{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["FINAL SUMMARY","MAGCEKENI","NHANYANE","MANZOLWANDLE","PHINDELA","MAHLATSI","ETIMBONDVWENI","THAMBOKHULU","SIDLOKO","ZAMOKUHLE","DRIEKOPPIES","MAGUBHA","SHONGWE"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"FINAL SUMMARY","index":0,"n_rows":21,"n_cols":5,"rows_kept":21}
[]
[]
[null,"MPDOE - MAINTENANCE PROJECT - CLUSTER 1 - ACTIVITY SCHEDULE"]
[null,"FINAL SUMMARY OF COSTS","BUILDING","PROFESSIONAL\nFEES","TOTAL"]
[1,{"$f":"MAGCEKENI!A2","v":"MAGCEKENI PRIMARY SCHOOL"},{"$f":"MAGCEKENI!D60","v":0},null,{"$f":"C5+D5","v":0}]
[2,{"$f":"NHANYANE!A2","v":"NHANYANE PRIMARY SCHOOL"},{"$f":"NHANYANE!D46","v":0},null,0]
[3,{"$f":"MANZOLWANDLE!A2","v":"MANZOLWANDLE PRIMARY SCHOOL"},{"$f":"MANZOLWANDLE!D63","v":0},null,0]
[4,{"$f":"PHINDELA!A2","v":"PHINDELA PRIMARY SCHOOL"},{"$f":"PHINDELA!D18","v":0},null,0]
[5,{"$f":"MAHLATSI!A2","v":"MAHLATSI HIGH SCHOOL"},{"$f":"MAHLATSI!D18","v":0},null,0]
[6,{"$f":"ETIMBONDVWENI!A2","v":"ETIMBONDVWENI COMBINED SCHOOL"},{"$f":"ETIMBONDVWENI!D18","v":0},null,0]
[7,{"$f":"THAMBOKHULU!A2","v":"THAMBOKHULU PRIMARY SCHOOL"},{"$f":"THAMBOKHULU!D18","v":0},null,0]
[8,{"$f":"SIDLOKO!A2","v":"SIDLOKO PRIMARY SCHOOL"},{"$f":"SIDLOKO!D18","v":0},null,0]
[9,"ZAMOKUHLE PRIMARY SCHOOL",{"$f":"ZAMOKUHLE!D65","v":0},null,{"$f":"C13+D13","v":0}]
[10,"DRIEKOPPIES COMBINED SCHOOL",{"$f":"DRIEKOPPIES!D58","v":0},null,0]
[11,"MAGUBHA PRIMARY SCHOOL",{"$f":"MAGUBHA!D62","v":0},null,0]
[12,"SHONGWE BOARDING SCHOOL",{"$f":"SHONGWE!D72","v":0},null,0]
[]
[]
[null,"Sub-Total",{"$f":"SUM(C5:C18)","v":0},{"$f":"SUM(D5:D18)","v":0},{"$f":"SUM(E5:E18)","v":0}]
[null,"VAT at 15%",{"$f":"C19*15%","v":0},{"$f":"D19*15%","v":0},0]
[null,"TOTAL CARRIED TO FORM OF OFFER & ACCEPTANCE",{"$f":"SUM(C19:C20)","v":0},{"$f":"SUM(D19:D20)","v":0},0]

{"sheet":"MAGCEKENI","index":1,"n_rows":60,"n_cols":4,"rows_kept":60,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["MAGCEKENI PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Renovation of 23 classrooms"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D58)","v":0}]
[{"v":1,"d":"1.00"},"ALTERATIONS"]
[null,"Break up and remove damaged material then store for later re-use or cart away from site as per engineer's instructions","Item"]
[]
[{"v":2,"d":"2.00"},"CONCRETE, FORMWORK AND REINFORCEMENT"]
[null,"Repair and install surface beds including backfill, compaction, concrete, steel and concrete not limited to but including engineer's recommendations, etc.","Item"]
[]
[{"v":3,"d":"3.00"},"MASONRY"]
[null,"Brickwork, etc","Item"]
[]
[{"v":4,"d":"4.00"},"WATERPROOFING"]
[null,"Waterproofing to surface beds, etc. ","Item"]
[null,"Waterproofing to roofs, etc. ","Item"]
[]
[{"v":5,"d":"5.00"},"ROOF COVERING, ETC"]
[null,"Roof sheeeting including ridge covers","Item"]
[]
[{"v":6,"d":"6.00"},"CARPENTRY AND JOINERY"]
[null,"Supply and installation of skirtings, doors, pinning boards, etc.","Item"]
[]
[{"v":7,"d":"7.00"},"CEILINGS, PARTITIONS AND ACCESS FLOORING"]
[null,"Installation of ceilings, including cornices, trap doors, etc","Item"]
[]
[{"v":8,"d":"8.00"},"FLOOR COVERINGS, PLASTIC LININGS, ETC."]
[null,"Floor coverings, etc","Item"]
[]
[{"v":9,"d":"9.00"},"IRONMONGERY"]
[null,"Door and window components, etc","Item"]
[]
[{"v":10,"d":"10.00"},"METALWORK"]
[null,"Steel door frames","Item"]
[]
[{"v":11,"d":"11.00"},"PLASTERING"]
[null,"Internal, external wall plaster and floor screeds, etc","Item"]
[]
[{"v":12,"d":"12.00"},"GLAZING"]
[null,"3mm clear glass window panes","Item"]
[]
[{"v":13,"d":"13.00"},"PAINTWORK"]
[null,"All paintwork to internal and external walls, including paintwork to ceilings, doors and frames, etc.","Item"]
[]
[{"v":14,"d":"14.00"},"EXTERNAL WORKS"]
[null,"Provision for stormwater channels, etc.","Item"]
[]
[{"v":15,"d":"15.00"},"ELECTRICAL WORKS"]
[null,"Inspection and refurbishment of existing electrical works, complete including  the issuing of CoC.","Item"]
[]
[{"v":16,"d":"16.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"v":17,"d":"17.00"},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"NHANYANE","index":2,"n_rows":46,"n_cols":4,"rows_kept":46,"merged":[[0,0,0,3],[1,0,1,3],[159,0,159,3]]}
[]
["NHANYANE PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Repairs of storm damage to 1 classroom, the school hall roof and damaged walk-way"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D44)","v":0}]
[{"v":1,"d":"1.00"},"ALTERATIONS"]
[null,"Break up and remove damaged material then store for later re-use or cart away from site as per engineer's instructions","Item"]
[]
[{"$f":"A7+1","v":{"v":2,"d":"2.00"}},"WATERPROOFING"]
[null,"Waterproofing to surface beds, etc. ","Item"]
[null,"Waterproofing to roofs, etc. ","Item"]
[]
[{"$f":"A10+1","v":{"v":3,"d":"3.00"}},"ROOF COVERING, ETC"]
[null,"Roof sheeeting including ridge covers","Item"]
[]
[{"$f":"A14+1","v":{"v":4,"d":"4.00"}},"CARPENTRY AND JOINERY"]
[null,"Supply and installation of skirtings, doors, pinning boards, etc.","Item"]
[]
[{"$f":"A17+1","v":{"v":5,"d":"5.00"}},"CEILINGS, PARTITIONS AND ACCESS FLOORING"]
[null,"Installation of ceilings, including cornices, trap doors, etc","Item"]
[]
[{"$f":"A20+1","v":{"v":6,"d":"6.00"}},"PLASTERING"]
[null,"Internal, external wall plaster and floor screeds, etc","Item"]
[]
[{"$f":"A23+1","v":{"v":7,"d":"7.00"}},"GLAZING"]
[null,"3mm clear glass window panes","Item"]
[]
[{"$f":"A26+1","v":{"v":8,"d":"8.00"}},"PAINTWORK"]
[null,"All paintwork to internal and external walls, including paintwork to ceilings, doors and frames, etc.","Item"]
[]
[{"$f":"A29+1","v":{"v":9,"d":"9.00"}},"ELECTRICAL WORKS"]
[null,"Inspection and refurbishment of existing electrical works, complete including  the issuing of CoC.","Item"]
[]
[{"$f":"A32+1","v":{"v":10,"d":"10.00"}},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"$f":"A35+1","v":{"v":11,"d":"11.00"}},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"MANZOLWANDLE","index":3,"n_rows":63,"n_cols":4,"rows_kept":63,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["MANZOLWANDLE PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Renovation of 20 classrooms, Admin Block, Laboratory and Libraries"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D61)","v":0}]
[{"v":1,"d":"1.00"},"ALTERATIONS"]
[null,"Break up and remove damaged material then store for later re-use or cart away from site as per engineer's instructions","Item"]
[]
[{"$f":"A7+1","v":{"v":2,"d":"2.00"}},"CONCRETE, FORMWORK AND REINFORCEMENT"]
[null,"Repair and install surface beds including backfill, compaction, concrete, steel and concrete not limited to but including engineer's recommendations, etc.","Item"]
[]
[{"$f":"A10+1","v":{"v":3,"d":"3.00"}},"MASONRY"]
[null,"Brickwork, etc","Item"]
[]
[{"$f":"A13+1","v":{"v":4,"d":"4.00"}},"WATERPROOFING"]
[null,"Waterproofing to surface beds, etc. ","Item"]
[null,"Waterproofing to roofs, etc. ","Item"]
[]
[{"$f":"A16+1","v":{"v":5,"d":"5.00"}},"ROOF COVERING, ETC"]
[null,"Roof sheeeting including ridge covers","Item"]
[]
[{"$f":"A20+1","v":{"v":6,"d":"6.00"}},"CARPENTRY AND JOINERY"]
[null,"Supply and installation of skirtings, doors, pinning boards, etc.","Item"]
[null,"Supply and installation of  library shelves.","Item"]
[]
[{"$f":"A23+1","v":{"v":7,"d":"7.00"}},"CEILINGS, PARTITIONS AND ACCESS FLOORING"]
[null,"Installation of ceilings, including cornices, trap doors, etc","Item"]
[]
[{"$f":"A27+1","v":{"v":8,"d":"8.00"}},"FLOOR COVERINGS, PLASTIC LININGS, ETC."]
[null,"Floor coverings, etc","Item"]
[]
[{"$f":"A30+1","v":{"v":9,"d":"9.00"}},"IRONMONGERY"]
[null,"Door and window components, etc","Item"]
[]
[{"$f":"A33+1","v":{"v":10,"d":"10.00"}},"METALWORK"]
[null,"Steel window and door frames, etc","Item"]
[]
[{"$f":"A36+1","v":{"v":11,"d":"11.00"}},"PLASTERING"]
[null,"Internal, external wall plaster and floor screeds, etc","Item"]
[]
[{"$f":"A39+1","v":{"v":12,"d":"12.00"}},"GLAZING"]
[null,"3mm clear glass window panes","Item"]
[]
[{"$f":"A42+1","v":{"v":13,"d":"13.00"}},"PAINTWORK"]
[null,"All paintwork to internal and external walls, including paintwork to ceilings, doors and frames, etc.","Item"]
[]
[{"$f":"A45+1","v":{"v":14,"d":"14.00"}},"EXTERNAL WORKS"]
[null,"Provision for stormwater channels, etc.","Item"]
[]
[{"$f":"A48+1","v":{"v":15,"d":"15.00"}},"ELECTRICAL WORKS"]
[null,"Inspection and refurbishment of existing electrical works, complete including  the issuing of CoC.","Item"]
[]
[{"$f":"A51+1","v":{"v":16,"d":"16.00"}},"PLUMBING WORKS"]
[null,"Servicing and repairs of plumbing in the admin building including replacement of sanitaryware where necessary. Scope to be verified on site. ","Item"]
[]
[{"$f":"A54+1","v":{"v":17,"d":"17.00"}},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"$f":"A57+1","v":{"v":18,"d":"18.00"}},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"PHINDELA","index":4,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["PHINDELA PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"10 Pit toilets are to be demolished, they are currently used by the school as the existing waterborne toilets cannot be utilized due to water challenge"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D15)","v":0}]
[{"v":1,"d":"1.00"},"DEMOLITION OF  EXISTING TOILETS"]
[null,"Demolition of existing toilets, including the carting away from site all rubble and including rehabilitating and backfilling redundant pits where applicable","Item"]
[null," "]
[{"v":2,"d":"2.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"$f":"A10+1","v":{"v":3,"d":"3.00"}},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"MAHLATSI","index":5,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["MAHLATSI HIGH SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"12 Pit toilets are to be demolished"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D16)","v":0}]
[{"v":1,"d":"1.00"},"DEMOLITION OF  EXISTING TOILETS"]
[null,"Demolition of existing toilets, including the carting away from site all rubble and including rehabilitating and backfilling redundant pits where applicable","Item"]
[null," "]
[{"v":2,"d":"2.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"$f":"A10+1","v":{"v":3,"d":"3.00"}},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"ETIMBONDVWENI","index":6,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["ETIMBONDVWENI COMBINED SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Backfilling for old pit toilets already demolished"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D16)","v":0}]
[{"v":1,"d":"1.00"},"DEMOLITION OF  EXISTING TOILETS"]
[null,"Rehabilitating and backfilling of redundant pits toilets, structures already demolished","Item"]
[null," "]
[{"v":2,"d":"2.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"$f":"A10+1","v":{"v":3,"d":"3.00"}},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"THAMBOKHULU","index":7,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["THAMBOKHULU PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"11 Pit toilets are to be demolished"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D16)","v":0}]
[{"v":1,"d":"1.00"},"DEMOLITION OF  EXISTING TOILETS"]
[null,"Demolition of existing toilets, including the carting away from site all rubble and including rehabilitating and backfilling redundant pits where applicable","Item"]
[null," "]
[{"v":2,"d":"2.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"$f":"A10+1","v":{"v":3,"d":"3.00"}},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"SIDLOKO","index":8,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["SIDLOKO PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"15 Pit toilets are to be demolished, they are currently used by the school as the existing waterborne toilets cannot be utilized due to water challenge"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D16)","v":0}]
[{"v":1,"d":"1.00"},"DEMOLITION OF  EXISTING TOILETS"]
[null,"Demolition of existing toilets, including the carting away from site all rubble and including rehabilitating and backfilling redundant pits where applicable","Item"]
[null," "]
[{"v":2,"d":"2.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"$f":"A10+1","v":{"v":3,"d":"3.00"}},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"ZAMOKUHLE","index":9,"n_rows":65,"n_cols":4,"rows_kept":65,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["ZAMOKUHLE PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Refurbishment of all 16 classrooms to meet acceptance criteria"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D64)","v":0}]
[{"v":1,"d":"1.00"},"ALTERATIONS"]
[null,"Break up and remove damaged material then store for later re-use or cart away from site as per engineer's instructions","Item"]
[]
[{"v":2,"d":"2.00"},"CONCRETE, FORMWORK AND REINFORCEMENT"]
[null,"Repair and install surface beds including backfill, compaction, concrete, steel and concrete not limited to but including engineer's recommendations, etc.","Item"]
[]
[{"v":3,"d":"3.00"},"MASONRY"]
[null,"Brickwork, etc","Item"]
[]
[{"v":4,"d":"4.00"},"WATERPROOFING"]
[null,"Waterproofing to surface beds, etc. ","Item"]
[null,"Waterproofing to roofs, etc. ","Item"]
[]
[{"v":5,"d":"5.00"},"ROOF COVERING, ETC"]
[null,"Roof sheeeting including ridge covers","Item"]
[]
[{"v":6,"d":"6.00"},"CARPENTRY AND JOINERY"]
[null,"Supply and installation of skirtings, doors, pinning boards, etc.","Item"]
[null,"Supply and installation of cupboards and shelves","Item"]
[]
[{"v":7,"d":"7.00"},"CEILINGS, PARTITIONS AND ACCESS FLOORING"]
[null,"Installation of ceilings, including cornices, trap doors, etc","Item"]
[]
[{"v":8,"d":"8.00"},"FLOOR COVERINGS, PLASTIC LININGS, ETC."]
[null,"Floor coverings, etc","Item"]
[]
[{"v":9,"d":"9.00"},"IRONMONGERY"]
[null,"Door and window components, etc","Item"]
[]
[{"v":10,"d":"10.00"},"METALWORK"]
[null,"Steel window and door frames, etc","Item"]
[]
[{"v":11,"d":"11.00"},"PLASTERING"]
[null,"Internal, external wall plaster and floor screeds, etc","Item"]
[]
[{"v":12,"d":"12.00"},"PLUMBING WORKS"]
[null,"Sanitary fitiings, etc","Item"]
[]
[{"v":13,"d":"13.00"},"GLAZING"]
[null,"3mm clear glass window panes","Item"]
[]
[{"v":14,"d":"14.00"},"PAINTWORK"]
[null,"All paintwork to internal and external walls, including paintwork to ceilings, doors and frames, etc.","Item"]
[]
[{"v":15,"d":"15.00"},"EXTERNAL WORKS"]
[null,"Provision for stormwater channels, etc.","Item"]
[]
[{"v":16,"d":"16.00"},"ELECTRICAL WORKS"]
[null,"Inspection and refurbishment of existing electrical works, complete including  the issuing of CoC.","Item"]
[]
[{"v":17,"d":"17.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"v":18,"d":"18.00"},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"DRIEKOPPIES","index":10,"n_rows":58,"n_cols":4,"rows_kept":58,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["DRIEKOPPIES COMBINED SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Refurbishment of all 26 classrooms to meet acceptance criteria"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D57)","v":0}]
[{"v":1,"d":"1.00"},"ALTERATIONS"]
[null,"Break up and remove damaged material then store for later re-use or cart away from site as per engineer's instructions","Item"]
[]
[{"v":2,"d":"2.00"},"CONCRETE, FORMWORK AND REINFORCEMENT"]
[null,"Repair and install surface beds including backfill, compaction, concrete, steel and concrete not limited to but including engineer's recommendations, etc.","Item"]
[]
[{"v":3,"d":"3.00"},"WATERPROOFING"]
[null,"Waterproofing to surface beds, etc. ","Item"]
[null,"Waterproofing to roofs, etc. ","Item"]
[]
[{"v":4,"d":"4.00"},"ROOF COVERING, ETC"]
[null,"Roof sheeeting including ridge covers","Item"]
[]
[null,"CARPENTRY AND JOINERY"]
[{"v":5,"d":"5.00"},"Supply and installation of skirtings, doors, pinning boards, etc.","Item"]
[]
[{"v":6,"d":"6.00"},"CEILINGS, PARTITIONS AND ACCESS FLOORING"]
[null,"Installation of ceilings, including cornices, trap doors, etc","Item"]
[]
[{"v":7,"d":"7.00"},"FLOOR COVERINGS, PLASTIC LININGS, ETC."]
[null,"Floor coverings, etc","Item"]
[]
[{"v":8,"d":"8.00"},"IRONMONGERY"]
[null,"Door and window components, etc","Item"]
[]
[{"v":9,"d":"9.00"},"METALWORK"]
[null,"Steel door frames","Item"]
[]
[{"v":10,"d":"10.00"},"PLASTERING"]
[null,"Internal, external wall plaster and floor screeds, etc","Item"]
[]
[{"v":11,"d":"11.00"},"GLAZING"]
[null,"3mm clear glass window panes","Item"]
[]
[{"v":12,"d":"12.00"},"PAINTWORK"]
[null,"All paintwork to internal and external walls, including paintwork to ceilings, doors and frames, etc.","Item"]
[]
[{"v":13,"d":"13.00"},"EXTERNAL WORKS"]
[null,"Provision for stormwater channels, etc.","Item"]
[]
[{"v":14,"d":"14.00"},"ELECTRICAL WORKS"]
[null,"Inspection and refurbishment of existing electrical works, complete including  the issuing of CoC.","Item"]
[]
[{"v":15,"d":"15.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"v":16,"d":"16.00"},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"MAGUBHA","index":11,"n_rows":62,"n_cols":4,"rows_kept":62,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["MAGUBHA PRIMARY SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Renovation of 16 classrooms"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D61)","v":0}]
[{"v":1,"d":"1.00"},"ALTERATIONS"]
[null,"Break up and remove damaged material then store for later re-use or cart away from site as per engineer's instructions","Item"]
[]
[{"v":2,"d":"2.00"},"CONCRETE, FORMWORK AND REINFORCEMENT"]
[null,"Repair and install surface beds including backfill, compaction, concrete, steel and concrete not limited to but including engineer's recommendations, etc.","Item"]
[]
[{"v":3,"d":"3.00"},"MASONRY"]
[null,"Brickwork, etc","Item"]
[]
[{"v":4,"d":"4.00"},"WATERPROOFING"]
[null,"Waterproofing to surface beds, etc. ","Item"]
[null,"Waterproofing to roofs, etc. ","Item"]
[]
[{"v":5,"d":"5.00"},"ROOF COVERING, ETC"]
[null,"Roof sheeeting including ridge covers","Item"]
[]
[{"v":6,"d":"6.00"},"CARPENTRY AND JOINERY"]
[null,"Supply and installation of skirtings, doors, pinning boards, etc.","Item"]
[null,"Provision for Furniture","Item"]
[]
[{"v":7,"d":"7.00"},"CEILINGS, PARTITIONS AND ACCESS FLOORING"]
[null,"Installation of ceilings, including cornices, trap doors, etc","Item"]
[]
[{"v":8,"d":"8.00"},"FLOOR COVERINGS, PLASTIC LININGS, ETC."]
[null,"Floor coverings, etc","Item"]
[]
[{"v":9,"d":"9.00"},"IRONMONGERY"]
[null,"Door and window components, etc","Item"]
[]
[{"v":10,"d":"10.00"},"METALWORK"]
[null,"Steel window and door frames, etc","Item"]
[]
[{"v":11,"d":"11.00"},"PLASTERING"]
[null,"Internal, external wall plaster and floor screeds, etc","Item"]
[]
[{"v":12,"d":"12.00"},"GLAZING"]
[null,"3mm clear glass window panes","Item"]
[]
[{"v":13,"d":"13.00"},"PAINTWORK"]
[null,"All paintwork to internal and external walls, including paintwork to ceilings, doors and frames, etc.","Item"]
[]
[{"v":14,"d":"14.00"},"EXTERNAL WORKS"]
[null,"Provision for stormwater channels, etc.","Item"]
[]
[{"v":15,"d":"15.00"},"ELECTRICAL WORKS"]
[null,"Inspection and refurbishment of existing electrical works, complete including  the issuing of CoC.","Item"]
[]
[{"v":16,"d":"16.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"v":17,"d":"17.00"},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]

{"sheet":"SHONGWE","index":12,"n_rows":72,"n_cols":4,"rows_kept":72,"merged":[[0,0,0,3],[1,0,1,3]]}
[]
["SHONGWE BOARDING SCHOOL"]
["REF","SCOPE","UNIT","PRICE (Excl. VAT)"]
[null,"Refurbishment of all boarding hostels and hall to meet acceptance criteria"]
[]
[null,"BUILDING WORKS",null,{"$f":"SUM(D8:D71)","v":0}]
[{"v":1,"d":"1.00"},"ALTERATIONS"]
[null,"Break up and remove damaged material then store for later re-use or cart away from site as per engineer's instructions","Item"]
[]
[{"v":2,"d":"2.00"},"CONCRETE, FORMWORK AND REINFORCEMENT"]
[null,"Repair and install surface beds including backfill, compaction, concrete, steel and concrete not limited to but including engineer's recommendations, etc.","Item"]
[]
[{"v":3,"d":"3.00"},"MASONRY"]
[null,"Brickwork, etc","Item"]
[]
[{"v":4,"d":"4.00"},"WATERPROOFING"]
[null,"Waterproofing to surface beds, etc. ","Item"]
[null,"Waterproofing to roofs, etc. ","Item"]
[]
[{"v":5,"d":"5.00"},"ROOF COVERING, ETC"]
[null,"225mm High fibre cement fascias and barge boards","Item"]
[]
[{"v":6,"d":"6.00"},"CARPENTRY AND JOINERY"]
[null,"Supply and installation of skirtings, doors, pinning boards, etc.","Item"]
[null,"Supply and installation of kitchen shelving","Item"]
[null,"Supply and installation of dormitory wardrobes","Item"]
[]
[{"v":7,"d":"7.00"},"CEILINGS, PARTITIONS AND ACCESS FLOORING"]
[null,"Installation of ceilings, including cornices, trap doors, etc","Item"]
[]
[{"v":8,"d":"8.00"},"FLOOR COVERINGS, PLASTIC LININGS, ETC."]
[null,"Floor coverings, etc","Item"]
[]
[{"v":9,"d":"9.00"},"IRONMONGERY"]
[null,"Door and window components, etc","Item"]
[]
[{"v":10,"d":"10.00"},"METALWORK"]
[null,"Steel window and door frames, etc","Item"]
[]
[{"v":11,"d":"11.00"},"PLASTERING"]
[null,"Internal, external wall plaster and floor screeds, etc","Item"]
[]
[{"v":12,"d":"12.00"},"PLUMBING AND DRAINAGE "]
[null,"Sanitary fitiings, etc","Item"]
[]
[{"v":13,"d":"13.00"},"GLAZING"]
[null,"3mm clear glass window panes and mirror","Item"]
[]
[{"v":14,"d":"14.00"},"PAINTWORK"]
[null,"All paintwork to internal and external walls, including paintwork to ceilings, doors and frames, etc.","Item"]
[]
[{"v":15,"d":"15.00"},"EXTERNAL WORKS"]
[null,"Provision for stormwater channels, etc.","Item"]
[]
[{"v":16,"d":"16.00"},"ELECTRICAL WORKS"]
[null,"Inspection and refurbishment of existing electrical works, complete including  the issuing of CoC.","Item"]
[]
[null,"MECHANICAL WORKS"]
[null,"Inspection and refurbishment or maintenance of air conditioners and if necessary, supply and installation of new air conditioners to Client's approval","Item"]
[]
[null,"PLUMBING WORKS"]
[null,"Servicing and repairs of plumbing including sewer line in the hostel and dining hall including replacement of sanitaryware where necessary. Scope to be verified on site. ","Item"]
[]
[{"v":17,"d":"17.00"},"PRELIMINARIES AND GENERAL"]
[null,"Contractor to allow for related P&G costs ","Item"]
[]
[{"v":18,"d":"18.00"},"CONTENGENCIES"]
[null,"Add 10% Contingencies to be used at client's descretion","Item"]
[]
[]
[]
[null,"Total Carried to Final Summary",null,{"$f":"D6","v":0}]