{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Cover","Summary","Storage Containers-Guard house"],"not_rendered":{"images":1,"defined_names":30},"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"merged":[[12,1,12,6],[16,3,16,5],[19,1,22,6],[26,1,26,6],[28,1,28,6],[34,1,34,6]]}
{"$rows_empty":12}
[null,"Gauteng Distribution "]
[]
[]
[]
[{"$nulls":3},"     Estimate Report"]
[]
[]
[null,"Security guard houses for Distribution GOU"]
[{"$nulls":7}," "]
[]
[]
[]
[]
[]
[null,"CONFIDENTIAL"]
[]
[null,"Rev 2"]
[]
[]
[]
[]
[]
[null,"Compiled by Siphokazi Ngcobo      Sign :"]

{"sheet":"Summary","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[]
["Item","Desciption ","Amount"]
[1,"Preliminaries and Generals",{"$f":"'Storage Containers-Guard house'!F16","v":0}]
[2,"Works",{"$f":"'Storage Containers-Guard house'!F60","v":0}]
[3,"Transport",{"$f":"'Storage Containers-Guard house'!F65","v":0}]
[null,"Total",{"$f":"SUM(C3:C5)","v":0}]

{"sheet":"Storage Containers-Guard house","index":2,"n_rows":65,"n_cols":6,"rows_kept":65,"merged":[[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,5,2,5],[15,0,15,4]]}
[]
["Item Number","Description","Unit of Measure","Qty","Rate","Amount"]
[]
[1,"PRELIMINARIES AND GENERALS"]
[]
[1.1,"OVERHEAD FOR PROJECT (This includes Site Establishment Overhead Costs, Office Overheads, Administration Costs etc.)","SUM",1,null,{"$f":"D6*E6","v":{"v":0,"d":"R0.00"}}]
[]
[1.2,"SHEQ Management, OHSA appointments,Safety File, PPE etc.","SUM",1,null,{"$f":"D8*E8","v":{"v":0,"d":"R0.00"}}]
[]
[1.3,"Supervisor","Day",{"$f":"1*66","v":66},null,{"$f":"D10*E10","v":{"v":0,"d":"R0.00"}}]
[]
[1.4,"Safety Officer","Day",{"$f":"66*1","v":66},null,{"$f":"D12*E12","v":{"v":0,"d":"R0.00"}}]
[]
[1.5,"Rigger","Day",66,null,{"v":0,"d":"R0.00"}]
[]
[{"$nulls":5},{"$f":"SUM(F6:F15)","v":{"v":0,"d":"R0.00"}}]
[]
[null,"STORAGE CONTAINERS"]
[]
[2,"EARTHWORKS"]
[null,"Notes:"]
[]
[null,"The tenderer must acquaint himself with the nature of the material to be excavated."]
[]
[null,"Descriptions of carting away of excavated material shall be deemed to include loading excavated material onto trucks directly from the excavations or, alternatively, from stock piles situated on the building site"]
[]
[null,"Descriptions of earth filling, compaction, etc shall be deemed to include for all necessary testing required in accordance with the SABS 1200 series"]
[]
[null,"Descriptions of concrete shall be deemed to include all necessary concrete works such as formwork to sides,shattering, chamfering,floating etc."]
[]
[2.1,"SITE CLEARANCE AND PREPARATION"]
[]
["2.1.1.","Clear and Grub -Dig up and remove rubbish, debris, vegetation, hedges, shrubs and trees not exceeding 200mm girth, bush etc.","m2",{"$f":"(8*5)*10","v":400},null,{"$f":"D33*E33","v":{"v":0,"d":"R0.00"}}]
[]
["2.1.2","Excavation for slab ","m3",{"$f":"(6*3*0.15)*10","v":26.999999999999996},null,{"$f":"D35*E35","v":{"v":0,"d":"R0.00"}}]
[]
["2.1.2","Compaction of ground surface including breaking down of oversize material, adding suitable material where necessary and compacting to 93% Mod AASHTO density","m3",{"$f":"(6*3*0.1)*10","v":18},null,{"$f":"D37*E37","v":{"v":0,"d":"R0.00"}}]
[]
[]
[2.3,"CONCRETE, FORMWORK AND REINFORCEMENT"]
[]
["2.3.1.","Reinforced concrete"]
[]
["2.3.1.1.","25Mpa concrete slab cast insitu","m3",{"$f":"(6*3*0.25)*10","v":45},null,{"$f":"D44*E44","v":{"v":0,"d":"R0.00"}}]
[]
["2.3.1.1","Supply and intstall Reinforcement  Meshwire Ref193","m2",{"$f":"(6*3)*10","v":180},null,{"$f":"D46*E46","v":{"v":0,"d":"R0.00"}}]
[]
[3,"CONTAINER MAIN COMPONENTS"]
[]
[3.1,"Supply and install a complete container with electricty and painting etc. (as per detailed specifications )","Each",10,null,{"$f":"D50*E50","v":{"v":0,"d":"R0.00"}}]
[]
[4,"Water Reticulation-provision allowed ","sum",10,null,{"$f":"D52*E52","v":{"v":0,"d":"R0.00"}}]
[]
[5,"Sewer connection-provision allowed","Sum",10,null,{"$f":"D54*E54","v":{"v":0,"d":"R0.00"}}]
[]
[6,"Sundries","sum",10,null,{"$f":"D56*E56","v":{"v":0,"d":"R0.00"}}]
[]
[7,"Supply and installation of 10x 9000 BTU aircons","Each",10,null,{"v":0,"d":"R0.00"}]
[]
[null,"Subtotal",{"$nulls":3},{"$f":"SUM(F17:F59)","v":{"v":0,"d":"R0.00"}}]
[]
[1,"TRANSPORT","Unit","Quantity",null,"Amount"]
[1.1,"Personel transport to site","km",{"$f":"100*44","v":{"v":4400,"d":"4400.00"}},null,{"$f":"D63*E63","v":0}]
[1.2,"Transport Truck 9-14 ton with crane","km",{"$f":"220*10","v":{"v":2200,"d":"2200.00"}},null,{"$f":"D64*E64","v":0}]
[{"$nulls":5},{"$f":"SUM(F63:F64)","v":{"v":0,"d":"R0.00"}}]