{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Pricing Schedule","Summary of Pricing Schedule"],"read":"whole","date_system":"1900"}

{"sheet":"Pricing Schedule","index":0,"n_rows":203,"n_cols":6,"rows_kept":203,"merged":[[0,0,0,5],[25,0,25,4],[70,0,70,4],[71,0,71,4],[117,0,117,4],[118,0,118,4],[158,0,158,4],[167,0,167,4],[173,0,173,4],[181,0,181,4],[197,0,197,4],[202,0,202,4]]}
["C2.2 Pricing Schedule (Incorporating SBD3.3)"]
["Item No.","Description","Unit","Quantity","Rate","Amount"]
["C3.2","SITE LABORATORY"]
["C3.2.01","Class A laboratory type:"]
[null,"(a)      Soils laboratory (complete):"]
[null,"(i)       Establishment (including supply of equipment)","L/Sum",1,null,{"$f":"E6*D6","v":0}]
[null,"(ii)      Operations","month",36,null,{"$f":"E7*D7","v":0}]
[null,"(b)      Seal laboratory (complete):"]
[null,"(i)       Establishment (including supply of equipment)","L/Sum",1,null,0]
[null,"(ii)      Operations","month",33,null,0]
["C3.2.02","Class B laboratory type:"]
[null,"(a)      Concrete laboratory (complete):"]
[null,"(i)       Establishment (including supply of equipment)","L/Sum",1,null,0]
[null,"(ii)      Operations","month",23,null,0]
["C3.2.03","Class C laboratory type:"]
[null,"(a)      Asphalt laboratory (complete):"]
[null,"(i)       Establishment (including supply of equipment)","L/Sum",1,null,0]
[null,"(ii)      Operations","month",20,null,0]
["C3.2.04","Computers, printers and software:"]
[null,"(a)      Establishment (including supply of equipment)","L/Sum",1,null,0]
[null,"(b)      Operations","month",36,null,0]
["C3.2.05","Laboratory administration and consumables:"]
[null,"(a)      Operations","month",36,null,0]
[null,"(b)      ITIS data capture","month",36,null,0]
[null,"(c)      SARDS data capture","month",36,null,0]
["TOTAL FOR C3.2 SITE LABORATORY CARRIED FORWARD TO SUMMARY PAGE",{"$nulls":4},{"$f":"SUM(F6:F25)","v":0}]
["C3.3","LABORATORY PERSONNEL "]
["C3.3.01","Supply of site laboratory personnel:"]
[null,"(a)      Senior Site Laboratory Manager"]
[null,"(i)       Establishment","L/Sum",1,null,{"$f":"E30*D30","v":0}]
[null,"(ii)      Operations","month",36,null,{"$f":"E31*D31","v":0}]
[null,"(b)      Site Laboratory Manager:"]
[null,"(i)       Establishment","L/Sum",1,null,0]
[null,"(ii)      Operations","month",36,null,0]
[null,"(c)      Assistant Trainee Laboratory Manager"]
[null,"(i)          Establishment","L/Sum",1,null,0]
[null,"(ii)         Operations","Prov Sum",1,{"v":900000,"d":"900,000.00"},{"v":900000,"d":"900,000.00"}]
[null,"(iii)       Handling costs in respect of Sub-item C3.3.01(c)(ii)","%",{"$f":"F37","v":{"v":900000,"d":"900,000.00"}},null,0]
[null,"(d)      Senior Materials Tester (Field):"]
[null,"(i)          Establishment:"]
[null,"(1)        SMT Soils (Field 1)","L/Sum",1,null,0]
[null,"(2)        SMT Seals (Field 1)","L/Sum",1,null,0]
[null,"(3)        SMT Concrete (Field 1)","L/Sum",1,null,0]
[null,"(4)        SMT Asphalt (Field 1)","L/Sum",1,null,0]
[null,"(ii)         Operations (densities, cubes, etc):"]
[null,"(1)        SMT Soils (Field 1)","month",36,null,0]
[null,"(2)        SMT Seals (Field 1)","month",33,null,0]
[null,"(3)        SMT Concrete (Field 1)","month",23,null,0]
[null,"(4)        SMT Asphalt (Field 1)","month",20,null,0]
[null,"(e)      Senior Materials Tester (Laboratory):"]
[null,"(i)          Establishment:"]
[null,"(1)        SMT Soils (Lab 1)","L/Sum",1,null,0]
[null,"(2)        SMT Soils (Lab 2)","L/Sum",1,null,0]
[null,"(3)        SMT Seals (Lab 1)","L/Sum",1,null,0]
[null,"(4)        SMT Seals (Lab 2)","L/Sum",1,null,0]
[null,"(5)        SMT Concrete (Lab 1)","L/Sum",1,null,0]
[null,"(6)        SMT Asphalt (Lab 1)","L/Sum",1,null,0]
[null,"(ii)         Operations:"]
[null,"(1)        SMT Soils (Lab 1)","month",36,null,0]
[null,"(2)        SMT Soils (Lab 2)","month",36,null,0]
[null,"(3)        SMT Seals (Lab 1)","month",33,null,0]
[null,"(4)        SMT Seals (Lab 2)","month",33,null,0]
[null,"(5)        SMT Concrete (Lab 1)","month",23,null,0]
[null,"(6)        SMT Asphalt (Lab 1)","month",20,null,0]
[null,"(f)       Materials Tester (Field):"]
[null,"(i)          Establishment:"]
[null,"(1)        MT Soils (Field 1)","L/Sum",1,null,0]
[null,"(2)        MT Seals (Field 1)","L/Sum",1,null,0]
[null,"(3)        MT Concrete (Field 1)","L/Sum",1,null,0]
[null,"(4)        MT Asphalt (Field 1)","L/Sum",1,null,0]
["SUB-TOTAL CARRIED FORWARD TO NEXT PAGE",{"$nulls":4},{"$f":"SUM(F30:F70)","v":{"v":900000,"d":"900,000.00"}}]
["SUB-TOTAL BROUGHT FORWARD FROM PREVIOUS PAGE",{"$nulls":4},{"$f":"F71","v":{"v":900000,"d":"900,000.00"}}]
[null,"(ii)         Operations (densities, cubes, etc):"]
[null,"(1)        MT Soils (Field 1)","month",36,null,0]
[null,"(2)        MT Seals (Field 1)","month",33,null,0]
[null,"(3)        MT Concrete (Field 1)","month",23,null,0]
[null,"(4)        MT Asphalt (Field 1)","month",20,null,0]
[null,"(g)      Materials Tester (Laboratory):"]
[null,"(i)       Establishment:"]
[null,"(1)        MT Soils (Lab 1)","L/Sum",1,null,0]
[null,"(2)        MT Soils (Lab 2)","L/Sum",1,null,0]
[null,"(3)        MT Soils (Lab 3)","L/Sum",1,null,0]
[null,"(4)        MT Soils (Lab 4)","L/Sum",1,null,0]
[null,"(5)        MT Seals (Lab 1)","L/Sum",1,null,0]
[null,"(6)        MT Seals (Lab 2)","L/Sum",1,null,0]
[null,"(7)        MT Concrete (Lab 1)","L/Sum",1,null,0]
[null,"(8)        MT Asphalt (Lab 1)","L/Sum",1,null,0]
[null,"(ii)         Operations:"]
[null,"(1)        MT Soils (Lab 1)","month",36,null,0]
[null,"(2)        MT Soils (Lab 2)","month",36,null,0]
[null,"(3)        MT Soils (Lab 3)","month",36,null,0]
[null,"(4)        MT Soils (Lab 4)","month",36,null,0]
[null,"(5)        MT Seals (Lab 1)","month",33,null,0]
[null,"(6)        MT Seals (Lab 2)","month",33,null,0]
[null,"(7)        MT Concrete (Lab 1)","month",23,null,{"$f":"E95*D95","v":0}]
[null,"(8)        MT Asphalt (Lab 1)","month",20,null,0]
[null,"(h)      Assistant Materials Tester (Field):"]
[null,"(i)       Establishment:"]
[null,"(1)        AMT Soils (Field 1)","L/Sum",1,null,0]
[null,"(2)        AMT Soils (Field 2)","L/Sum",1,null,0]
[null,"(3)        AMT Seals (Field 1)","L/Sum",1,null,0]
[null,"(4)        AMT Concrete (Field 1)","L/Sum",1,null,0]
[null,"(5)        AMT Asphalt (Field 1)","L/Sum",1,null,0]
[null,"(ii)         Operations (densities, cubes, etc):"]
[null,"(1)        AMT Soils (Field 1)","month",36,null,0]
[null,"(2)        AMT Soils (Field 2)","month",36,null,0]
[null,"(3)        AMT Seals (Field 1)","month",33,null,0]
[null,"(4)        AMT Concrete (Field 1)","month",23,null,0]
[null,"(5)        AMT Asphalt (Field 1)","month",20,null,0]
[null,"(i)       Assistant Materials Tester (Laboratory):"]
[null,"(i)       Establishment:"]
[null,"(1)        AMT Soils (Lab 1)","L/Sum",1,null,0]
[null,"(2)        AMT Soils (Lab 2)","L/Sum",1,null,0]
[null,"(3)        AMT Soils (Lab 3)","L/Sum",1,null,0]
[null,"(4)        AMT Soils (Lab 4)","L/Sum",1,null,0]
[null,"(5)        AMT Soils (Lab 5)","L/Sum",1,null,0]
[null,"(6)        AMT Soils (Lab 6)","L/Sum",1,null,0]
["SUB-TOTAL CARRIED FORWARD TO NEXT PAGE",{"$nulls":4},{"$f":"SUM(F72:F117)","v":{"v":900000,"d":"900,000.00"}}]
["SUB-TOTAL BROUGHT FORWARD FROM PREVIOUS PAGE",{"$nulls":4},{"$f":"F118","v":{"v":900000,"d":"900,000.00"}}]
[null,"(7)        AMT Seals (Lab 1)","L/Sum",1,null,0]
[null,"(8)        AMT Seals (Lab 2)","L/Sum",1,null,0]
[null,"(9)        AMT Seals (Lab 3)","L/Sum",1,null,0]
[null,"(10)     AMT Seals (Lab 4)","L/Sum",1,null,0]
[null,"(11)     AMT Seals (Lab 5)","L/Sum",1,null,0]
[null,"(12)     AMT Concrete (Lab 1)","L/Sum",1,null,0]
[null,"(13)     AMT Concrete (Lab 2)","L/Sum",1,null,0]
[null,"(14)     AMT Asphalt (Lab 1)","L/Sum",1,null,0]
[null,"(15)     AMT Asphalt (Lab 2)","L/Sum",1,null,0]
[null,"(ii)         Operations:"]
[null,"(1)        AMT Soils (Lab 1)","month",36,null,0]
[null,"(2)        AMT Soils (Lab 2)","month",36,null,0]
[null,"(3)        AMT Soils (Lab 3)","month",36,null,0]
[null,"(4)        AMT Soils (Lab 4)","month",36,null,0]
[null,"(5)        AMT Soils (Lab 5)","month",36,null,0]
[null,"(6)        AMT Soils (Lab 6)","month",36,null,0]
[null,"(7)        AMT Seals (Lab 1)","month",33,null,0]
[null,"(8)        AMT Seals (Lab 2)","month",33,null,0]
[null,"(9)        AMT Seals (Lab 3)","month",33,null,0]
[null,"(10)     AMT Seals (Lab 4)","month",33,null,0]
[null,"(11)     AMT Seals (Lab 5)","month",33,null,0]
[null,"(12)     AMT Concrete (Lab 1)","month",23,null,0]
[null,"(13)     AMT Concrete (Lab 2)","month",23,null,0]
[null,"(14)     AMT Asphalt (Lab 1)","month",20,null,0]
[null,"(15)     AMT Asphalt (Lab 2)","month",20,null,0]
[null,"(j)       Laboratory General Assistant","month",36,null,0]
[null,"(k)      Data Capturer","month",36,null,0]
["C3.3.02","Extra-over Sub-item C3.3.01 for overtime payments to laboratory personnel:"]
[null,"(a)      Senior Materials Testers:"]
[null,"(i)       SMT Field","hr",{"v":2400,"d":"2,400"},null,0]
[null,"(ii)      SMT Lab","hr",{"v":3500,"d":"3,500"},null,0]
[null,"(b)      Materials Testers:"]
[null,"(i)       MT Field","hr",{"v":2400,"d":"2,400"},null,0]
[null,"(ii)      MT Lab","hr",{"v":4700,"d":"4,700"},null,0]
[null,"(c)      Assistant Materials Testers:"]
[null,"(iii)     AMT Field","hr",{"v":2400,"d":"2,400"},null,0]
[null,"(iv)     AMT Lab","hr",{"v":8700,"d":"8,700"},null,0]
[null,"(d)      Laboratory General Assistant","hr",600,null,0]
[null,"(e)      Data Capturer","hr",600,null,{"$f":"E158*D158","v":0}]
["TOTAL FOR C3.3 LABORATORY PERSONNEL CARRIED FORWARD TO SUMMARY PAGE",{"$nulls":4},{"$f":"SUM(F119:F158)","v":{"v":900000,"d":"900,000.00"}}]
["C3.4","TRAINING"]
["C3.4.01","Training:"]
[null,"(a)      Engineering skills","Prov Sum",1,{"v":55000,"d":"55,000.00"},{"$f":"E162*D162","v":{"v":55000,"d":"55,000.00"}}]
[null,"(b)      Development","Prov Sum",1,{"v":55000,"d":"55,000.00"},{"$f":"E163*D163","v":{"v":55000,"d":"55,000.00"}}]
[null,"(c)      Safety","Prov Sum",1,{"v":55000,"d":"55,000.00"},{"v":55000,"d":"55,000.00"}]
[null,"(d)      Training venue","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[null,"(e)      Remuneration of workers undergoing training","Prov Sum",1,{"v":55000,"d":"55,000.00"},{"v":55000,"d":"55,000.00"}]
[null,"(f)        Handling costs in respect of Sub-items C3.4.01(a), (b), (c), (d) and (e)","%",{"$f":"SUM(F162:F166)","v":{"v":235000,"d":"235,000.00"}},null,0]
["TOTAL FOR C3.4 TRAINING CARRIED FORWARD TO SUMMARY PAGE",{"$nulls":4},{"$f":"SUM(F162:F167)","v":{"v":235000,"d":"235,000.00"}}]
["C3.5","STANDARD OF TESTING"]
["C3.5.01","Quality assurance and audits of the Site Laboratory:"]
[null,"(a)      External inspections / audits","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"E171*D171","v":{"v":100000,"d":"100,000.00"}}]
[null,"(b)      Handling costs in respect of Sub-item C3.5.01(a)","%",{"$f":"F171","v":{"v":100000,"d":"100,000.00"}},null,0]
[null,"(c)      Internal inspections / audits by SANAS accredited parent laboratory","No",36,null,{"$f":"E173*D173","v":0}]
["TOTAL FOR C3.5 STANDARD OF TESTING CARRIED FORWARD TO SUMMARY PAGE",{"$nulls":4},{"$f":"SUM(F171:F173)","v":{"v":100000,"d":"100,000.00"}}]
["C3.6","PROVISION OF TRANSPORT AND HOUSING"]
["C3.6.01","Provision of transport for retrieving samples and all associated field work:"]
[null,"(a)      Travelling to perform sampling and field work","Prov Sum",1,{"v":1500000,"d":"1,500,000.00"},{"$f":"E177*D177","v":{"v":1500000,"d":"1,500,000.00"}}]
[null,"(b)      Handling costs in respect of Sub-item C3.6.01(a)","%",{"$f":"F177","v":{"v":1500000,"d":"1,500,000.00"}},null,{"$f":"E178*D178","v":0}]
["C3.6.02","Accommodation for site laboratory managers and laboratory testing personnel:",{"$nulls":3},0]
[null,"(a)      Provision for accommodation","Prov Sum",1,{"v":4700000,"d":"4,700,000.00"},{"$f":"E180*D180","v":{"v":4700000,"d":"4,700,000.00"}}]
[null,"(b)      Handling costs in respect of Sub-item C3.6.02(a) ","%",{"$f":"F180","v":{"v":4700000,"d":"4,700,000.00"}},null,{"$f":"E181*D181","v":0}]
["TOTAL FOR C3.6 TRANSPORT AND HOUSING CARRIED FORWARD TO SUMMARY PAGE",{"$nulls":4},{"$f":"SUM(F177:F181)","v":{"v":6200000,"d":"6,200,000.00"}}]
["C3.7","SPECIALISED EQUIPMENT AND OFFSITE TESTING"]
["C3.7.01","Specialised equipment (not provided for in the various laboratory types): "]
[null,"(a)      Walking profilometer:"]
[null,"(i)         Establishment (including supply of equipment)","L/Sum",1,null,{"$f":"E186*D186","v":0}]
[null,"(ii)        Operations","month",36,null,0]
[null,"(b)      Concrete cover meter:",{"$nulls":3},0]
[null,"(i)         Establishment (including supply of equipment)","L/Sum",1,null,0]
[null,"(ii)        Operations","month",23,null,0]
["C3.7.02","Off-site specialised testing:",{"$nulls":3},0]
[null,"(a)      Testing by an external SANAS accredited laboratory upon the instruction of the Employer’s representative ","Prov Sum",1,{"v":250000,"d":"250,000.00"},{"v":250000,"d":"250,000.00"}]
[null,"(b)      Handling costs in respect of Sub-item C3.7.02(a) ","%",{"$f":"F192","v":{"v":250000,"d":"250,000.00"}},null,0]
["C3.7.03","Off-site specialised testing:",{"$nulls":3},0]
[null,"(d)      Standard tests for bituminous seals:",{"$nulls":3},0]
[null,"(i)         ACV (Aggregate Crushing Value and 10% FACT (Fines Aggregate Crushing Test) values of coarse aggregate","No",15,null,0]
[null,"(ii)        Polished stone value of aggregates","No",15,null,0]
["TOTAL FOR C3.7 SPECIALISED EQUIPMENT AND OFFSITE TESTING CARRIED FORWARD TO SUMMARY PAGE",{"$nulls":4},{"$f":"SUM(F186:F197)","v":{"v":250000,"d":"250,000.00"}}]
["C3.8","OCCUPATIONAL HEALTH AND SAFETY REQUIREMENTS"]
[]
["C3.8.01","Compliance with the Occupational Health and Safety Act (Act 85 of 1993) and Regulations, including the Construction Regulations (2014)","month",36,null,{"$f":"E201*D201","v":0}]
[]
["TOTAL FOR C3.8 OCCUPATIONAL HEALTH AND SAFETY REQUIREMENTS CARRIED FORWARD TO SUMMARY PAGE",{"$nulls":4},{"$f":"SUM(F201:F202)","v":0}]

{"sheet":"Summary of Pricing Schedule","index":1,"n_rows":11,"n_cols":3,"rows_kept":11,"merged":[[0,0,0,2],[8,0,8,1],[9,0,9,1],[10,0,10,1]]}
["C2.3 Summary of Pricing Schedule"]
["Section C3.2","SITE LABORATORY",{"$f":"'Pricing Schedule'!F26","v":0}]
["Section C3.3","LABORATORY PERSONNEL ",{"$f":"'Pricing Schedule'!F159","v":{"v":900000,"d":"900,000.00"}}]
["Section C3.4","TRAINING",{"$f":"'Pricing Schedule'!F168","v":{"v":235000,"d":"235,000.00"}}]
["Section C3.5","STANDARD OF TESTING",{"$f":"'Pricing Schedule'!F174","v":{"v":100000,"d":"100,000.00"}}]
["Section C3.6","PROVISION OF TRANSPORT AND HOUSING",{"$f":"'Pricing Schedule'!F182","v":{"v":6200000,"d":"6,200,000.00"}}]
["Section C3.7","SPECIALISED EQUIPMENT AND OFFSITE TESTING",{"$f":"'Pricing Schedule'!F198","v":{"v":250000,"d":"250,000.00"}}]
["Section C3.8","OCCUPATIONAL HEALTH AND SAFETY REQUIREMENTS",{"$f":"'Pricing Schedule'!F203","v":0}]
["SUB-TOTAL",null,{"$f":"SUM(C2:C8)","v":7685000}]
["15% VALUE ADDED TAX",null,{"$f":"C9*15%","v":1152750}]
["TENDER AMOUNT CARRIED TO C1.1.1 FORM OF OFFER (INCORPORATING SBD7)",null,{"$f":"SUM(C9:C10)","v":8837750}]