{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":56,"n_cols":7,"rows_kept":56,"merged":[[1,0,1,3],[22,0,22,6]]}
[]
["Joubertina High Site Road Maintenance ",{"$nulls":4},2022]
[]
["No.","Description",null,"Unit","QTY","Rate","Total"]
[]
[null,"PRELIMINARIES AND GENERAL"]
["A","FIXED CHARGE ITEMS"]
["A1","Contractual requirements i.e., insurance’s, statutory contributions, etc.",null,"sum",1]
["A2","Site Establishment",null,"sum",1]
["A3","Compliance with OH&S Act & Construction Regulations.",null,"sum",1]
["A4","Site De-Establishment",null,"sum",1]
[null,null,"A Total",{"$nulls":3},{"$f":"SUM(G8:G11)","v":{"v":0,"d":"R 0"}}]
[]
["B","TIME RELATED"]
["B1","Staff Accomodation",null,"wks",6]
["B2","Stores",null,"wks",6]
["B3","Supervision ",null,"wks",6]
["B4","Plant and Equipment: TLB, Roller/Crusher, Watercart, etc",null,"wks",6]
["B5","Cost for Health and Safety facilities",null,"wks",6]
[null,null,"B Total",{"$nulls":3},{"$f":"SUM(G15:G19)","v":{"v":0,"d":"R 0"}}]
[]
[null,null,"A+B Total",{"$nulls":3},{"$f":"SUM(G12,G20)","v":{"v":0,"d":"R 0"}}]
[]
["No.","Description","Unit","QTY","Material Rate","Labour Rate","Total"]
[1,"TRACK REPAIR"]
[{"$f":"A25+0.1","v":1.1},"Repair FIRST set of concrete tracks as follows:",null,"N/A","N/A"]
["1.1.1","WORKS: Rebuild FIRST approach ramp (Reinforce Structure - Ramp)\n\nDESCRIPTION:\nDimensions: 1000x2600x150mm\nExcavate at an angle to a depth of 150mm below existing road surface on approach.\nConcrete to be 25mpa with Reference193 mesh\nConcrete to be flatted with a textured surface and bullnose rounding off.\n","m",1,"N/A"]
["1.1.2","WORKS: Extend Right Hand Side track for a length of 25m from bottom end (Construct, Road)\n\nDESCRIPTION:\nDimensions: 25m x 600mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface and bullnose rounding off.\nExpansion joints to be placed in the track at 3m apart.","m",25,"N/A"]
["1.1.3","WORKS: Fill in centre/middelmannetjie of tracks from bottom end to 25m (Construct, Road)\n\nDESCRIPTION:\nDimensions: 25m x 700mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface.\nExpansion joints to be placed in the track at 3m apart.","m",25,"N/A"]
["1.1.4","WORKS: Extend Left Hand Side track by 600mm for a length of 43m from top end. (Construct, Road)\n\nDESCRIPTION:\nDimensions: 43m x 600mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface and bullnose rounding off.\nExpansion joints to be placed in the track at 3m apart.",null,43]
[2.1,"Repair SECOND set of concrete tracks as follows:","m",null,"N/A"]
["2.1.1","WORKS: Rebuild second approach ramp (Reinforce Structure : Ramp)\n\nDESCRIPTION:\nDimensions: 1000x2600x150mm\nExcavate at an angle to a depth of 150mm below existing road surface on approach.\nConcrete to be 25mpa with Reference193 mesh\nConcrete to be flatted with a textured surface and bullnose rounding off.\n","m",1,"N/A"]
["2.1.2","WORKS: Fill in centre/middelmannetjie of tracks from bottom end to 17m. (Construct, Road)\n\nDESCRIPTION:\nDimensions: 17m x 700mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface.\nExpansion joints to be placed in the track at 3m apart.","m",17]
["2.1.3","WORKS: Extend Right Hand Side track for a length of 17.5m from bottom end on tight LH turn(Construct, Road)\n\nDESCRIPTION:\nDimensions: 17.5m x 1200mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface.\nExpansion joints to be placed in the track at 3m apart.","m",17.5]
["2.1.4","WORKS: Extend Right Hand Side track for a length of 40.5m from top end (after tight LH turn). (Construct, Road)\n\nDESCRIPTION:\nDimensions: 40.5m x 600mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface and bullnose rounding off.\nExpansion joints to be placed in the track at 3m apart.","m",40.5,"N/A"]
[3.1,"Repair THIRD set of concrete tracks as follows:","m",null,"N/A"]
["3.1.1","WORKS:Construct Concrete Twin track below existing track to a length of 32m (Construct, Road)\n\nDESCRIPTION:\nDimensions: 800mm wide by 150mm deep. Spaced at 1000mm apart. 32m.\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface and bullnose rounding off.\n\nExpansion joints to be placed in the track at 3m apart.\nStone pithing (no cement) with 150 TO 100mm diameter stone in centre of track.\n100 - 150mm Stone pithing on outer edges to create tapered berm of 500mm width.","m",32,"N/A"]
["3.1.2","WORKS:Construct approach ramp (Reinforce Struct: Ramp)\n\nDESCRIPTION:\nDimensions: 1500x2600x150mm\nExcavate at an angle to a depth of 150mm below existing road surface on approach.\nConcrete to be 25mpa with Reference193 mesh\nConcrete to be flatted with a textured surface and bullnose rounding off.","m",1.5,"N/A"]
["3.1.3","WORKS:Extend Right Hand Side track for a length of 10m from existing bottom end (Construct, Road)\n\nDESCRIPTION:\nDimensions: 10m x 600mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface and bullnose rounding off.\nExpansion joints to be placed in the track at 3m apart.","m",10,"N/A"]
["3.1.4","WORKS:Fill in centre/middelmannetjie of tracks from existing bottom end to 10m. (Construct, Road)\n\nDESCRIPTION:\nDimensions: 10m x 700mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface.\nExpansion joints to be placed in the track at 3m apart.","m",10,"N/A"]
["3.1.5","WORKS:Extend Left Hand Side track by 600mm for a length of 23m from placed marker (Construct, Road)\n\nDESCRIPTION:\nDimensions: 23m x 600mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface and bullnose rounding off.\nExpansion joints to be placed in the track at 3m apart.","m",23,"N/A"]
["3.1.6","WORKS:Fill in centre/middelmannetjie of tracks for 7m from placed marker (Construct, Road)\n\nDESCRIPTION:\nDimensions: 7m x 700mm x 150mm\nConcrete to be 25mpa with Reference193 mesh, for the entire length. \nConcrete to be flatted with a textured surface.\nExpansion joints to be placed in the track at 3m apart.","m",7,"N/A"]
[null,null,"C  Total",{"$nulls":3},{"$f":"SUM(G27:G42)","v":{"v":0,"d":"R 0"}}]
[4.1,"QUANTITIES oF CONSTRUCTION MATERIALS"]
["4.1.1","Quantity of 25mpa Concrete required for Approach Aprons. (Cast Concrete)\n(0.39m3 per metre of apron)","m3",{"v":1.365,"d":"1.37"},null,"N/A"]
["4.1.2","Quantity of 25mpa Concrete required for twin track. (Construct, Road)\n(at 0.24m3 per running meter of twin track)","m3",7.68,null,"N/A"]
["4.1.3","Quantity of  Reference193 mesh per length of twin track as specified (Reinforce, Structure)\n(at 1.6m2 per running meter of 2 tracks)","m2",{"v":51.2,"d":"51.20"},null,"N/A"]
["4.1.4","Quantity of 25mpa Concrete required for 600m extensions. (Construct, Road)\n(600mm x 150mm)","m3",{"v":15.885,"d":"15.89"},null,"N/A"]
["4.1.5","Quantity of  Reference193 mesh per 600m extensions. (Reinforce, Structure)\n(at 0.6m2 per runnning metre)","m2",{"v":105.89999999999999,"d":"105.90"}]
["4.1.6","Quantity of 25mpa Concrete required for 700m extensions. (Construct, Road)\n(700mm x 150mm)","m3",{"v":6.194999999999999,"d":"6.20"}]
["4.1.7","Quantity of  Reference193 mesh per 600m extensions. (Reinforce, Structure)\n(at 0.7m2 per runnning metre)","m2",{"v":41.3,"d":"41.30"}]
[null,null,"D  Total",{"$nulls":3},{"$f":"SUM(G45:G51)","v":{"v":0,"d":"R 0"}}]
[]
[null,"SUB-TOTAL","A + B + C + D",{"$nulls":3},{"$f":"SUM(G12,G20,G43,G52)","v":{"v":0,"d":"R 0"}}]
[null,"VAT15%",{"$nulls":4},{"$f":"SUM(G54*0.15)","v":{"v":0,"d":"R 0"}}]
[null,"GRAND TOTAL",{"$nulls":4},{"$f":"SUM(G54:G55)","v":{"v":0,"d":"R 0"}}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}