{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["SUMMARY","P&G ","CIVIL WORKS","CRECHE","CONSEVANCY TANK","PROVISIONAL SUMS"],"not_rendered":{"external_links":1,"defined_names":15},"read":"whole","date_system":"1900"}

{"sheet":"SUMMARY","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[1,0,1,7],[3,0,3,7],[5,0,5,7],[7,0,7,7]]}
[]
[{"$f":"'CONSEVANCY TANK'!A56","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[]
[{"$f":"'CONSEVANCY TANK'!A57","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[]
[{"$f":"'CONSEVANCY TANK'!A58","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
[]
["SUMMARY PAGE"]
[]
[]
[]
[null,"SECTION",null,"DESCRIPTION",{"$nulls":3},"AMOUNT"]
[]
[null,1,"PRELIMINARY & GENERAL"]
[]
[null,2,"CIVIL WORKS"]
[]
[null,3,"CRECHE"]
[]
[null,4,"CONSERVANCY TANK"]
[]
[null,5,"PROVISIONAL SUMS"]
[]
[{"$nulls":4},"SUB -TOTAL 1"]
[]
[{"$nulls":4},"CONTINGENCY SUM 8%"]
[]
[{"$nulls":4},"SUB -TOTAL 2"]
[]
[{"$nulls":5},"VAT 15%"]
[]
[null,"TOTAL TO FORM OF OFFER"]

{"sheet":"P&G ","index":1,"n_rows":56,"n_cols":7,"rows_kept":56,"merged":[[2,3,2,6],[55,0,55,6]]}
["OKHAHLAMBA LOCAL MUNICIPALITY"]
["CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"]
["CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026",null,null,"CONTRACT"]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[null,"SABS","SECTION 1:"]
[{"v":1,"d":"1.0"},"1200 A","PRELIMINARY & GENERAL"]
[1.1,8.3,"Fixed Charge Items"]
[null,null,"Contractual Requirements","Sum",1]
[1.2,"8.3.1","Establish Facilities on Site:"]
[null,null,"Facilities for Engineer "]
[null,null,"i) Supply and erect name board on site","Sum",1]
[null,null,"ii) Supply and furnish office on site and providing a Desk and chairs to accommodate 10 people","Sum",1]
[]
[1.3,"8.3.2","Facilities for Contractor"]
[null,null,"(a)    Office and Storage Sheds","Sum",1]
[null,null,"(b)    Workshops","Sum",1]
[null,null,"(c)     Ablution & Latrine Facilities","Sum",1]
[null,null,"(d)     Tools & Equipment","Sum",1]
[null,null,"(e)     Water supply, electricity and communication ","Sum",1]
[null,null,"(f)     Dealing with Water on Site","Sum",1]
[null,null,"(g)    Access to Site","Sum",1]
[null,null,"(h)     Plant","Sum",1]
[null,null,"(i)    Setting out of works","Sum",1]
[]
[1.4,"8.3.3","Other Fixed Charge Obligations"]
[null,"8.3.4","Remove Contractors Site - Establishment"]
[null,null,"on completion","Sum",1]
[]
[1.5,8.4,"Time Related Items"]
[null,"8.4.1","a) Contractual Requirements","Month",5]
[null,null,"b) Community Liason Officer","Month",5]
[]
[1.6,"8.4.2.1","Facilities for ENGINEER"]
[null,null,"i) Maintain notice board ","Month",5]
[null,null,"ii) Provision of a rain gaurge ","Month",5]
[null,null,"iii) Provision for a cellphone and  call charges for the Engineer's represantative","sum",1,{"v":15000,"d":"R15,000.00"},{"$f":"E36*F36","v":{"v":15000,"d":"R15,000.00"}}]
[null,null,"iv) Provision for accomodation and transport for the Engineer's represantative","sum",1,{"v":80000,"d":"R80,000.00"},{"$f":"E37*F37","v":{"v":80000,"d":"R80,000.00"}}]
[null,null,"v) Allow for percentage for handling and Mark up on iii and iv above","%",{"$f":"G37+G36","v":{"v":95000,"d":"R95,000"}}]
[]
[1.7,"8.4.2.2","Facilities for CONTRACTOR"]
[null,null,"Operate and maintain facilities on site for the"]
[null,null,"duration of the construction period","Month",5]
[1.8,"8.4.3","Supervision for duration of Construction","Month",5]
[1.9,"8.4.4","Company & Head Office Overhead Costs","Month",5]
[{"v":1.1,"d":"1.10"},"8.4.5","Other Time Related Obligations","Month",5]
[]
[1.11,8.5,"Provisional Sums"]
[null,null,"Note:  All provisional sums to be used at the"]
[null,null,"discretion of the Project Enginner"]
["1.11.1",null,"Allowance for PSC Allowances, a five member PSC at R200 per person per month.","Sum",1,{"v":10000,"d":"R10,000.00"},{"$f":"E50*F50","v":{"v":10000,"d":"R10,000.00"}}]
["1.11.2",null,"Contractor's attendance, handling costs"]
[null,null,"and charges on item 1.11.1","%",{"$f":"G50","v":{"v":10000,"d":"R10,000.00"}},"%"]
[]
[null,null,"Section 1: P & G  Carried Forward to Summary"]
[]
["PD 1"]

{"sheet":"CIVIL WORKS","index":2,"n_rows":103,"n_cols":8,"rows_kept":103,"merged":[[45,0,45,6],[102,0,102,6]]}
[{"$f":"'P&G '!A1","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"'P&G '!A2","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"'P&G '!A3","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[]
[null,"SABS","SECTION 2: CIVIL WORKS"]
[2.1,"1200C","SITE CLEARANCE"]
[]
["2.1.1",null,"Clear site for hall, Road and parking area.","m²",2500]
[null,"SABS"]
[2.2,"1200D","EARTHWORKS"]
[]
["2.2.1",null,"Strip topsoil to nominal depth of 150mm on "]
[null,null,"building- and parking areas.","m²",750]
[]
["2.2.2            (a)","   ","Cut to fill in all classes of materials for a platform for building, access road and parking. Rate to include for benching, trimming, transporting to fill around site or embankments to levels, slope and compaction to 93% of mod AASHTO density.","m³",1200]
[]
["(b)",null,"Cut to spoil or stockpile where ordered"]
[null,null,"by the Engineer. (Provisional)","m³",500]
[]
["(c)",null,"Import G5 material from commecial source and fill to platform for building, access road and parking . ","m³",500]
[]
["(d) ",null,"Extra over item 2.2.2 (a) & (b) for"]
[null,null," i) Excavation in hard rock (Provisional)","m³",100]
[]
[2.4,"SABS","ROAD & PARKING"]
["2.4.1","1200 C","Clear 5.0m wide strip for acces road, parking area and around ","m²",300]
[]
[null,"SABS"]
[2.5,"1200D","Rip instu material to depth of 150mm, scarify,"]
[null,null,"shape and re-compact to 93% of mod AASHTO"]
[null,null,"density.","m³",100]
[]
["(c)","8.2.1a","Supply and lay precast concrete kerbing fig. 12 complete ","m",150]
[]
["(a)","SABS","Base Course layer "]
[null,"1200MF"]
[null,"8.3.1","Construct 100mm layer with G2 quality"]
[null,null,"material compacted to 98% Mod Aashto to"]
[null,null,"combo court.","m³",50]
[]
[]
[]
[null,null,"Section 2: Civil Works Carried Forward",{"$nulls":4},{"$f":"SUM(H9:H42)","v":{"v":0,"d":"0.00"}}]
[]
["PD 2"]
[{"$f":"A1","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"A2","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"A3","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty"]
[null,null,"Brought Forward",{"$nulls":4},{"$f":"H44","v":{"v":0,"d":"0.00"}}]
[2.6,"SABS","STORM WATER DRAINAGE"]
["2.2.3","1200 DM","DRAINAGE"]
["(a)","8.3.15","Construct a Cut off drain around banks","m³",205]
["(b)",null,"Construct sub-soil drain to RNM17/01/2.3","m",108]
["(c) ",null,"Construct catchpit for 450mm Stormwater pipe"]
[null,null,"i) 1m  deep","No.",1]
[null,null,"ii) 1.5m deep","No.",1]
["(d) ",null,"Supply, lay, joint, backfill, dispose of"]
[null,null,"surplus materials of stormwater pipes "]
[null,null,"i) 450mm 50D concrete pipe","m",7.5]
[null,"SABS"]
["2.2.4","1200DB","PIPE TRENCHES"]
["(a)","3.2.1","Excavate in all materials for sewer and"]
[null,null," water mains maximum 150mm dia."]
[null,null,"i) 0m to 1,0m deep","m³",16]
[null,null,"ii) 1,0m to 2,0m deep","m³",12]
["(b)",null,"for stormwater pipes of max. 450mm dia"]
[null,null,"i) 0 m to 1,0m deep","m³",30]
[null,null,"ii) 1,0m to 1,5m deep","m³",15]
[null,null,"ii) 1,5m to 2,0m deep","m³",39]
[null,null,"ii) 2,0m to 2,5m deep","m³",50]
[null,null,"ii) 2,5m to 3,0m deep","m³",117]
[]
["(c) ",null,"Extra over item 2.2(e) for (Provisional)"]
[null,null," i) Excavation in hard rock","m³",25]
[]
[2.4,"SABS","MISCELLANEOUS"]
[null,"1200D"]
["(a)",null,"Supply and eret 5000L polyethylene or similar "]
[null,null,"approved water storage tank with 15mm tap "]
[null,null,"Rate to include for tank foundation , labour and"]
[null,null,"materials and to install down pipe into tank inlet."]
[null,null,"Rate to include for supy and instalation of a 6m tank stand ","No",2]
[]
["(b) i",null,"Allow a provisional sum for the citing, drilling and equiping of a Borehole","sum",1,{"v":250000,"d":"250000.00"},{"$f":"E86*F86","v":{"v":250000,"d":"250,000.00"}}]
["ii",null,"Allow for percentage handling and mark-up for (i) above","%"]
[]
["(c )",null,"DAYWORKS"]
[null,null,"Labour"]
[null,null,"(01)  Unskilled Labour","hr",8,null,"Rate Only"]
[null,null,"(02)  Skilled Labour (artisans)","hr",8,null,"Rate Only"]
[null,null,"(03)  Foreman","hr",8,null,"Rate Only"]
[]
[null,null,"Construction Plant "]
[null,null,"(i) Grader","hr",8,null,"Rate Only"]
[null,null,"(ii) TLB","hr",8,null,"Rate Only"]
[null,null,"(iii) Compactor (10 TON roller)","hr",8,null,"Rate Only"]
[null,null,"(iv) Tipper Truck (10m3)","hr",8,null,"Rate Only"]
[]
[null,null,"Section 2: Civil Works Carried To",{"$nulls":4},{"$f":"SUM(H51:H99)","v":{"v":0,"d":"0.00"}}]
[null,null,"                Summary"]
["PD 3"]

{"sheet":"CRECHE","index":3,"n_rows":314,"n_cols":9,"rows_kept":314,"merged":[[49,0,49,6],[95,0,95,6],[148,0,148,6],[194,0,194,6],[254,0,254,6],[313,0,313,6]]}
[{"$f":"'CIVIL WORKS'!A1","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"'CIVIL WORKS'!A2","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"'CIVIL WORKS'!A3","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[]
[null,"SABS ","SECTION 3: COMMUNITY HALL"]
[null,"1200 DA","EARTHWORKS "]
[3.1,"8.3.2","(a)  Excavate for surface trenches not exc.     "]
[null,null,"      1m deep for wall foundations.","m³",95]
["3.1..2",null,"Rip, scarify & recompact insitu layer under","m³",85]
[null,null,"floors"]
["3.1.3",null,"Ditto including shaping to falls 1m width around","m²",85]
["3.1.4",null,"Filling to underside of slabs with material"]
[null,null,"from the excavations in layers N/E 150mm"]
[null,null,"including compacting to 93% Mod Aashto","m²",90]
[]
["3.1.5",null,"Return fill and ram foundations","m³",300]
["3.1.6",null,"Spread and level surplus excavated material"]
[null,null,"as directed on site(Prvisional)","m³",195]
["3.1.7",null,"EO for hard rock (Provisional)","m³",7]
["3.1.8",null,"EO for boulders (Provisional)","m³",7]
["3.1.9",null,"Keep excavations free from water","Item",7]
["3.1.10",null,"Import  G7 quality gravel materail for foundation infill to be compacted at 150mm thick using from a commecial source, compacted to 98% Mod Aashto .","m³",300]
["3.1.10",null,"Soil Poisoning in accordance with SANS 0124. Rate shall include cost of certification from the qualified pest control professional","m²",400]
[3.2,"SABS"]
[null,"1200GA","Concrete"]
["3.1.2","8.4.2","10 Mpa blinding layer (provisional)","m³",15]
["3.1.3","8.4.3","25Mpa mass concrete in footings","m³",15]
["3.1.4","8.4.3","25 Mpa mass concrete in surface bed","m³",40]
["3.1.5","8.4.3","25 Mpa mass concrete in external apron slab","m³",10]
[]
[3.3,null,"Formwork"]
["3.1.1","8.2.2","(a)  Smooth formwork to edge of concrete"]
[null,null,"      N/E 300mm high","m",100]
["3.1.2","8.4.4 (a)","Steel float finish to falls to step","m²",250]
["3.1.3",null,"Woodfloat finish to apron slab","m²",85]
[]
[3.4,null,"Reinforcement"]
["3.4.1","8.3.2","(a)  Mesh reinforcement ref: 193 in surface bed","m²",300]
[null,"8.3.1","(b)  HT reinforcing steel (provisional)","ton",3]
[]
[3.5,null,"Brickwork"]
[null,null,"Suppy and construct"]
["3.5.1",null,"230mm brickwork in foundations in 'NFX'"]
[null,null,"clay commons in class 1 mortar","m²",195]
["3.5.2",null,"115mm wall in 'NFP' clay commons in class mortar.","m²",400]
[]
[null,null,"Section 4: Community Hall Carried Forward"]
[]
["PD 4"]
[{"$f":"A1","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"A2","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"A3","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[null,null,"brought forward"]
["3.5.3",null,"230mm wall ditto","m²",60]
["3.5.4",null,"115mm wall in beam filling","m²",60]
["3.5.6",null,"Rough raking and cutting","m",13]
["3.5.7",null,"75mm brickforce","m",195]
["3.5.8",null,"150mm brickforce","m",845]
["3.5.9",null,"Precast lintols 1050mm long","No",11]
["3.5.10",null,"Precast lintols 1350mm long","No",13]
["3.5.11",null,"Precast lintols 1850mm long","No",13]
[]
[3.6,null,"Facings"]
["3.6.1",null,"\"Corobrik\" spanish terracotta travertine\""]
[null,null,"FBS facebrick pointed with square recessed"]
[null,null,"horizontal & vertical joints or similar approved"]
[null,null,"i) Supply and delivery to site","m²",16]
[null,null,"ii) Alternative: Supply and deliver to site"]
[null,null,"    .............................................................(specify)","m²",15]
[]
["3.6.2",null,"EO for facings in foundations","m²",65]
[]
["3.6.3",null,"EO for faced brickwork in stretcher bond","m²",65]
["3.6.4",null,"230 brick wall pointed on both sides","m²",240]
["3.6.5",null,"Fair, raking, cutting to walls","m",10]
["3.6.6",null,"Faced brick on edge lintol pointed on soffit"]
[null,null,"and end including window cills","m",60,{"$nulls":3},{"$f":"0.15*#REF!","v":{"$error":"#REF!"}}]
[]
["3.6.7",null,"Two coats bag and brixeal to outer face of"]
[null,null,"inner skin of brick wall","m²",310]
["3.6.8",null,"Form set of two openings in 220 mm wall for"]
[null,null,"airbricks including external & internal air bricks","no",6]
[]
[3.7,null,"Waterproofing"]
["3.7.1",null,"375 micron brickgrip DPC under walls and"]
[null,null,"cills","m²",65]
["3.7.2",null,"250 micron gunplas USB green damp-proof"]
[null,null,"membrane to floors","m²",410]
["3.7.3",null,"Silicone sealant around frames externally","m",185]
[]
[]
[null,null,"Section 3: Community Hall Carried Forward"]
[]
["PD 5"]
[{"$f":"A51","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"A52","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"A53","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[null,null,"brought forward"]
[3.8,null,"Roof Trusses"]
[]
["3.8.1 (a)",null,"Pre-fabricated roof trusses supplied by approved (Creche)","Sum",1]
["3.8.1 (b)",null,"Pre-fabricated roof trusses supplied by approved (Ablution)","Sum",1]
[null,null,"manufacturer at 1,2m spacing for the whole buiding as shown on the drawings"]
["3.8.2",null,"Bracing"]
[null,null,"Roof Timbers-(Grade S5)","Sum",1]
["3.8.3",null,"38mm x 114mm SA pine wall plates","m",46]
["3.8.4",null,"50mm x 76mm SA pine purlins fixed to"]
[null,null,"trusses at maximum 1140mm centres","m",585]
["3.8.5",null,"CROMADEK undertile flashing with kick back "]
[null,null,"and covertype flashing with kick back at gable"]
[null,null,"to match color of roof sheeting ( Aloe Green Colour).","m",16]
[]
["3.8.6",null,"30mm x 1,2mm GHI roof tie 1,500mm girth","No",60]
[]
[3.9,null,"Roof Coverings"]
["3.9.1",null,"CHROMADEK' roof sheeting including fixings, "]
[null,null,"etc., IBR profile."]
["3.9.2",null,"Single continuous roof sheeting 0,6mm thick "]
[null,null,"including capping","m²",500]
[]
[null,null,"Supply & fix ancilleries to roof sheeting"]
["3.9.4",null,"9mm x 225mm FC facia board incl jointing strips","m",200]
["3.9.5",null,"9mm x 225mm FC barge board incl jointing strips","m",55]
[]
[null,null,"CEILINGS: Gypsum"]
["3.9.6",null,"6,4mm Rhinoboard ceilings on and including"]
[null,null,"38mm x 50mm brandering at 400mm centres "]
[null,null,"incl. 10mm x 40mm hardwood coverstrips","m²",200]
[]
["3.9.7",null,"75mm Rhino cornice","m",600]
["3.9.8",null,"From trapdoor size 600mm x 600mm","No",5]
[]
[{"v":3.1,"d":"3.10"},null,"Doors"]
["3.10.1",null,"44mm Wrot meranti framed ledged, braced"]
[null,null,"and battened doors"]
[null,null,"i) Supply and install 763 x 1982 type BB18 galvinised "]
[null,null,"   buglar guard.","No",2]
["3.10.2",null,"Door size 813 x 2032mm","No",15]
["3.10.3",null,"Door size 1640 x 2032mm stable door","No",3]
["3.10.4",null,"Purpose made serving hatch doors 750 x 750 mm complete "]
[null,null,"with brass hinges and two brass barrel bolts","No",1]
["3.10.5",null,"Purpose made tickect sales door with brass hinges and two "]
[null,null,"brass bolts.","No",1]
[null,null,"Section3 : Community Hall Carried Forward"]
[]
["PD 6"]
[{"$f":"A97","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"A98","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"A99","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[null,null,"brought forward"]
[null,null,"44mm hollow core doors"]
["3.10.6",null,"Door size 813 x 2032mm hollow core","No",15]
[]
[null,null,"Door Frames"]
["3.10.7",null,"Galvanised steel frame for internal doors","No",3]
["3.10.8",null,"Galvanised steel frame for double dorrs doors","No",3]
[]
[null,null,"IRONMONGERY"]
["3.10.9",null,"Union 4 lever mortice lock set including"]
[null,null,"furniture or similar approved ","No",18]
["3.10.10",null,"150mm brass barrel bolt","No",4]
["3.10.11",null,"\"Union\" wall mounted rubber door stop ","No",18]
["3.10.12",null,"Plastic Indicator plate size 150 x 150 mm or similar approved ","No",4]
["3.10.13",null,"Galvanized steel window frames including"]
[null,null,"burglar proofing, latches, complete"]
[null,null,"i) NE 4","No",4]
[null,null,"ii) ND 7","No",12]
[]
[3.11,null,"PLASTERING"]
[null,null,"SCREEDS"]
["3.11.1",null,"Average 25mm 1:3 cement and sand screeds "]
[null,null,"laid to falls and straight edge finished. Shall be include  600x600mm non slip floor tiles Porcelain non slip floor Tiles to be installed across the hall surface.","m²",200]
[null,null," Plaster"]
["3.11.2",null,"1:4 cement internal plaster to walls","m²",550]
["3.11.3",null,"Ditto in narrow widths","m²",8]
["3.11.4",null,"1:4 cement external plaster to walls","m²",80]
[null,null,"Dividing Strips, etc"]
["3.11.5",null,"3 x 30mm brass strip","m",6]
[3.12,null,"PLUMBING & DRAINAGE "]
[null,null,"Vaal \"Flamingo\"or similar approved white vitreous china wash hand basin (Ref 7007) size 560 x 405mm complete with two Cobra 111-15 Star chromium plated pillar taps and bolted to wall  ","No",7]
[null,null,"Vaal \"Lavatera\"or similar approved (Ref 705426) white vitreous china wall hung urinal size 385 x 600mm high with top inlet and bolted to wall with flush mechanism ","No",3]
[null,null,"Vaal \"Aquasave\"or similar approved white vitreous china low volume wash down WC (Ref 750151) with P or S trap, 6 litre SISO polypropylene cistern and double flap white plastic seat","No",8]
[null,null,"Vaal \"Protea\" (Ref 750246) white vitreous china paraplegic low level wash down WC with P or S trap and matching 9 litre cistern complete with purpose-made chromium plated side flush lever mounted to wall and double flap white plastic seat or similar approved.","No",2]
[null,null,"Satin polished Grade 304 stainless steel  grab rails  fixed to wall  as per the manufacturer's recommendations.","No",3]
[]
[null,null,"32mm Diameter stainless steel grab rails 600mm long fixed at 45 degrees.","No",3]
[null,null,"1200mm long 19mm diameter Towel rail with brackets","No",5]
[null,null,"Lockable toilet roll holder","No",12]
[null,null,"Section 3: Community Hall Carried Forward"]
[]
["PD 7"]
[{"$f":"A150","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"A151","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"A152","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[null,null,"brought forward"]
[null,null,"Sanitary Fittings"]
[null,null,"Kitchen"]
[null,null,"Sink"]
["3.12.1",null,"Stainless steel double sink unit, complete with "]
[null,null,"brackets and kitchen cabinets.","No",1]
[]
["3.12.2",null,"15mm Class 1 copper piping for sink including all fittings","Sum",1]
[null,null,"Water Supply"]
["3.12.3",null,"25mm class 16 HDPE pipe","m",30]
["3.12.3",null,"15mm rough brass stopcock","Sum",1]
["3.12.4",null,"15mm Cobra pillar tap for sink","No",1]
[]
[null,null,"Sanitary Plumbing"]
[null,null,"HDPE Pipes including fittings"]
["3.12.5",null,"50mm pipes","m",100]
["3.12.6",null,"25mm pipes","m",100]
[]
[null,null,"Extra over HDPE pipes for fittings"]
["3.12.7",null,"25mm ABC cleaning eye in end of pipe","No",1]
["3.12.8",null,"50mm access junction","No",2]
["3.12.9",null,"50mm access bend","No",1]
["3.12.10",null,"25mm bend","No",1]
[null,null,"Traps"]
["3.12.11",null,"Sink trap with plain grating and plug and chain","No",4]
[null,null,"uPVC Gulleys"]
["3.12.12",null,"Dished gulley not exceeding 750mm deep","No",1]
[null,null,"Valve box"]
["3.12.13",null,"200 x 450mm cast iron stopcock box"]
[null,null,"including brick chamber below not "]
[null,null,"exceeding 750mm deep internally","No",1]
[null,null,"Testing"]
["3.12.13",null,"Allow for testing the plumbing and"]
[null,null,"drainage installation","Item",1]
[null,null,"Syndries"]
["3.12.14",null,"4,5kg carbon dioxide fire extinguisher","No",4]
[null,null,"RAINWATER GOODS"]
[null,null,"\"DPI Plastics\" \"Rainflow\" uPVC rainwater"]
[null,null,"goods"]
["3.12.15",null,"100mm dia half-rounded eaves gutters","m",42]
["3.12.16",null,"Extra over eaves gutters for stopped end","No",22]
["3.12.17",null,"Extra over eaves gutters for outlet for"]
[null,null,"75mm dia pipe","No",2]
["3.12.18",null,"75mm dia rainwater pipes","m",8]
["3.12.19",null,"Extra over rainwater pipe for bend","No",6]
["3.12.20",null,"Extra over rainwater pipe for shoe","No",2]
[null,null,"PAINTING"]
[null,null,"1 universal undercoat and 2 coats enamel "]
["3.12.21",null,"to steel window- and door frames","sum",1]
[null,null,"1 filler coat, 1 universal undercoat and 2 "]
[null,null,"coats enamel."]
["3.12.22",null," Plastered walls","m²",260]
[]
[null,null,"Section 3: Community Hall Carried Forward"]
[]
["PD 8"]
[]
[{"$f":"A196","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"A197","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"A198","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[null,null,"brought forward"]
[]
[null,null,"Sand down and apply 2 coats polyurethane"]
[null,null,"varnish"]
["3.12.23",null,"Timber doors & frames","m²",35]
[]
[null,null,"Sand down and apply 2 coats polyurethane"]
[null,null,"varnish"]
["3.12.24",null,"Serving hatch","Sum",1]
[]
[null,null,"Prime nail heads, apply 1 undercoat and 2"]
[null,null,"coats acrylic PVA "]
["3.12.25",null,"Rhinoboard ceilings","m²",200]
[]
[null,null,"GLAZING"]
["3.12.26",null,"4mm obscure glass including putty to NE4"]
[null,null,"steel framed window 1.511 x 0,64m.","No",12]
["3.12.27",null,"4mm clear plate glass to windows ND7 and"]
[null,null," including putty 1.022m x 1,245m.","No",13]
[]
[null,null,"TILING"]
["3.12.29",null,"152 x 152 x 5mm White glazed ceramic tiles"]
[null,null,"on the plastered walls above sink","m²",4]
[]
["3.12.30",null,"Supply and lay vinyl floor bedded on concrete and flush pointed"]
[null,null," with tinted waterproof compound"]
[null,null,"i) On floors and landings","m²",200]
[]
["3.12.31",null,"ELECTRICAL"]
[null,null,"Supply, install and test complete all electrical"]
[null,null,"light fittings, switches, plugs & wiring to dwg. "]
[null,null," by qualified electrician. Rate to "]
[null,null,"include for the supply cable and trenching from"]
[null,null,"main distribution board."]
[null,null,"i) 15 Amp plug points","No",8]
[null,null,"ii) Light switches","No",6]
[null,null,"iii) 1,5m fluorescent light fittings","No",10]
[null,null,"iv) DB Board","No",1]
[null,null,"v) Light fitting in office and entrance ","No",2]
[null,null,"vi) External light","No",4]
[null,null,"vii) Day/night switch for external lights including cabling ","No",1]
[]
[null,null,"Joints"]
["3.12.33",null,"Supply all materials and form expansion joints","m",100]
["3.12.34",null,"Supply all materials and equipment and for saw cut joints","m",22]
["3.12.35",null,"Supply all materials and form toggle joints","m",70]
["3.12.36",null,"Supply all materials and form control joints","m",2]
[null,null,"in change room.","Sum",1]
[]
[]
[]
[null,null,"Section 3: Community Hall Carried Forward"]
[null,null,"                to Summary."]
["PD 9"]

{"sheet":"CONSEVANCY TANK","index":4,"n_rows":85,"n_cols":7,"rows_kept":85,"merged":[[52,0,53,5],[54,0,54,6],[84,0,84,6]]}
[{"$f":"CRECHE!A257","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"CRECHE!A258","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"CRECHE!A259","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[]
[3.1,"SABS ","SECTION 3.1: CONSERVANCY TANK "]
[]
[null,"1200 DA","EARTHWORKS"]
[]
["3.1.1","8.3.2","(a)  Excavate for conservancy tank not "]
[null,null,"      exc. 3m deep in all materials","m³",250]
[]
["3.1.2",null,"Return fill against sum sides.","m³",48]
[]
["3.1.3",null,"Spread and level surplus excavated "]
[null,null,"material as directed on site.","m³",74]
[]
["3.1.4",null,"Keep excavations free from water (prov.).","Sum",1]
[]
["3.1.5",null,"Risk of collapse to sides of excavation not "]
[null,null,"exc. 2m deep.","m²",54]
[]
["3.1.6",null,"Ditto including shaping 1m width around.","m²",90]
["3.1.7",null,"Backfill and Compact excavation","m³",14]
["3.1.8",null,"Spread and level surplus excavated material"]
[null,null,"as directed on site.","m³",8]
["3.1.9",null,"EO for hard rock (Provisional).","m³",2]
["3.1.10",null,"EO for boulders (Provisional).","m³",2]
["3.1.11",null,"Blasting","m³",5]
[]
[null,"SABS"]
[null,"1200GA","Concrete"]
["3.1.11","8.4.2","15 Mpa blinding layer (provisional).","m³",2]
["3.1.12","8.4.3","25 Mpa mass concrete for foundation Slab.","m³",6]
["3.1.13","8.4.3","25 Mpa mass concrete for soffit Slab. .","m³",3]
[]
[null,null,"Reinforcement"]
["3.1.14","8.3.2","(a) Mesh reinforcement ref: 193 in surface bed/apron","m²",64]
[]
[null,null,"Brickwork"]
["3.1.15",null,"230mm brickwork in foundations and pit in"]
[null,null," 'NFX' clay commons in class 1 mortar.","m²",110]
["3.1.16",null,"110mm wall in 'NFP' clay commons in class 1 mortar.","m²",120]
["3.1.17",null,"Rough raking and cutting.","m",30]
["3.1.18",null,"75mm brickforce.","m",130]
["3.1.19",null,"150mm brickforce.","m",1320]
[]
[null,null,"Waterproofing"]
["3.1.20",null,"375 micron brickgrip DPC under walls and cills.","m²",30]
["3.1.21",null,"250 micron gunplas USB green damp-proof"]
[null,null,"membrane to floors.","m²",36]
[]
["Section 3.1 : Conservancy Tank carried forward"]
[]
["PD 10"]
[{"$f":"A1","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"A2","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"A3","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qnty","Rate","Amount"]
[null,null,"brought forward",{"$nulls":3},{"$f":"G53","v":0}]
[]
[null,null,"Formwork"]
["3.1.22","8.2.2","Smooth formwork to edge of concrete ","m",10]
[null,null,"N/E 300mm."]
[]
[null,null,"Reinforcement"]
["3.1.23","8.3.2","(a) Mesh reinforcement ref: 193 in surface bed/apron","m²",64]
[]
[]
["3.1.29",null,"Two coats bag and brickseal to outer face of"]
[null,null,"inner skin of brick wall.","m²",150]
["3.1.30"]
[]
["3.1.31",null,"Supply and cast in a lockble manhole cover. Rate to include handling on site","Item",1]
[]
[null,null,"Testing"]
["3.1.32",null,"Allow for testing of Concrete ","Item",1]
[]
[null,null,"Plumbing works including all pipe work, fittings  for the consavancy Tank","sum",1]
[]
[]
[]
[null,null,"Section 3.1 : Conservancy Tank carried to Summary"]
[null,null,"                 "]
["PD 11"]

{"sheet":"PROVISIONAL SUMS","index":5,"n_rows":50,"n_cols":7,"rows_kept":50,"merged":[[49,0,49,6]]}
[{"$f":"'P&G '!A1","v":"OKHAHLAMBA LOCAL MUNICIPALITY"}]
[{"$f":"'P&G '!A2","v":"CONSTRUCTION OF NKWAZINI CRECHE IN WARD 3"}]
[{"$f":"'P&G '!A3","v":"CONTRACT NUMBER: 8/1/1/4/3 TEC 02/2026"}]
["Item","Pay Ref","Description","Unit","Qty","Rate","Amount"]
[null,null,"SECTION 5"]
[null,null,"PROVISIONAL SUMS"]
[]
["4.1.1",null,"Contractor to allow for fee for electricity"]
[null,null,"connection to the site by Eskom.","Sum",1,{"v":80000,"d":"80,000.00"},{"$f":"E9*F9","v":{"v":80000,"d":"80000.00"}}]
[]
["5.1.2",null,"Contractor's attendance, handling costs"]
[null,null,"and charges on item 5.1.1","%",{"$f":"G9","v":{"v":80000,"d":"80,000.00"}},"%"]
[]
["5.1.3","8.4.5","Contractor to allow for fee of Student Traning with S3 Qualification ","mths",{"v":5,"d":"5.00"},{"v":5000,"d":"5,000.00"},{"$f":"E14*F14","v":{"v":25000,"d":"25000.00"}}]
[null,null," to be selected by Egineer. Minimum 1250 per week."]
[]
["5.1.4",null,"Contractor's attendance, handling costs"]
[null,null,"and charges on item 5.1.3","%",{"$f":"G14","v":{"v":25000,"d":"25,000.00"}},"%"]
[]
[]
["5.2",8.8,"Temporary Works"]
["5.2.1","8.8.5","Search For: Records, reference and protect"]
[null,null,"survey beacons, bench marks, plot "]
[null,null,"boundary pegs and other reference pegs "]
[null,null,"and expose on completion","Sum",1]
[]
["5.2.2",8.5,"(a) Allow sum for acceptance testing "]
[null,null,"ordered by the Engineer.","Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"E28*F28","v":{"v":50000,"d":"50000.00"}}]
[]
[null,null,"(b) Contractors attendance,handling"]
[null,null,"costs and charges on item 5.2.2","%",{"v":50000,"d":"50,000.00"},"%"]
[]
["5.2.3",8.5,"a) Allow for Appointment of a Health and Safety Officer by the Engineer","Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"E33*F33","v":{"v":100000,"d":"100000.00"}}]
[]
[]
["5.2.4",null,"a) Allow for Junngle Gym equipment as Specified by the Client / Engineer","Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"E36*F36","v":{"v":100000,"d":"100000.00"}}]
[]
[null,null,"b) Contractor's attendance and handling costs and charges on 5.2.3 - 4","%",{"$f":"G33+G36","v":{"v":200000,"d":"200,000.00"}},"%"]
[]
["4.2.5",null,"a) Allow for Water Application","Sum",1,{"v":35000,"d":"35,000.00"},{"$f":"E40*F40","v":{"v":35000,"d":"35000.00"}}]
[]
[null,null,"b) Contractor's attendance and handling costs and charges on 5.2.5","%",{"$f":"G40","v":{"v":35000,"d":"35,000.00"}},"%"]
[]
["5.2.6",null,"a) Allow installation of 200m x 1.8m high Clear view anti climb fence and Entrance  gates to be installed by a specialist appointed by the Engineer","Sum",1,{"v":350000,"d":"350,000.00"},{"$f":"E44*F44","v":{"v":350000,"d":"350000.00"}}]
[]
[null,null,"b) Contractor's attendance and handling costs and charges on 5.2.6","%",{"$f":"G44","v":{"v":350000,"d":"350,000.00"}},"%"]
[]
[null,null,"Section 1: P & G Carried Forward to Summary"]
[]
["PD 12"]