{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["MOS","SUMMARY (2)","BoQ","4100","4200"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":28,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"MOS","index":0,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["MATERIALS ON SITE"]
[]
["ITEM","DESCRIPTION ","UNIT","QTY","RATE","AMOUNT"]
[]
[1,"80mm Interlocking Paving Grey 30 Mpa","m2",5500,106,{"$f":"E5*D5","v":583000}]
[2,"Freight Charges","Item",37,2500,{"$f":"E6*D6","v":92500},null,{"$f":"F5*0.055","v":32065}]
[null,null,null,null,"Sub-Total",{"$f":"SUM(F5:F6)-H6","v":643435}]
[]
[3,"G5 Material (-55mm)","m3",2000,132,264000]
[4,"Transport","m3",2000,82.5,165000]
[5,"Dump Rock ( Fillling)","m3",2160,69,149040,null,null,{"$f":"106*5500","v":583000},"*"]
[6,"Transport","m3",2160,82.5,{"$f":"E12*D12","v":178200},null,null,{"$f":"2500*37","v":92500}]
[null,null,null,null,"Sub-Total",{"$f":"SUM(F9:F12)","v":756240}]
[]
[7,"Concrete Ready Mix ( 25Mpa)","m3",350,1186.33,415215.5,null,null,{"$f":"SUM(I11:I12)","v":675500}]
[null,null,null,null,"Sub-Total",{"$f":"F15","v":415215.5},null,null,{"$f":"I11*0.055","v":32065}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"F16+F13+F7","v":1814890.5}]
[]
[]
[null,"Total (Value of materials on site excluding VAT (80%)",null,null,null,{"$f":"F30*0.8","v":1451912.4000000001}]

{"sheet":"SUMMARY (2)","index":1,"n_rows":19,"n_cols":3,"rows_kept":19,"cut":false,"hidden":false,"merged":[[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1]]}
[null,"SUMMARY SCHEDULE"]
["SECTION ","DESCRIPTION ","AMOUNT"]
[null,"SCHEDULE A"]
["SECTION 1","PRELIMINARY AND GENERAL",{"$f":"BoQ!F171","v":0}]
[null,"SCHEDULE B"]
["SECTION 2","SITE CLEARANCE                                                                                   ",{"$f":"BoQ!F202","v":0}]
["SECTION 3","ACCOMMODATION OF TRAFFIC",{"$f":"BoQ!F250","v":0}]
["SECTION 4","EARTHWORKS (ROADS, SUBGRADE)                                                     ",{"$f":"BoQ!F380","v":0}]
["SECTION 5","STORMWATER DRAINAGE, SITE CLEARANCE AND EXCAVATION",{"$f":"BoQ!F468","v":0}]
["SECTION 6","SUBBASE",{"$f":"BoQ!F503","v":0}]
["SECTION 7","ASPHALT SURFACING                                                                            ",{"$f":"BoQ!F554","v":0}]
["SECTION 8","SEGMENTED PAVING",{"$f":"BoQ!F580","v":0}]
["SECTION 9","KERBING AND CHANNELLING",{"$f":"BoQ!F606","v":0}]
["SECTION 10","ANCILLARY ROADWORKS",{"$f":"BoQ!F705","v":0}]
["SUB TOTAL 1",null,{"$f":"SUM(C3:C14)","v":0}]
["CONTINGENCIES @ 8%",null,{"$f":"8%*C15","v":0}]
["SUB TOTAL 1",null,{"$f":"C16+C15","v":0}]
["VAT @15%",null,{"$f":"C17*0.15","v":0}]
["TOTAL PROJECT COST",null,{"$f":"C18+C17","v":0}]

{"sheet":"BoQ","index":2,"n_rows":705,"n_cols":9,"rows_kept":705,"cut":false,"hidden":false,"merged":[[430,0,431,4]]}
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
["NO"]
[]
[]
[null,"SECTION 1 : GENERAL"]
[]
[1.1000000000000001,"SCHEDULED FIXED-CHARGE ITEMS"]
[]
["1.1.1","Contractual Requirements","Sum",1,0,{"$f":"D12*E12","v":0}]
[]
[null,"Establish Facilities on the Site :"]
[]
[null,"Facilities for Engineer (SABS 1200 AB)"]
[]
["1.1.2","a) Furnished Offices (2 No.)","Sum",1,0,{"$f":"D18*E18","v":0}]
[]
["1.1.3","c) Nameboards (2 No.)","Sum",1,0,0]
[]
[null,"Facilities for Contractor"]
[]
["1.1.4","a) Offices and storage sheds","Sum",1,0,0]
[]
["1.1.5","c) Laboratories","Sum",1,0,0]
[]
["1.1.6","h) Water supplies, electric power and communications","Sum",1,0,0]
[]
["1.1.7","j) Plant","Sum",1,0,0,null,7.0000000000000007E-2,5]
[]
["1.1.8","Other fixed-charge obligations","Sum",1,0,0]
[]
["1.1.9","Remove Engineer's and Contractor's Site establishment on completion","Sum",1,0,0]
[null,null,null,null,null,null,null,{"$f":"(G35*(1+$H$30)^$I$30)","v":0}]
["1.1.10","Comply with health and safety specifications","Sum",1,0,0]
[]
[1.2,"SCHEDULED TIME-RELATED ITEMS"]
[]
[null,"(Contract period is eight months)"]
[]
[null,"Operate and maintain facilities on the Site for the duration of construction:"]
[]
[null,"a) Facilities for Engineer for duration of construction (as per item 1.1.2 )"]
[]
["1.2.1","Offices: 2 rooms, etc., as for item 1.1.2","Month",8,0,0]
[]
[null,"b) Facilities for Contractor for duration of construction, except where otherwise stated"]
["1.2.2","a) Offices and storage sheds","Month",8,0,0]
[]
["1.2.3","c) Laboratories","Month",8,0,0]
[]
["1.2.4","h) Water supplies, electric power and communications","Month",8,0,0]
[]
["1.2.5","j) Plant","Month",8,0,0]
[]
[" TOTAL CARRIED FORWARD",null,null,null,null,{"$f":"SUM(F7:F55)","v":0}]
[]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[" BROUGHT FORWARD"]
[]
[]
["1.2.6","Supervision for duration of construction.","Month",8,0,0]
[]
["1.2.7","Company and head office overhead costs for the duration of the contract","Month",8,0,0]
[]
["1.2.8","Supervision of SMMEs for duration of construction (One Foreman for every Three Sub-contractors)","Month",8,0,0]
[]
["1.2.9","Provision of training for 1 student","Month",8,0,0]
[]
["1.2.10","Other time-related obligations","Sum",1,0,0]
[]
["1.2.11","Remuneration of Community Liaison Office (CLO)","Month",8,7000,{"$f":"D79*E79","v":56000}]
[]
["1.2.12","Overhead charges and profit on item 1.2.11","%",56000,0,0]
[]
["1.2.13","Obtaining and maintaining in good standing, of wayleaves for the duration of the Contract","Sum",1,0,0]
[]
["1.2.14","Obligation with regards to the Project Steering Committee - Social facilitation","Month",8,0,0]
[]
["1.2.15","Obligation with regards to the PSC","Prov Sum",1,0,0]
[]
["1.2.16","Comply with health and safety specification.","Month",8,0,0]
[]
[]
["1.3","SUMS STATED PROVISIONALLY BY ENGINEER (See 8.1.2.1 (d))"]
[]
["1.3.1","a) Material tests required by the Engineer","Stated Sum",1,50000,50000]
[]
["1.3.2","Overheads, charges and profit in respect of item 1.4.1","%",{"$f":"E94","v":50000},0,0]
[]
["1.3.3","Relocation, remove and protection of services","Stated Sum",1,50000,50000]
[]
["1.3.4","Overheads, charges and profit in respect of item 1.4.3","%",{"$f":"E98","v":50000},0,0]
[]
["1.3.5","Detection/Scanning of existing services by GPS","Stated Sum",1,40000,40000]
[]
["1.3.6","Overheads, charges and profit in respect of item 1.4.5","%",{"$f":"E102","v":40000},0,0]
[]
["1.3.7","Cellphone for the engineer","Stated Sum",1,10000,10000]
[]
["1.3.8","Overheads, charges and profit in respect of item 1.47","%",{"$f":"E106","v":10000},0,0]
[]
["1.3.9","Formal training by the nominated training provider","Stated Sum",1,150000,150000]
[]
["1.3.10","Overheads, charges and profit in respect of item 1.4.9","%",{"$f":"E110","v":150000},0,0]
[]
["1.4","DAYWORK",null,null,null,null,null,{"$f":"(G114*(1+$H$30)^$I$30)","v":0}]
[]
[null,"Labour",null,null,null,null,null,0]
[]
["1.4.1","Skilled","h",100,0,0]
[]
["1.4.2","Semi-skilled","h",320,0,0,null,0]
[]
["1.4.3","Unskilled","h",400,0,0]
[]
[null,"Contractor's own plant (contractor must provide details of suitable plant)"]
[]
[null,"Excavator"]
["1.4.4","Minimum power 75kW (16)","h",20,0,0]
[]
[null,"Tractor Loader Backactor"]
["1.4.5","Minimum power :50 kW ( Similar to cat 920) Manufacture ....... Model ..............","h",20,0,0]
[]
[null,"Front end loader"]
[]
[" TOTAL CARRIED FORWARD",null,null,null,null,0]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[" BROUGHT FORWARD",null,null,null,null,{"$f":"F134","v":0}]
[]
[]
["1.4.6","Minimum power: 60kW (Similar to Cat 920 ) manufacture ...... model ......","h",20,0,{"$f":"D146*E146","v":0}]
[null,"Platform truck"]
[]
["1.4.7","Minimum load mass :4t","h",20,0,{"$f":"D149*E149","v":0}]
[null,"Tip truck"]
[]
["1.4.8","Minimum load mass: 10t minimum load capacity 10m³","h",20,0,0]
[null,"Compressor complete with one hand held plate compactor and all attachments"]
[]
["1.4.9","Minimum capacity: 7m³/ minutes Manufacturer ...... Model....","h",20,0,0]
[]
["1.4.10","Submersible dewatering pump, 40m³/h, with hoses and power supply manufacturer... model......","h",20,0,0]
[]
[1.5,"TEMPORARY WORKS"]
[]
["1.5.2","Deal with traffic (accomodation of traffic)","Sum",1,0,0]
[]
["1.5.3","Existing services"]
[]
["1.5.4","(c) Excavate by hand in soft material to expose services","m³",100,0,0]
[]
[]
["1.5.5","Provisional sum for unblocking and cleaning of stormwater system on all streets","Prov Sum",1,0,0]
[]
[]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F142:F169)","v":0}]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[]
[null,"SECTION 2 : SITE CLEARANCE"]
[]
[2.1,"CLEAR SITE"]
[]
["2.1.1","Clear and grub Site","ha",2,0,{"$f":"D185*E185","v":0}]
[]
["2.1.5","Reclear surfaces (provisional) (where ordered by Engineer)","ha",0.05,0,{"$f":"D187*E187","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,200,{"$f":"(H193*(1+$H$30)^$I$30)","v":280.51034614000002}]
[null,null,null,null,null,null,null,null,{"$f":"(H194*(1+$H$30)^$I$30)","v":0}]
[null,null,null,null,null,null,null,300,{"$f":"(H195*(1+$H$30)^$I$30)","v":420.76551921000004}]
[]
[]
[]
[]
[]
[]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F180:F200)","v":0}]
[]
[]
[null,null,null,null,null,null,null,900,{"$f":"(H205*(1+$H$30)^$I$30)","v":1262.2965576300001}]
[null,null,null,null,null,null,null,1300,{"$f":"(H206*(1+$H$30)^$I$30)","v":1823.3172499100003}]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED",null,2500,{"$f":"(H208*(1+$H$30)^$I$30)","v":3506.3793267500005}]
["NO",null,null,null,null,"AMOUNT"]
[]
[]
[]
[null,"SECTION 3 :ACCOMMODATION OF TRAFFIC"]
[]
[3.1,"FINISHINGS"]
[null,null,null,null,null,null,null,6000,{"$f":"(H216*(1+$H$30)^$I$30)","v":8415.3103842000019}]
["3.1.1","Topsoiling","m²",null,0,"Rate Only"]
[null,null,null,null,null,null,null,6500,{"$f":"(H218*(1+$H$30)^$I$30)","v":9116.5862495500005}]
["3.1.2","Grassing","m²",null,0,"Rate Only"]
[]
[]
["3.1.3","Accomodation of traffic and maintanance of by passes","km",2,0,{"$f":"D222*E222","v":0}]
[]
[null,"Existing roads used as bypasses","m",2000,0,{"$f":"D224*E224","v":0}]
[]
[null,"Temporary traffic control"]
[]
[null,"Flagmen","p/m",8,0,0]
[]
[null,"Portable Stop and Go signs","No.",2,0,0]
[]
[null,"Amber flashing lights","No.",2,0,0]
[]
[null,"Road signs, TR-series,1200 in diameter","No.",10,0,0]
[]
[null,"Road signs, TW-series, 1524mm sides","No.",10,0,0]
[]
[null,"Road signs, TG series","No.",10,0,0]
[]
[null,"Danger plates and delineators","No.",100,0,0]
[]
[null,"Movable barricades/ road sign combination","No.",8,0,0]
[]
[null,"Re-use or removal of traffic control facilities -"]
[]
[null,"Amber flashing light","No.",2,0,0]
[]
[]
[null,null,null,null,null,null,null,550,{"$f":"(H249*(1+$H$30)^$I$30)","v":771.40345188500009}]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F212:F248)","v":0}]
[null,null,null,null,null,null,null,1000,{"$f":"(H251*(1+$H$30)^$I$30)","v":1402.5517307000002}]
[]
[null,null,null,null,null,null,null,65,{"$f":"(H253*(1+$H$30)^$I$30)","v":91.165862495500008}]
[]
[null,null,null,null,null,null,null,1000,{"$f":"(H255*(1+$H$30)^$I$30)","v":1402.5517307000002}]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT",null,1500,{"$f":"(H258*(1+$H$30)^$I$30)","v":2103.8275960500005}]
[null,null,null,null,null,null,null,null,{"$f":"(H259*(1+$H$30)^$I$30)","v":0}]
[null,null,null,null,null,null,null,250,{"$f":"(H260*(1+$H$30)^$I$30)","v":350.63793267500006}]
[4,"SECTION 4 : EARTHWORKS (ROADS, SUBGRADE)"]
[null,null,null,null,null,null,null,"Sum"]
[null,"SITE CLEARANCE"]
[]
[4.0999999999999996,"Clear site","m²",5000,0,{"$f":"D265*E265","v":0}]
[null,null,null,null,null,null,null,3500,{"$f":"(H266*(1+$H$30)^$I$30)","v":4908.9310574500005}]
[4.2,"Remove trees","No.",null,null,"Rate only"]
[]
[4.3,"Remove topsoil up to 50mm to stockpile and maintainance thereof","m³",500,0,{"$f":"D269*E269","v":0}]
[]
[null,"TREATMENT OF ROAD-BED"]
[]
[4.4000000000000004,"Road-bed preparation and compaction of material"]
[]
["4.4.1","Compact to 90 % mod. AASHTO maximum density","m³",1500,0,{"$f":"D275*E275","v":0}]
[]
[null,"EARTHWORKS"]
[]
[4.5,"Cut to fill"]
[]
["4.5.1","Compact to 90 % mod. AASHTO maximum density","m³",3300,0,{"$f":"D281*E281","v":0}]
[]
[4.5999999999999996,"Borrow to fill"]
[]
["4.6.1","Compact to 90 % mod.AASHTO maximum density","m³",3300,0,{"$f":"D285*E285","v":0},null,2000,{"$f":"(H285*(1+$H$30)^$I$30)","v":2805.1034614000005}]
[]
[4.7,"Selected G7 layer compacted to 93 % mod. AASHTO maximum density","m³",920,0,{"$f":"D287*E287","v":0}]
[]
[4.8,"Extra-over items 6.6 to 6.8 inclusive for excavating and breaking down material in:",null,null,null,null,null,225,{"$f":"(H289*(1+$H$30)^$I$30)","v":315.57413940750001}]
[]
["4.8.1","Intermediate excavation","m³",2000,0,{"$f":"D291*E291","v":0}]
[]
["4.8.2","Hard excavation","m³",500,0,{"$f":"D293*E293","v":0}]
[]
["4.8.3","Boulder excavation Class A","m³",200,0,"Rate only"]
[]
["4.8.4","Boulder excavation Class B","m³",200,0,"Rate only"]
[]
[4.9000000000000004,"Cut to spoil from"]
[]
["4.9.1","Soft excavation","m³",500,0,"Rate only"]
[]
["4.9.2","Intermediate excavation","m³",500,0,"Rate only"]
[]
["4.9.3","Hard excavation","m³",200,0,"Rate only"]
[]
["4.9.4","Boulder excavation Class A","m³",100,0,"Rate only"]
[]
["4.9.5","Boulder excavation Class B","m³",100,0,"Rate only"]
[]
[]
[]
[" TOTAL CARRIED FORWARD",null,null,null,null,{"$f":"SUM(F260:F311)","v":0}]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[]
[" BROUGHT FORWARD",null,null,null,null,{"$f":"F313","v":0}]
[]
[]
[4.0999999999999996,"Removal of oversize material","m³",null,0,"Rate only"]
[]
[null,"Removal of existing kerbs","m",500,0,{"$f":"D328*E328","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,30,{"$f":"(H355*(1+$H$30)^$I$30)","v":42.076551921000004}]
[]
[]
[]
[null,null,null,null,null,null,null,12.5,{"$f":"(H359*(1+$H$30)^$I$30)","v":17.531896633750002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,12.5,{"$f":"(H375*(1+$H$30)^$I$30)","v":17.531896633750002}]
[]
[]
[]
[]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F322:F378)","v":0}]
[null,null,null,null,null,null,null,1900,{"$f":"(H381*(1+$H$30)^$I$30)","v":2664.8482883300003}]
[]
[]
[]
[null,null,null,null,null,null,null,15,{"$f":"(H385*(1+$H$30)^$I$30)","v":21.038275960500002}]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[5,"SECTION 5 :STORMWATER DRAINAGE SITE CLEARANCE AND EXCAVATION"]
[]
[5.0999999999999996,"Clear Site","m²",1400,0,{"$f":"D392*E392","v":0}]
[]
[null,"TRENCHES FOR STORMWATER PIPES"]
[]
[5.2,"Excavate in all materials for trenches, "]
[null,"backfill, compact and dispose of surplus "]
[null,"material :"]
[null,"Pipes over 550 mm dia up to 700 mm dia"]
[null,"Up to 1,0 m      "]
[]
[null,"Over 1,0 m up to 2,0 m    ","m",1000,0,{"$f":"D402*E402","v":0}]
[]
[null,"Over 2,0 m up to 3,0 m    ","m",100,0,{"$f":"D404*E404","v":0}]
[]
[5.3,"PIPES"]
[null,"Supply, handle, lay, bed Class C bedding, class D spigot and socket pipes with rolling rubber ring"]
[]
["5.3.1","b) 01. 75D 600 mm diameter","m",1000,0,{"$f":"D409*E409","v":0}]
[]
[null,"   02. 100D 600mm diameter","m",50,0,{"$f":"D411*E411","v":0}]
[]
["5.3.2","Supply and lay precast concrete inlets and outlets to culverts:"]
[null,".01. . All types","no.",4,0,{"$f":"D414*E414","v":0}]
[null,null,null,null,null,null,null,225,{"$f":"(H415*(1+$H$30)^$I$30)","v":315.57413940750001}]
[null,"Supply and install manholes and the like:"]
[5.4,".01 BRICKWORK MANHOLES          Construct complete with covers and frames"]
[]
["5.4.1","a) Type "]
[null,"0.01 depth up to 1.5m","no.",5,0,{"$f":"D420*E420","v":0}]
[]
[null,".0.02 depth up to 3m","no",3,0,{"$f":"D422*E422","v":0}]
[]
[]
[" TOTAL CARRIED FORWARD",null,null,null,null,{"$f":"SUM(F391:F422)","v":0}]
[]
[null,null,null,null,null,null,null,180,{"$f":"(H427*(1+$H$30)^$I$30)","v":252.45931152600002}]
[]
[null,null,null,null,null,null,null,180,{"$f":"(H429*(1+$H$30)^$I$30)","v":252.45931152600002}]
[]
[" BROUGHT FORWARD "]
[null,null,null,null,null,{"$f":"F425","v":0}]
[]
["5.5",".03. CATCHPITS Construct complete with Grid inlets "]
[]
["5.5.1","a) Type "]
[null,"0.01  for half round Channel depth  Up to 3.4 m","No.",4,0,{"$f":"D437*E437","v":0}]
[]
["5.6.",".04 Kerb inlets: "]
["5.6.1","a) Type "]
[]
[null," Length 1,8 m, as shown on dwg ",null,8,0,{"$f":"D442*E442","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"(H443*(1+$H$30)^$I$30)","v":0}]
[null," Length 2,4 m, as shown on dwg ",null,2,0,{"$f":"D444*E444","v":0}]
[]
["5.7","BRICKWORK"]
[]
["5.7.1","115 mm thick","m²",null,0,"Rate only"]
[]
["5.7.2","230 mm thick","m²",null,0,"Rate only"]
[]
["5.7.3","Plaster (not less than 10 mm and not more than 15 mm thick)","m²",null,0,"Rate only"]
[]
["5.7.4","Benching in Class15/19 concrete with granolithic rendering","m²",6,0,{"$f":"D454*E454","v":0}]
[]
[null,"ACCESSORIES"]
["5.7.5","Manhole covers SALBERG","No.",0,0,"Rate only"]
[]
["5.7.6","Step irons","No.",0,0,"Rate Only"]
[]
["5.7.7","Jointing with existing network ","Sum",1,0,{"$f":"D461*E461","v":0}]
[]
["5.7.8","Break into existing manhole and install"]
[]
[null,"0.01 75D 600 mm diameter","No. ",1,0,{"$f":"D465*E465","v":0}]
[]
[]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F431:F466)","v":0}]
[]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[6,"SECTION 6 : SUBBASE"]
[]
["PSME 6.3.3","Construct the subbase course with material from commercial sources: "]
[null,"C3 material, compacted to : "]
[null,"97% modified AASHTO density (300mm thick) ","m³",1500,0,{"$f":"D482*E482","v":0}]
[]
["6.3.4","Stabilizing agent"]
[null,"Portland cement (CEM II A-V 32.5N)","t",90,0,{"$f":"D485*E485","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"(H494*(1+$H$30)^$I$30)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F478:F501)","v":0}]
[]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[null,null,null,null,null,null,null,null,{"$f":"(H513*(1+$H$30)^$I$30)","v":0}]
[7,"SECTION 7 : ASPHALT SURFACING"]
["7 .1","PRIME COAT"]
[]
[null,"Prime coat using:"]
["7.1.1","Invert bituminous emulsion ","m²",14280,0,{"$f":"D518*E518","v":0}]
[]
["7.2","TACK COAT"]
[null,"Spray surface using emulsion"]
["7.2.1","30% stable grade emulsion ","m²",14280,0,{"$f":"D522*E522","v":0}]
[]
["PSMH 7.3","ASPHALT "]
[null,"Asphalt surfacing "]
[null,"Using A-E2 modified bitumen "]
[null,"0.1 Continously graded (coarse graded) "]
[null,"a. 40mm thick ","t",1400,0,{"$f":"D528*E528","v":0}]
[]
[null,"Aggregate variations from nominal mix ratios in asphalt mixes:","t",2,0,"Rate only"]
[]
[null,"Binder variation "]
[null,"(a) Class A-E2 modified binder","t",null,0,"Rate only"]
[null,null,null,null,null,null,null,5500,{"$f":"(H534*(1+$H$30)^$I$30)","v":7714.0345188500005}]
["7.4","TREATMENT OF AN EXISTING SURFACE EXHIBITING CERTAIN DEFECTS","m²",7000,0,{"$f":"D535*E535","v":0}]
[null,"Sawing or cutting asphalt or pavement layers:"]
[null,null,null,null,null,null,null,65,{"$f":"(H537*(1+$H$30)^$I$30)","v":91.165862495500008}]
["7.4.1","(a) Sawing asphalt ","m",4000,0,{"$f":"D538*E538","v":0}]
[]
["7.4.2","Cleaning the cracks with compressed air","km",0.6,0,{"$f":"D540*E540","v":0}]
[]
[null,"Applying bituminous binders and herbicides for sealing cracks: "]
["7.4.3","(a) Herbicide","litre",20,0,{"$f":"D543*E543","v":0}]
[]
["7.4.4","(d) Hot bitumen rubber","litre",100,0,{"$f":"D545*E545","v":0}]
[]
["7.4.3","(e) Other specified agents (sealing using Class C-E1 modified binder crack sealant)","litre",500,0,{"$f":"D547*E547","v":0}]
[null,null,null,null,null,null,null,750,{"$f":"(H548*(1+$H$30)^$I$30)","v":1051.9137980250002}]
[]
[]
[]
[]
[]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F513:F551)","v":0}]
[]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[8,"SECTION 8: SEGMENTED PAVING"]
[]
["PSMJ  8.1","Provision of Edge Restraints Concrete edge beams "]
["8.1.1","Class 15/38","m ",4080,0,{"$f":"D567*E567","v":0}]
[]
[null,"Construction of paving complete including screeded 20mm sand layer: S-A Type interlocking block25 Mpa"]
["8.1.2","60mm thickness ","m²",8160,0,{"$f":"D570*E570","v":0}]
[]
[null,"Cutting units to fit edge restraints"]
["8.1.3","0.1 Straight cutting ","m",{"$f":"D567*5%","v":204},0,0]
[]
[8.1999999999999993,"Construction of pedestrian ramps ","No",4,0,0]
[null,"for the disabled"]
[]
[]
[]
[" TOTAL CARRIED FORWARD",null,null,null,null,{"$f":"SUM(F564:F578)","v":0}]
[]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[9,"SECTION 9: KERBING AND CHANNELLING"]
[]
[9.1,"CONCRETE KERBING AND CHANNELLING"]
["9.1.1"," Kerb and Half round channel combination","m",4100,0,{"$f":"D593*E593","v":0}]
[]
["9.1.2","Barrier (Fig.7) Kerb and channel combination","m",4100,0,{"$f":"D595*E595","v":0}]
[]
["9.2","Variation of tests on extruded kerbing"]
[]
["9.2.1","a) Transverse strength test (Prov.)","No.",null,0,"Rate only"]
[]
["9.2.2","b) Set of 3 cubes (Prov.)","No.",null,0,"Rate only"]
[]
["9.2.3","c) Set of 3 cores (Prov.)","No.",null,0,"Rate only"]
[]
[]
[" TOTAL CARRIED FORWARD TO SUMMARY",null,null,null,null,{"$f":"SUM(F590:F604)","v":0}]
[]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[10,"SECTION 10: ANCILLARY ROADWORKS"]
[]
["10.1","GUARDRAILS"]
["10.1.1","Supply and erect galvanized steel guardrails on timber posts, backfilled with material available on Site","m",null,0,"Rate only"]
[]
["10.1.2","Extra-over Item 13.1.1 for horizontally curved guardrails factory-bent to a radius of less than 150 mm End Units","m",null,0,"Rate only"]
[]
["10.1.3","a) End wings","No.",null,0,"Rate only"]
[]
["10.1.4","Additional guardrail posts","No.",null,0,"Rate only"]
[]
["10.1.5","Reflector plates, supply and fix","No.",null,0,"Rate only"]
[]
[10.199999999999999,"PERMANENT TRAFFIC SIGNS"]
[]
[null,"Sign faces with painted or galvanized (as stated) background. Symbols, characters, legend, and borders in engineering grade retroreflective material with signboards constructed from"]
[]
["10.2.1","a) Aluminium sheet (2,0 mm thick), of area over 2 m² and up to 10 m²","m²",10,0,{"$f":"D633*E633","v":0}]
[]
["10.2.2","b) Aluminium extrusions (alloy and temper condition stated), all sizes","m²",null,0,"Rate only"]
[]
[null,"c) Sheet steel (1,6 mm thick),of area Over and Up to"]
[]
["10.2.3","- 2 m²","m²",null,0,"Rate only"]
[]
["10.2.4","2 m²  to 10 m²","m²",null,0,"Rate only"]
[]
["10.2.5","10 m² to 15 m²","m²",null,0,"Rate only"]
[]
[null,"d) Weather-resistant particle board (12,7 mm thick), of area Over and Up to"]
[]
["10.2.6","- 2 m²","m²",null,0,"Rate only"]
[]
["10.2.7","2 m²  to 10 m²","m²",null,0,"Rate only"]
[]
[null,"Extra-Over Item 13.2 for using"]
[]
["10.2.8","a) Engineering grade retroreflective background (Prov.)","m²",10,0,{"$f":"D653*E653","v":0}]
[]
[]
[" TOTAL CARRIED FORWARD",null,null,null,null,{"$f":"SUM(F616:F654)","v":0}]
[]
[]
[]
[]
[]
[]
["ITEM","DESCRIPTION","UNIT","QTY","RATE","TENDERED"]
["NO",null,null,null,null,"AMOUNT"]
[]
[]
[" BROUGHT FORWARD",null,null,null,null,{"$f":"F656","v":0}]
[]
["10.2.9","b) High intensity grade retroreflective background, characters, symbols, legend and borders. (Prov)","m²",null,0,"Rate only"]
[]
["10.2.10","c) High intensity grade characters, symbols, legend and borders. Engineering grade retroreflective background (Prov.)Sign Supports","m²",null,0,"Rate only"]
[]
["10.2.11","a) Structural steel painted","No.",10,0,{"$f":"D673*E673","v":0}]
[]
["10.2.12","c) Timber diameter 145 mm - 175 mm pine","m",10,0,{"$f":"D675*E675","v":0}]
[]
["10.2.13","Excavation for sign supports and backfilling with in-situ material","m³",2,0,{"$f":"D677*E677","v":0}]
[]
["10.2.14","Statutory signs, street names, and the like, supplied and erected complete","No.",18,0,{"$f":"D679*E679","v":0}]
[]
["10.3","ROAD MARKINGS"]
[null,"Non-reflectorized paint applied at nominal rate of 0,42 l/m² (or proprietary brand roadmarking material applied at a nominal rate of ... l/m²)"]
[]
["10.3.1","a) White lines (broken or unbroken) (width 150 mm)","km",2,0,{"$f":"D684*E684","v":0}]
[]
["10.3.2","b) Yellow lines (broken or unbroken) (width 150 mm)","km",4,0,{"$f":"D686*E686","v":0}]
[]
["10.3.3","c) White characters and symbols","m²",25,0,0]
[]
["10.3.4","d) Yellow characters and symbols","m²",68.400000000000006,0,0]
[]
[null,"Variation in rate of application from that stated for item 13.3"]
["10.3.5","a) White paint","l",null,0,"Rate only"]
[]
["10.3.6","b) Yellow paint","l",null,0,"Rate only"]
[]
["10.3.7","c) Glass beads","kg",null,0,"Rate only"]
[]
["10.3.8","d) Proprietary brand roadmarking material","l",null,0,"Rate only"]
[]
["10.3.9","Setting out and premarking of lines (excluding traffic island markings, characters, and symbols)","km",0.5,0,"Rate only"]
[null,"Sandblasting existing markings","Sum"," ",0,"Rate only"]
[]
[]
[" TOTAL CARRIED FORWARD",null,null,null,null,{"$f":"SUM(F666:F703)","v":0}]

{"sheet":"4100","index":3,"n_rows":60,"n_cols":14,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[]
["RUSTENBURG LOCAL MUNICIPALITY"]
["CONTRACT NO: RLM/OMM/0080/2020/21"]
["CONSTRUCTION OF ROADS AND STORMWATER IN THABANENG"]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QTY","PRV","CURR","ESTIMATED","PRV","CURR","TOT","ESTIMATED","%"]
["NO",null,null,null,null,null,"QTY","QTY","RATE","AMOUNT","AMOUNT","AMOUNT","AMOUNT","CLAIMED"]
[]
[]
[null,"PRIME COAT"]
[]
[]
[" "]
[" 41.01","Prime coat:"]
[]
[null,null,"Prime coat rate at 0.7l/m2"]
[null,"(b)","Quick drying RTH1/4P tar prime complying "]
[null,null,"with SABS 748",null,"lt",null,null,null,25,null,null,null,"Rate Only"]
[]
[" 41.02","Aggregate for blinding                  ",null,null,"m²",null,null,null,80,null,null,null,"Rate Only"]
[]
[]
[" 41.03","Extra over item 41.01 for applying the prime"]
[null,"coat in areas accessible only to hand held "]
[null,"equipment",null,null,"litre",null,null,null,40,null,null,null,"Rate Only"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" 4100","TOTAL CARRIED TO SUMMARY",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M9:M58)","v":0}]

{"sheet":"4200","index":4,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[]
["RUSTENBURG LOCAL MUNICIPALITY"]
["CONTRACT NO: RLM/OMM/0080/2020/21"]
["CONSTRUCTION OF ROADS AND STORMWATER IN THABANENG"]
[]
["ITEM","DESCRIPTION",null,null,"UNIT","QTY","PRV","CURR","ESTIMATED","PRV","CURR","TOT","ESTIMATED","%"]
["NO",null,null,null,null,null,"QTY","QTY","RATE","AMOUNT","AMOUNT","AMOUNT","AMOUNT","CLAIMED"]
[]
[]
[null,"ASPHALT BASE AND SURFACING"]
[]
[]
[" "]
[42.02,"Asphalt surfacing (60/70 pen bitumen)"]
[]
[null,"(a)","Contunously graded"]
[]
[null,null,"(2) Medium graded"]
[]
[null,null,"(iii)","30 mm thick","m²",null,null,null,210,null,null,null,"Rate Only"]
[]
[42.04,"Tack coat of 30% stable-grade emulsion",null,null,"l",null,null,null,25,null,null,null,"Rate Only"]
[]
[42.08,"100mm cores in asphalt",null,null,"No",null,null,null,500,null,null,null,"Rate Only"]
[]
[42.13,"Placing and compacting Asphalt in restricted"]
[null,"areas"]
[]
[null,"(a) Extra over item 42.02",null,null,"m²",null,null,null,200,null,null,null,"Rate Only"]
[]
[]
[42.14,"Extra over item 42.04 for applying tack coat in",null,null,"l",null,null,null,30,null,null,null,"Rate Only"]
[null,"restricted areas"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[4200,"TOTAL CARRIED TO SUMMARY",null,null,null,null,null,null,null,null,null,null,0]