
[{"$nulls":7},""]
[null,"TESTING MATERIALS AND WORKMANSHIP",{"$nulls":5},""]
[{"$nulls":7},""]
[]
[{"$nulls":7},""]
["B81.04","Additional tests required by the Engineer"]
[{"$nulls":7},""]
[null,"(a)","Prime Cost Sum for additional tests"]
[null,null,"required by Engineer",null,"Prov Sum",{"v":1,"d":"1.00"},{"v":60000,"d":"60000.00"},{"v":60000,"d":"60,000.00"}]
[]
[null,"(b)","Contractor's handling costs, profit and all"]
[null,null,"other charges in respect of subitems "]
[null,null,"B81.02(a)",null,"%",{"v":60000,"d":"60,000.00"}]
{"$rows_empty":11}
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[]
[]
[]
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
{"$rows_empty":7}
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[{"$nulls":7},""]
[]
[{"$nulls":7},""]
[]
[" 8100","TOTAL CARRIED TO SUMMARY"]