{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Summary","Schedule A1","Schedule A2","SED-Schedule A3"],"not_rendered":{"images":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":21,"n_cols":3,"rows_kept":21,"merged":[[6,0,8,0],[6,1,8,1],[6,2,7,2]]}
[]
[]
["PRICE FOR "]
[]
[null,"SUMMARY "]
[]
["ITEM NO","DESCRIPTION"]
[]
[null,null,"R"]
["A1","PRELIMINARY AND GENERAL"]
[]
["A2",{"$f":"'Schedule A2'!C7","v":"SECTION A2: LANDFILL"}]
[]
[null,"MATERIAL CONFORMANCE TESTING"]
[]
[null,"3RD PARTY QCA AS PER CQA DOCUMENT"]
["A3","TOTAL BROUGHT FORWARD FROM SECTION 12: SOCIO-ECONOMIC DEVELOPMENT (SED)"]
[]
[null,"SUB-TOTAL "]
[null,"VAT"]
[null,"TOTAL"]

{"sheet":"Schedule A1","index":1,"n_rows":130,"n_cols":12,"rows_kept":130,"merged":[[0,1,0,3],[0,4,0,5],[46,2,46,5],[48,2,48,5],[96,2,96,5],[98,2,98,5],[124,2,124,5],[126,0,126,1],[126,2,126,5]]}
[{"$nulls":4},"SCHEDULE A1"]
[]
["PRICE FOR SITE ESTABLISHMENT"]
[]
["ITEM PART A","SPEC","DESCRIPTION","UNIT","QTY","RATE ","AMOUNT  ( R )"]
[]
["A1",null,"SECTION A1: PRELIMINARY AND GENERAL"]
[]
[null,"SABS 1200A","GENERAL"]
[]
["A1.1","8.3","FIXED-CHARGE ITEMS"]
["A1.1.1","8.3.1","Contractual Requirements","Sum",1]
[{"$nulls":11}," "]
[null,"8.3.2","Establishment of facilities on Site"]
[]
[null,"8.3.2.1","Facilities for Engineer:"]
["A1.1.2","PSA 8.3.2.1","a)   One Furnished Office - 12m2","Sum",1]
["A1.1.3",null,"b)    Contract Name Boards ( 2 Number)","Sum",1]
[]
[null,"8.3.2.2","Facilities for Contractor:"]
["A1.1.4",null,"a)    Offices and storage sheds","Sum",1]
["A1.1.5",null,"b)    Workshops","Sum",1]
["A1.1.6",null,"c)    Laboratories","Sum",1]
["A1.1.7",null,"d)    Living accommodation","Sum",1]
["A1.1.8",null,"e)    Ablution and latrine facilities","Sum",1]
["A1.1.9",null,"f)    Tools and equipment","Sum",1]
["A1.1.10",null,"g)    Water supplies, electrical power and telecommunication","Sum",1]
["A1.1.11",null,"h)    Dealing with water","Sum",1]
["A1.1.12",null,"i)    Access","Sum",1]
["A1.1.13",null,"j)    Plant","Sum",1]
["A1.1.14","PSA 8.3.3","Other fixed charge obligations","Sum",1]
["A1.1.15","PSA 8.3.3.1","Complying with Health and Safety Regulations","Sum",1]
["A1.1.16","PSA 8.3.3.2","Complying with Environmental Requirements","Sum",1]
["A1.1.17","8.3.4","Removal of Site Establishment","Sum",1]
[]
["A1.2",8.4,"TIME RELATED ITEMS"]
["A1.2.1","8.4.1","Contractual Requirements","Sum",1]
[]
[null,"8.4.2","Operation and Maintenance of facilities on Site, for "]
[null,null,"duration of Construction, except where otherwise stated"]
[]
[null,"8.4.2.1","Facilities for Engineer:"]
["A1.2.2","PSA 8.4.2.1","a)   One Furnished Office - 12m2","Sum",1]
["A1.2.3",null,"b)    Contract Name Boards ( 2 Number)","Sum",1]
["A1.2.4",null,"C)    Survey Assistants and Equipment","Sum",1]
[]
[null,null,"Total carried forward "]
[]
[null,null,"Total brought forward"]
[null,"8.4.2.2","Facilities for Contractor:"]
["A1.2.5",null,"a)    Offices and storage sheds","Sum",1]
["A1.2.6",null,"b)    Workshops","Sum",1]
["A1.2.7",null,"c)    Laboratories","Sum",1]
["A1.2.8",null,"d)    Living accommodation","Sum",1]
["A1.2.9",null,"e)    Ablution and latrine facilities","Sum",1]
["A1.2.10",null,"f)    Tools and equipment","Sum",1]
["A1.2.11",null,"g)    Water supplies, electric power and communications","Sum",1]
["A1.2.12",null,"h)    Dealing with water","Sum",1]
["A1.2.13",null,"i)    Access","Sum",1]
["A1.2.14",null,"j)    Plant","Sum",1]
["A1.2.15","8.4.3","Supervision for duration of Construction","Sum",1]
["A1.2.16","8.4.4","Company and Head Office overhead costs for the duration of the Contract","Sum",1]
["A1.2.17","PSA 8.4.5","Other Time-Related Obligations","Sum",1]
["A1.2.18","PSA 8.4.5.1","Complying with Health and Safety Regulations","Sum",1]
["A1.2.19","PSA 8.4.5.2","Complying with Environmental Requirements","Sum",1]
["A1.2.20","PSA 8.4.5.3","Wayleaves and Permits","Sum",1]
["A1.2.21",null,"Sasol Gas Line","No",3]
["A1.2.22",null,"Regional Road ","No",2]
["A1.2.23",null,"Eskom 132 kV HV overhead powerlines ","No",2]
[]
["A1.3","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[null,"PSA 8.5.1","Community Liaison Officer (CLO)"]
["A1.3.1",null,"a)    Remuneration of CLO ","Prov Sum"]
["A1.3.2",null,"b)    Contractors mark-up on items (a) above","%"]
[]
[null,"PSA 8.5.2","Training"]
[]
["A1.3.3",null,"a)    Training Allowance","Prov Sum"]
["A1.3.4",null,"b)    Contractors mark-up on Item (a) above","%"]
[]
["A1.4","PSA 8.8.5","COST OF SURVEY"]
["A1.4.1","PSA 8.8.5 (a)","As-Built Survey ","Sum",1]
[]
["A1.4","8.7","DAY WORK"]
[null,null,"(Executed only on Instruction of the Engineer)"]
[]
[null,"8.7.1","Labour"]
["A1.4.1",null,"a)    Un-skilled","hr",10]
["A1.4.2",null,"b)   Semi-skilled","hr",10]
["A1.4.3",null,"c)   Skilled (artisan - welder, plumber etc.)","hr",10]
["A1.4.4",null,"d)   Driver (LDV,machine, trucks, etc.)","hr",10]
["A1.4.5",null,"e)   Steel fixer","hr",10]
["A1.4.6",null,"f)   Concretor","hr",10]
["A1.4.7",null,"g)   Shutterhand","hr",10]
["A1.4.8",null,"h)   Security guard","hr",10]
[]
[null,null,"Total carried forward "]
[]
[null,null,"Total brought forward"]
[null,"8.7.2","Plant and Equipment"]
["A1.4.9",null,"a)   Tractor loader backhoe (TLB)","hr",10]
["A1.4.10",null,"b)   Crawler Excavators"]
["A1.4.11",null,"  (i)   Smaller than 93kW (small)","hr",10]
["A1.4.12",null,"  (ii)   Bigger than 93kW but smaller than 200kW ( Medium)","hr",10]
["A1.4.13",null,"  (iii)   Bigger than 200kW but smaller than 400kW (Large)","hr",10]
["A1.4.14",null,"c)   Tipper Trucks"]
["A1.4.15",null,"  (i)   Tipper trucks (3m³) Small","hr",10]
["A1.4.16",null,"  (ii)   Tipper trucks (5m³) Medium","hr",10]
["A1.4.17",null,"  (iii)   Tipper trucks (10m³) Large","hr",10]
["A1.4.18",null,"d)   Flat Bed Trucks"]
["A1.4.19",null,"  (i)   Flat bed 5t capacity","hr",10]
["A1.4.20",null,"  (ii)   Flat bed 7t capacity","hr",10]
["A1.4.21",null,"e)   Mobile Crane 5t at 3m radius","hr",10]
["A1.4.22",null,"f)   Walk behind vibrating rollers","hr",10]
["A1.4.23",null,"g)   Plate compactors","hr",10]
["A1.4.24",null,"   (i)   Model - Wacker or similar","hr",10]
["A1.4.25",null,"h)   Waterpump","hr",10]
["A1.4.26",null,"Material","Prov Sum"]
[null,null,"Percentage adjustment to materials and plant not included in Daywork Schedule to cover contractor's expenses with regard to these items","%",null,{"v":0.1,"d":"10%"}]
[]
[null,null,"NB:  The total tendered for Preliminary and General shall not exceed 15% of the Tender Sum"]
[]
[]
[]
[null,null,"Total brought forward"]
[]
[null,null,"Total Section A1 Carried Forward To Summary"]
[]
["________________________________",{"$nulls":3},"_______________________"]
["TENDERER'S SIGNATURE",{"$nulls":3},"DATE"]

{"sheet":"Schedule A2","index":2,"n_rows":124,"n_cols":7,"rows_kept":124,"merged":[[0,1,0,3],[0,4,0,5],[118,2,118,5],[120,0,120,1],[120,2,120,5]]}
[null,"Annexure C2.2: Pricing Schedule / Bill of Quantities (BoQ)",null,null,"SCHEDULE A1"]
[]
["PRICE FOR LANDFILL REHABILITATION"]
[]
["ITEM PART A","SPEC","DESCRIPTION","UNIT","QTY","RATE ","AMOUNT  ( R )"]
[]
["A1",null,"SECTION A2: LANDFILL"]
[]
[null,"SABS 1200A","GENERAL"]
[]
["A1.1","PSA 8.8.5","Cost of survey"]
["A1.1.1",null,"a)    As-built Surveys","Sum",1]
[]
[null,"SABS 1200C","SITE CLEARANCE"]
["A1.2","8.2.1","Clear and grub"]
["A1.2.1",null,"a)    General Site Clearance and Grubbing","m²",122900]
[]
["A1.3","8.2.2","Remove and grub large trees and tree stumps of girth:"]
["A1.3.1",null,"a)    Over 0,1 m and up to and including  1,0 m (stumps)","No",10]
[]
[null,"SABS 1200D","EARTHWORKS"]
[]
["A1.4",null,"Remove Topsoil (150mm) and stockpile as directed by the engineer. (1km free haul)"]
["A1.4.1",null,"a)    Landfill Area","m³",{"$f":"E16*0.15","v":18435}]
[]
["A1.5",null,"Excavate and shape (cut to fill) in all materials for Landfill Rehabilitation to line and level as shown on the drawings. Stockpile suitable material for final rehabilitation layers. (1km free haul)"]
["A1.5.1",null,"a)    Landfill Area","m³",50000]
[]
["A1.6",null,"Extra Over for intermediate excavation for Landfill"]
["A1.6.1",null,"a)    Landfill Area","m³",{"$f":"E27*0.25","v":12500}]
[]
["A1.7",null,"Excavate anchor trench for Landfill on all embankments, for the Geotextile installation shown on the drawings."]
["A1.7.1",null,"a)    Landfill Area","m³",{"$f":"0.7*0.5*1510","v":{"v":528.5,"d":"529"}}]
[]
["A1.8",null,"Excavate for Landfill Subsoil Curtain Drain System (300mm x 2000mm)"]
["A1.8.1",null,"a)    Landfill Area","m³",{"$f":"0.3*2*1050","v":630}]
[]
["A1.9",null,"Excavate for Landfill Toe Drain"]
["A1.9.1",null,"a)    Landfill Area","m³",{"$f":"4*1*0.5*1700","v":3400}]
[]
["A1.10",null,"Excavate for Landfill Capping Toe Drain"]
["A1.10.1",null,"a)    Landfill Area","m³",{"$f":"0.6*0.5*1700","v":510}]
[]
["A1.11",null,"Excavate for Landfill Concrete Down Chute"]
["A1.11.1",null,"a)    Landfill Area","m³",{"$f":"2*0.5*0.5*70","v":35}]
[]
[null,null,"BACKFILL"]
[]
["A1.12",null,"Shape, backfill and compact Landfill to line and level shown on drawings. Materials from cut to fill excavations. Compact to 90% MOD AASHTO."]
["A1.12.1",null,"a)    Landfill Area","m³",50000]
[]
["A1.12",null,"Place and compact selected soil layer from excavated materials on landfill for base preparation layer to 100mm thick as directed by the Engineer and compact to 90% MOD AASHTO."]
["A1.12.1",null,"a)    Landfill Area","m³",{"$f":"E16*0.1","v":12290}]
[]
["A1.13",null,"Place and compact selected sandy soil layer from excavated materials on landfill for first cover soil drainage layer."]
["A1.13.1",null,"a)    Landfill Area","m³",{"$f":"E16*0.3","v":36870}]
[]
["A1.14",null,"Place and compact selected topsoil layer from stockpiles (50% available on site from site clearance) on landfill for final cover soil layer."]
["A1.14.1",null,"a)    Landfill Area","m³",{"$f":"E16*0.15","v":18435}]
[]
["A1.15",null,"Place and compact excavated materials from the anchor trench for Landfill and lightly compact without damaging the Geo-Textile Materials.  The backfill has to be done as soon as the Geo-Textile l is placed to ensure the full anchor trench length is used as the lining anchor. "]
["A1.15.1",null,"a)    Landfill Area","m³",{"$f":"E33","v":{"v":528.5,"d":"529"}}]
[]
["A1.16",null,"Backfill and compact excavated materials from the Sub-soil drains. "]
["A1.16.1",null,"a)    Landfill Area","m³",{"$f":"E36","v":630}]
[]
["A1.17",null,"Rip and compact toe drain area for drain preparation 150mm. "]
["A1.17.1",null,"a)    Landfill Area","m2",{"$f":"1700*(4.15*2)","v":{"v":14110.000000000002,"d":"14110"}}]
[]
["A1.18",null,"Place and shape stabilised (10% cement) storm water control berms on the landfill crest as shown on the drawings."]
["A1.18.1",null,"a)    Landfill Area","m³",{"$f":"(2*0.2*0.5)*1510","v":302}]
[]
[null,null,"IMPORT MATERIALS"]
[]
["A1.19",null,"Import from commercial sources topsoil for the final cover soil layer (50%)"]
["A1.19.1",null,"a)    Landfill Area","m³",{"$f":"E59","v":18435}]
[]
["A1.20",null,"Import and place 100mm Hyson Cell or similar to concrete down chute.  Fill will 25Mpa 19mm stone concrete."]
["A1.20.1",null,"a)    Hyson Cells","m2",{"$f":"70*4","v":280}]
["A1.20.2",null,"b)    Concrete","m³",{"$f":"E79*0.1","v":28}]
[]
["A1.21",null,"Import from commercial sources washed 28-30mm drainage aggregate for capping drain system."]
["A1.21.1",null,"a)    Landfill Area","m³",{"$f":"E42","v":510}]
[]
["A1.22",null,"Import from commercial sources washed river sand for toe drain system."]
["A1.22.1",null,"a)    Landfill Area","m³",{"$f":"1050*2*0.3","v":630}]
[]
[null,"1200 DK","MISCELLANEOUS"]
[]
["A1.23",null,"Supply and install 3800gsm GCL, as per drawing."]
["A1.23.1",null,"a)    Landfill Crest Area","m2",95000]
[]
["A1.24",null,"Supply and install 280 gsm NWNP Geotextile for as per drawing."]
["A1.24.1",null,"a)    Landfill Side Slope Area","m2",32000]
[]
["A1.25",null,"Supply and install 130 gsm NWNP Geotextile for as per drawing."]
["A1.25.1",null,"a)    Landfill Capping Toe Drain","m2",{"$f":"1.7*1700","v":2890}]
[]
["A1.26",null,"Supply and install 75mm Dia perforated HDPE pipe (Geo-pipe or Similar) for the capping toe drain, as per drawing."]
["A1.26.1",null,"a)    Landfill Area","m",1700]
[]
["A1.27",null,"Supply and install subsoil drainage system complete with Flow Net, Geotextile, HDPE layer and piping, as per drawing."]
["A1.27.1",null,"a)    Landfill Area","m",1050]
[]
["A1.28",null,"Hydro seed final rehabilitated areas with location specific grass species"]
["A1.28.1",null,"a)    Landfill Area","m2",{"$f":"E16","v":122900}]
["A1.28.1",null,"b)    Toe Drain","m2",{"$f":"1700*8.3","v":{"v":14110.000000000002,"d":"14110"}}]
[]
[null,"1200 GA","CONCRETE WORKS"]
[]
["A1.29",null,"Concrete lined energy dissipater: Supply, place and compact Hyson Cells filled with 25Mpa 19mm stone concrete, and stone pitching complete  as shown on the drawings"]
["A1.29.1",null,"a)    Landfill Area","Sum",1]
[]
["A1.30",null,"Import and place 100mm Hyson Cell or similar to concrete down chute.  Fill will 25Mpa 19mm stone concrete."]
["A1.30.1",null,"a)    Hyson Cells","m2",{"$f":"70*4","v":280}]
["A1.30.2",null,"b)    Concrete","m³",{"$f":"E115*0.1","v":28}]
[]
[]
[null,null,"Total brought forward"]
[]
[null,null,"Total Section A1 Carried Forward To Summary"]
[]
["________________________________",{"$nulls":3},"_______________________"]
["TENDERER'S SIGNATURE",{"$nulls":3},"DATE"]

{"sheet":"SED-Schedule A3","index":3,"n_rows":47,"n_cols":6,"rows_kept":47,"merged":[[3,1,3,4],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[42,0,42,4]]}
[{"$nulls":5},"SCHEDULE A3"]
[]
[]
[null,"SOCIO-ECONOMIC DEVELOPMENT (SED)"]
[]
["Item","Description","U O M","Qty","Rate (B)","Total A*B"]
["No."]
[]
[]
[null,"SCHEDULE I :  SOCIO ECONOMIC DEVELOPMENT "]
[]
[1,"SKILLS DEVELOPMENT PROGRAM"]
[]
[1.1,"Accredited training programmes are targeted which will provide the beneficiaries with significant and recognized credit value in accordance with the National Qualification Framework (NQF) (2% of Project Value - Sub Total A)","Sum",1]
[]
[1.2,"Contractors mark-up on Item 1.1 above","%"]
[]
[2," SOCIAL RESPONSIBILITY PROGRAM"]
[]
[2.1,"Social Responsibility programs aimed at community development  (1% of Project Value - Sub Total A)","Sum",1]
[]
[2.2,"Contractors mark-up on Item 2.1 above","%"]
[]
[3,"COMMUNITY LIASON OFFICER"]
[]
[3.1,"Community Liason Officer. A key component in aiding the realisation of the SED objectives is effective community liaison with all the relevant role-players, structures, civic organisations and the community at large.","Sum",1]
[]
[3.2,"Contractors mark-up on Item 3.1 above","%"]
[]
[4,"SED ADMINISTRATION"]
[]
[4.1,"Labour Management Services (1% of Project Value - Sub Total A)","Sum",1]
[]
[4.2,"Contractors mark-up on Item 4.1 above","%"]
[]
[5,"PARTICIPATION OF LOCAL ENTERPRICES"]
[]
[5.1,"Work Allocated to Local Enterprises  (Inclusive of P&G's and SHEQ) (Minimum 5% of Project Value) (Sub-Total A)","Sum",1]
[]
[5.2,"Contractors mark-up on Item 5.1 above","%"]
[]
["Total amount excluding Value-Added Tax (VAT) to be carried to "]
["Summary of Price Schedules"]
[]
[]
["________________________________",{"$nulls":3},"_______________________"]
["TENDERER'S SIGNATURE",{"$nulls":3},"DATE"]