{"text_format":"3","workbook":"xls","n_sheets":24,"sheets":["1200","1300","1400","1500","1600","1700","1800","2100","2200","3300","3400","5100","5200","5400","5600","5900","6100","6200","6300","6400","SUMMARY (2)","SUMMARY","Professional Fees","Sheet1"],"not_rendered":{"external_links":1,"defined_names":36},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1200","index":0,"n_rows":56,"n_cols":9,"rows_kept":56,"merged":[[0,1,0,8],[1,1,1,8],[3,2,3,4],[4,2,4,4],[5,2,5,4],[7,2,7,4],[10,2,10,4],[12,2,12,4],[16,3,16,4],[18,3,19,4],[18,5,19,5],[18,6,19,6],[18,7,19,7],[18,8,19,8],[20,3,20,4],[21,2,21,4],[25,3,25,4],[26,3,26,4],[28,3,28,4],[30,3,30,4],[32,2,32,4],[34,3,34,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,3,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[54,2,54,4],[55,2,55,7],[56,1,56,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 1200"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[null,null,"SECTION 1200",{"$nulls":5},""]
[null,1200,"GENERAL REQUIREMENTS AND PROVISIONS"]
[]
[null,"B12.02","Relocation and protection of services"]
[null,null,"(a) Dealing with existing services"]
[]
[null,null,"(ii) Water Mains ",null,null,"Prov Sum",1,0,0]
[]
[null,null,"(iii) Electrical Services",null,null,"Prov Sum",1,0,0]
[]
[null,null,"(b) Dealing with property acceses",null,null,"Prov Sum",1,0,0]
[]
[null,null,"(c)","Relocation of Fences",null,"Prov Sum",1,0,0]
[]
[null,null,"(d)","Contractor's handling costs, profit and all other charges in respect of Sub-items B12.01(a) above:",null,"%",0,null,0]
[]
[]
[null,"B12.03","Community Liason Officer"]
[]
[null,null,"(a)","Salary of Community Liason Officer",null,"Prov Sum",1,{"v":65000,"d":"R65,000.00"},{"v":65000,"d":"R65,000.00"}]
[]
[null,null,"(b)","Extra over item B12.03 (a) for contractor's overheads, administration charges and cost",null,"%",{"v":65000,"d":"R65,000.00"},null,0]
[null,null,"(c)","Setting out of the works by a surveyor",null,"Sum",1,0,0]
[]
[null,null,"(d)","Provision for As built Drawings",null,"Sum",1,0,0]
[]
[null,null,"(e)","Construction Name Board 3m x2.5m on timber posts",null,"Sum",2,0,0]
[]
[null,"B12.04","Compliance with OHS Act (Act 85 of 1993)"]
[]
[null,null,"(a)","Compliance with Occupational and Safety (Act 85 of 1993) and all relevant and applicable Regulations, especially the construction Regulations, 2003 as promulgated on the 18 of July 2003 under Section 43 of the Occupational Health and Safety Act (Act 85 of 1993), and Covid-19 (C19 OHS), 2020 as gezetted including all amendments as amended from time to time for the duration of the contract",null,"Sum",1,0,0]
[]
[null,null,"(b) Provision of an OH & S Plan in terms of clause 5 of the schedule,prior to the commencement of works as well as full consolidated copy of such plan at the completion of a record of all drawings,designs,copies of statutory appointment material used and other similar information",null,null,"Sum",1,0,0]
[]
[null,null,"(c) Auditing and Monitoring by Health and Safety Consultant appointed by Employer's Agent",null,null,"Prov Sum",1,{"v":60000,"d":"R60,000.00"},{"v":60000,"d":"R60,000.00"}]
[]
[null,null," (c.1) Handling cost, profit and all other charges in respect of item B12.04 (c) ",null,null,"%",{"v":60000,"d":"R60,000.00"},null,{"v":3000,"d":"R3,000.00"}]
[]
[null,null,"(e)","Registration with Compensation Fund or Approved /licenced compensation insurer",null,"Month",6,0,0]
[null,"B12.05","(a) Environmental Management",null,null,"Prov Sum",1,{"v":65000,"d":"R65,000.00"},{"v":65000,"d":"R65,000.00"}]
[]
[null,null,"(b) Monitoring of compliance with and reporting on the EMP",null,null,"Prov Sum",1,{"v":20000,"d":"R20,000.00"},{"v":20000,"d":"R20,000.00"}]
[]
[null,null,"(c) Access to borrow pit",null,null,"Prov Sum",1,{"v":15000,"d":"R15,000.00"},{"v":15000,"d":"R15,000.00"}]
[]
[null,null,"Handling cost, profit and all other charges in respect of item B12.05 (a), (b) and (c) ",null,null,"%",{"v":100000,"d":"R100,000.00"},null,0]
[]
[null,"B12.06","(a) Appointment of one local trainee student for the duration of the contract",null,null,"Prov Sum",1,{"v":60000,"d":"R60,000.00"},{"v":60000,"d":"R60,000.00"}]
[]
[null,null,"(b) Handling cost and profit in respect of sub item B12.05(a) above",null,null,"%",{"v":60000,"d":"R60,000.00"},{"v":0.15,"d":"15%"},{"v":9000,"d":"R9,000.00"}]
[]
[null,"  1200","TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"1300","index":1,"n_rows":45,"n_cols":9,"rows_kept":45,"merged":[[0,1,0,8],[1,1,1,8],[5,2,5,4],[10,2,10,4],[12,2,12,4],[14,2,14,4],[15,2,15,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[21,2,21,4],[44,2,44,7],[45,1,45,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 1300"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,1300,"CONTRACTOR'S ESTABLISHMENT ON SITE AND GENERAL OBLIGATIONS",{"$nulls":5},""]
[]
[]
[null,13.01,"The Contractor's general obligations:"]
[]
[null,null,"(a) Fixed obligations",null,null,"Sum",1,0,0]
[]
[null,null,"(b) Value-related obligations",null,null,"Sum",1,0,0]
[]
[null,null,"(c) Time-related obligations",null,null,"Month",6,0,0]
[{"$nulls":4},""]
[]
[null,null,"Compensation for Environmental Control:"]
[]
[null,null,"(a) Environmental Control Officer provided by the Contract",null,null,"Month",6,0,0]
[]
[null,null,"(b) EMPr requirements for the Contract",null,null,"Month",6,0,0]
{"$rows_empty":21}
[{"$nulls":8},""]
[null," 1300","TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"1400","index":2,"n_rows":94,"n_cols":11,"rows_kept":94,"merged":[[0,1,0,8],[1,1,1,8],[4,2,4,4],[5,2,5,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,7],[53,1,53,8],[54,1,54,8],[57,1,57,7],[58,2,58,4],[59,2,59,4],[60,2,60,4],[61,2,61,4],[62,2,62,4],[63,2,63,4],[64,2,64,4],[65,2,65,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[69,2,69,4],[70,2,70,4],[71,2,71,4],[72,2,72,4],[73,2,73,4],[74,2,74,4],[75,2,75,4],[76,2,76,4],[77,2,77,4],[78,2,78,4],[79,2,79,4],[80,2,80,4],[81,2,81,4],[82,2,82,4],[83,2,83,4],[84,2,84,4],[85,2,85,4],[92,2,92,4],[93,2,93,7]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 1400"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[null,1400,"HOUSING, OFFICES AND LABORATORY FOR THE ENGINEER'S SITE PERSONEL",{"$nulls":5},""]
[null,14.01,"Office and laboratory accommodation:"]
[]
[null,null,"The provision of accommodation as specified, including roof, external and internal walls, windows complete with glazing, doors with locks and fittings, burglar proofing, painting, floors, fencing, the provision of a 220/250 volt electrical installation wiring, switchboards, etc, water and sewerage installation, and stores complete, in accordance with the drawings and specifications, except for items scheduled elsewhere:",null,null,"Sum",1,0,0]
[]
[null,null,"(a) Offices (interior floor space only)",null,null,"m2",20,0,0,null,257.14285714285717]
[]
[null,null,"(b) provision for contribution to the other specific tests,testing material and judgement of workmanship",null,null,"P.Sum",1,{"v":120000,"d":"R120,000.00"},{"v":120000,"d":"R120,000.00"}]
[]
[null,null,"(c) Handling Cost and Profit",null,null,"%",{"v":120000,"d":"R120,000.00"}]
[]
[null,null,"(c) Ablution units",null,null,"m2",8,0,0]
[]
[null,14.02,"Office and laboratory furniture:"]
[]
[null,null,"(a) Chairs",null,null,"No",15,0,0]
[]
[null,null,"(d) Desks, complete with drawers and locks",null,null,"No",1,0,0]
[]
[null,null,"(e) Drawing tables",null,null,"No",3,0,0]
[]
[null,null,"(f) Conference tables ( 8 seater)",null,null,"No",1,0,0]
[]
[null,null,"(g) Provision of a computer, complete with printer and software as specified by the engineer",null,null,"Sum",1,{"v":20000,"d":"R20,000.00"},{"v":20000,"d":"R20,000.00"}]
[]
[null,null,"(h) Handling cost and Profit",null,null,"%",{"v":20000,"d":"R20,000.00"}]
[]
[null,14.03,"Office and laboratory fittings, installations and equipment:"]
[]
[null,null,"(a) Items measured by number:"]
[]
[null,null,"(i) 220/250 volt power points including adequate voltage regulators",null,null,"No",4,0,0]
[]
[null,null,"(ii) 400/231 volt 3-phase power points",null,null,"No",1,0,0]
[]
[null,null,"(iii) Double 80 watt fluorescent-light fittings complete with ballast\nand tubes",null,null,"No",3,0,0]
[]
[null,null,"(vi) Wash-hand basins complete with taps and drains",null,null,"No",1,0,0]
[]
[null,null,"(x) Fire extinguishers, 9,0 kg, all purpose dry powder type,\ncomplete, mounted on wall with brackets",null,null,"No",3,0,0]
[]
[null,null,"(xi) Air-conditioning units with 2,2 kW minimum capacity, mounted and with own power connection",null,null,"No",2,0,0]
[]
[null,null,"(xiv) General-purpose steel cupboards with shelves",null,null,"No",1,0,0]
[]
[null,null,"((xv) Steel filing cabinets with drawers",null,null,"No",1,0,0]
[]
[null,null,"(xvi) Refrigerators (300 l min)",null,null,"No",1,0,0]
[null,1400,"TOTAL CARRIED TO FORWARD",{"$nulls":5},0]
[]
[]
[{"$nulls":8},"SECTION 1400"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[null,"TOTAL BROUGHT FORWARD",{"$nulls":6},0]
[]
[null,null,"(xix) Uninterruptable power supply units",null,null,"No",1,0,0]
[]
[null,null,"(xxi) Floodlights, complete with poles and 500 Watt minimum globes",null,null,"No",2,0,0]
[]
[null,null,"(xxii) Rain gauge",null,null,"No",1,0,0]
[]
[null,null,"(b) Prime-cost items and items paid for in a lump sum:"]
[]
[null,null,"(v) Provision for apparatus: Nashua 1400L or similar",null,null,"PC",1,{"v":3000,"d":"R3,000.00"},{"v":3000,"d":"R3,000.00"}]
[]
[null,null,"(vi) Handling costs and profit in respect of subsubitem 14.03(b)(v) above (State % and extend as an amount)",null,null,"%",{"v":3000,"d":"R3,000.00"},null,0]
[]
[null,null,"(vii) The provision of 400/231 volt 3-phase electrical power installation, including all wiring, switchboards, mains connections, etc.",null,null,"Lump Sum",1,{"v":15000,"d":"R15,000.00"}]
[]
[null,null,"(x) Cost of calls on contract administration business and rental charges",null,null,"PC",1,{"v":5000,"d":"R5,000.00"},{"v":5000,"d":"R5,000.00"}]
[]
[null,null,"(xi) Handling costs in respect of subitems B14.03(b)(ix) and (x) (State % and extend as an amount)",null,null,"%",{"v":5000,"d":"R5,000.00"},null,0]
[]
[null,14.08,"Services:"]
[]
[null,null,"The provision of water, electricity, low pressure gas, sewerage, septic tanks, sewage and rubbish removal, cleaning services, maintenance and repairs, all as specified in clause 1404, including the construction and maintenance of the access roads, foot path"]
[]
[null,null,"(a) Services at offices and laboratories:"]
[]
[null,null,"(i) Fixed costs",null,null,"Lump Sum",1,0,0]
[]
[null,null,"(ii) Running costs",null,null,"Mothn",6,0,0]
{"$rows_empty":7}
[null,1400,"TOTAL CARRIED FORWAD TO SUMMARY",{"$nulls":5},0]

{"sheet":"1500","index":3,"n_rows":47,"n_cols":11,"rows_kept":47,"merged":[[0,1,0,8],[1,1,1,8],[5,2,5,4],[7,2,7,4],[9,2,9,4],[12,2,12,4],[14,2,14,4],[16,2,16,4],[18,2,18,4],[20,2,20,4],[22,2,22,4],[23,2,23,4],[24,2,24,4],[26,2,26,4],[27,2,27,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[46,2,46,7],[47,1,47,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 1500"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,1500,"ACCOMMODATION OF TRAFFIC",{"$nulls":5},""]
[]
[null,15.01,"(a) Shaping of temporary deviations",null,null,"km",5.5,0,0]
[]
[null,null,"(b) Providing access to properties during construction period",null,null,"Sum",1,0,0]
[]
[null,15.02,"Temporary traffic-control facilities"]
[null,null,"(a) Flagmen",null,null,"man-day",15,0,0,null,257.14285714285717]
[]
[null," ","(b) Portable STOP and GO-RY signs",null,null," No",4,0,0]
[]
[null,null,"(e) Road signs, R- and TR-series",null,null," No",4,0,0]
[]
[null,null,"(f) Road signs, TW-series",null,null," No",4,0,0]
[]
[null,null,"(g) Road signs, STW-, DTG-, TGS- AND TG-series (excluding delineators and barricades)",null,null," m²",6,0,0]
[]
[null,null,"(h) Delineators (DTG50J) Single",null,null,"No",10,0,0]
[]
[null,15.06,"Watering of temporary deviations",null,null,"kl",50,0,0]
[]
[null,null,"Blading by road grader of:"]
[null,null,"(a) Temporary deviations",null,null,"Km-Pass",50,0,0]
{"$rows_empty":18}
[null,1500,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"1600","index":4,"n_rows":48,"n_cols":14,"rows_kept":48,"merged":[[0,1,0,8],[1,1,1,8],[6,1,8,1],[6,2,8,4],[6,5,8,5],[6,6,8,6],[6,7,8,7],[6,8,8,8],[10,2,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[47,2,47,7],[48,1,48,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 1600"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,1600,"OVERHAUL",{"$nulls":5},""]
[null,16.01,"Overhaul on material hauled in excess of a free-haul distance of 0.5km, for haul up to and or through 1.0km (restricted overhaul)",null,null,"m³",{"v":9380,"d":"9,380"},0,0,null,3659,10977,7380,18357]
[]
[]
[]
[null,16.02,"Overhaul on material hauled in excess of 1.0km (ordinary overhaul) ",null,null,"m³-km",{"v":19357,"d":"19,357"},0,0]
[]
[{"$nulls":8},""]
{"$rows_empty":15}
[{"$nulls":8},""]
{"$rows_empty":11}
[{"$nulls":8},""]
[{"$nulls":12},"`"]
[]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[null," 1600","TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"1700","index":5,"n_rows":42,"n_cols":11,"rows_kept":42,"merged":[[0,1,0,8],[1,1,1,8],[5,2,5,4],[7,2,7,4],[9,2,9,4],[11,2,11,4],[13,2,13,4],[16,2,16,4],[25,2,25,4],[27,2,27,4],[41,2,41,7],[42,1,42,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 1700"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,1700,"CLEARING AND GRUBBING"]
[{"$nulls":8},""]
[null,17.01,"Clearing and grubbing",null,null,"ha",{"v":2.8,"d":"2.80"},0,0,null,28000]
[]
[null,17.02,"Removal and grubbing of large trees and tree stumps:"]
[]
[null,null,"(a) Girth exceeding 1 m up to and including 2 m",null,null,"No.",25,0,0]
[]
[null,null,"(b) Girth exceeding 2 m up to and including 3 m",null,null,"No.",50,0,0]
{"$rows_empty":14}
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[]
[]
[]
[]
[]
[]
[{"$nulls":8},""]
[null,1700,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"1800","index":6,"n_rows":49,"n_cols":9,"rows_kept":49,"merged":[[0,1,0,8],[1,1,1,8],[7,2,7,4],[9,2,9,4],[11,2,11,4],[13,2,13,4],[15,2,15,4],[17,2,17,4],[21,2,21,4],[23,3,23,4],[25,3,25,4],[27,2,27,4],[29,2,29,4],[31,2,31,4],[33,2,33,4],[35,2,35,4],[37,2,37,4],[39,3,39,4],[41,2,41,4],[48,2,48,7],[49,1,49,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 1800"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,1800,"DAYWORKS"]
[]
[null,"B18.01","Personnel"]
[]
[null,null,"(a) Unskilled labour",null,null,"h",9,0,0]
[]
[null,null,"(b) Semi-Skilled labour",null,null,"h",9,0,0]
[]
[null,null,"(c) Skilled labour",null,null,"h",9,0,0]
[]
[null,null,"(d) Ganger",null,null,"h",9,0,0]
[]
[null,null,"(e) Flagmen",null,null,"h",9,0,0]
[]
[null,"B18.02","Plant"]
[]
[null,null,"(a) Tipper Trucks"]
[]
[{"$nulls":3},"(i) 3 - 5 ton",null,"h",9,0,0]
[]
[{"$nulls":3},"(ii) 5.1 - 10 ton",null,"h",9,0,0]
[]
[null,null,"(b) Loader (0.5m3 bucket)",null,null,"h",9,0,0]
[]
[null,null,"(c) Grader (CAT 140G or similar)",null,null,"h",9,0,0]
[]
[null,null,"(d) Vibratory roller",null,null,"h",9,0,0]
[]
[null,null,"(e) Grid roller",null,null,"h",9,0,0]
[]
[null,null,"(f) Walk behind roller",null,null,"h",9,0,0]
[]
[null,null,"(g) Water Cart",null,null,"h",9,0,0]
[{"$nulls":8},""]
[null,null,"(e)","Procument of material",null,"Prov sum",1,{"v":40000,"d":"R40,000.00"},{"v":40000,"d":"R40,000.00"}]
{"$rows_empty":8}
[null,1800,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"2100","index":7,"n_rows":46,"n_cols":9,"rows_kept":46,"merged":[[0,1,0,8],[1,1,1,8],[3,2,3,4],[9,2,12,4],[16,2,16,4],[18,2,18,4],[20,2,20,4],[29,2,30,4],[32,2,32,4],[45,2,45,7],[46,1,46,8],[53,2,53,7],[107,2,107,7]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 2100"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,2100,"DRAINS",{"$nulls":5},""]
[{"$nulls":8},""]
[null,"21.01","Excavation for open channel drains:",{"$nulls":5},""]
[{"$nulls":8},""]
[null,null,"(a) Excavating soft material situated within the following depth ranges below the surface level: ( Rate to include for grading of excavations and disposal of material as directed including a free haul of 1.0km.)",{"$nulls":5},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[]
[{"$nulls":8},""]
[null,null,"(i) 0m up to 1.5m",null,null,"m³",{"v":1025,"d":"1,025"},0,0]
[]
[null,null,"(ii) exceeding 1.5m and up to 3.0m",null,null,"m³",200,0,0]
[]
[null,null,"(b) Extra over subitem 21.01a(i) and  21.01a(ii)for excavation in hard material, irrespective of depth",null,null,"m³",175,0,0]
[]
[null,21.19,"Selected backfill material under concrete – lined side drains compacted to 93% of modified AASHTO density",null,null,"m³",500,0,0]
{"$rows_empty":24}
[null,2100,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"2200","index":8,"n_rows":86,"n_cols":11,"rows_kept":86,"merged":[[0,1,0,8],[1,1,1,8],[5,2,5,4],[7,2,7,4],[9,2,9,4],[11,3,11,4],[13,3,13,4],[15,2,15,4],[17,2,17,4],[20,2,20,4],[22,2,22,4],[24,2,24,4],[26,2,26,4],[28,2,28,4],[30,2,30,4],[32,2,32,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,7],[50,1,50,8],[51,1,51,8],[54,2,54,7],[56,2,56,4],[58,2,58,4],[60,3,60,4],[64,2,64,4],[66,3,66,4],[70,2,70,4],[71,2,71,4],[72,2,72,4],[73,2,73,4],[74,1,75,1],[74,2,75,4],[77,2,77,4],[79,2,79,4],[81,2,81,4],[83,2,83,4],[84,2,84,4],[85,2,85,7],[87,1,87,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 2200"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,2200,"PREFABRICATED CULVERTS",{"$nulls":5},""]
[{"$nulls":8},""]
[null,"22.01","Excavation:",{"$nulls":5},""]
[null," ",{"$nulls":6},""]
[null,null,"(a) Excavating soft material situated within the following depth ranges below the surface level:",{"$nulls":5},""]
[{"$nulls":8},""]
[{"$nulls":3},"(i) 0 m up to 1,5 m",null,"m³",180,0,0]
[]
[{"$nulls":3},"(ii) Exceeding 1,5 m and up to 3,0 m",null,"m³",50,0,0]
[]
[null,null,"(b) Extra over subitem 22.01(a) for excavation in intermediate material, irrespective of depth",null,null,"m³",50,0,0]
[]
[null,null,"(c) Extra over subitem 22.01(a) for excavation in hard material, irrespective of depth",null,null,"m³",45,0,0]
[]
[]
[null," 22.02","Backfilling:"]
[]
[null,null,"(a) Using the excavated material",null,null,"m³",180,0,0]
[]
[null,null,"(b) Using imported selected material",null,null,"m³",90,0,0]
[]
[null," 22.03","Concrete pipe culverts on Class C bedding:"]
[]
[null,null,"(a) 450mm dia Class 100D",null,null,"m",150,0,0]
[]
[null,null,"(b) 600mm dia Class 100D",null,null,"m",180,0,0,null,90]
[]
[null,null,"(c) 900mm dia Class 100D",null,null,"m",150,0,0,null,22.5]
[]
[null,null,"Concrete box culverts on Class C bedding:"]
[null,null,"(a) 1,2m x 1,2m portal culverts",null,null,"No.",35,0,0]
[]
[null,null,"(B) 2,5 x 1,8 portal culverts",null,null,"No.",40,0,0]
[]
[null,null,"( c) 2,5 x 2,5 portal culverts",null,null,"No.",45,0,0]
[]
[null,"22.17","c) Headwalls (As per Dwg No SD 0406):"]
[]
[null,null,"(i) 450 diameter pipes",null,null,"No.",8,0,0]
[]
[null,null,"(ii) 600 diameter pipes",null,null,"No.",12,0,0]
[]
[null,null,"(iii) 900 diameter pipes",null,null,"No.",10,0,0]
[]
[null," 2200","TOTAL CARRIED FORWARD",{"$nulls":5},0]
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 2200"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[null,null,"Brought forward",{"$nulls":5},0]
[]
[null,"22.07","Cast in situ concrete and formwork:"]
[]
[null,null,"(c) In inlet and outlet structures, skewed ends, cathpits, manholes, thrust and anchor blocks, excluding formwork but including class U2 surface finish"]
[]
[{"$nulls":3},"(i) Inlet and outlet structures of pipe culverts, Class 25/19 concrete",null,"m³",90,0,0]
[]
[null,"22.10","Steel Reinforcement"]
[]
[null,null,"(c) Welded steel fabric"]
[]
[{"$nulls":3},"(i) Mesh ref 311",null,"m2",500,0,0]
[]
[{"$nulls":3},"(i) Mesh ref 193",null,"m2",350,0,0]
[]
[null,"22.13","Removing and stacking existing prefabricated culverts:"]
[]
[null,null,"(i) 600mm diameter concrete pipes",null,null,"m",100,0,0]
[]
[null,"22.17","Manholes, Catchpits , precast inlet and outlet structures complete"]
[]
[]
[null,null,"(a) Inlet and outlet structures (mansonry)",null,null,"No.",50,0,0]
[]
[null," 22.18","Brickwork:"]
[]
[null,null,"(a) 230 mm thick",null,null,"m²",50,0,0]
[]
[null,"22.26","Hand excavation to determine the positions of existing services",null,null,"m³",100,0,0]
[]
[null," 2200","TOTAL CARRIED FORWARD",{"$nulls":5},0]

{"sheet":"3300","index":9,"n_rows":56,"n_cols":9,"rows_kept":56,"merged":[[0,1,0,8],[1,1,1,8],[5,2,5,4],[7,2,7,4],[9,2,9,4],[10,2,10,4],[12,2,12,4],[13,2,13,4],[15,2,15,4],[17,2,17,4],[19,2,19,4],[21,2,21,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[26,2,26,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[37,2,37,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[43,2,44,4],[43,5,44,5],[43,6,44,6],[43,7,44,7],[43,8,44,8],[47,2,47,4],[49,2,49,4],[55,2,55,7],[56,1,56,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 3300"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,3300,"MASS EARTHWORKS",{"$nulls":5},""]
[{"$nulls":8},""]
[null,33.01,"Cut and borrow to fill,including free -haul up to 1.0km",{"$nulls":5},""]
[{"$nulls":8},""]
[null,null,"(a) Existing material in compacted layer thicknesses of 150mm and less:",{"$nulls":5},""]
[null,null,"(i) Compacted to 90% of modified AASHTO density",null,null,"m³",{"v":3750,"d":"3,750"},0,0]
[]
[null,"33.04","Cut to spoil, including free-haul up to 1.0 km."]
[null,null,"Material obtained from:"]
[]
[null,null,"(a) Soft excavation",null,null,"m³",{"v":1500,"d":"1,500"},0,0]
[]
[null,null,"(b) Intermediate excavation",null,null,"m³",850,0,0]
[]
[null,null,"(c) Boulder Excavation Class A",null,null,"m³",450,0,0]
[]
[null,null,"(d) Boulder Excavation Class B",null,null,"m³",350,0,0]
[]
[null,"33.05","Overbreak in hard and boulder class A excavation",null,null,"m²",250,0,0]
[]
[null,"33.06","Cut to spoil, including freehaul up to 0.5 km. Material obtained from:"]
[]
[null,null,"(a) Soft excavation",null,null,"m³",{"v":4500,"d":"4,500"},0,0]
[]
[null,null,"(b) Intermediate",null,null,"m³",{"v":2156,"d":"2,156"},0,0]
[]
[null,null,"(c) Hard excavation",null,null,"m³",650,0,0]
[]
[null,"33.07","Removal of unsuitable material (including free haul of 0.5km):"]
[]
[null,null,"(a) In layer thicknesses of 200mm and less"]
[]
[null,null,"(i) stable material",null,null,"m³",{"v":1250,"d":"1,250"},0,0]
[]
[null,null,"(ii) unstable material",null,null,"m³",{"v":2845,"d":"2,845"},0,0]
[]
[null," 33.10","Roadbed preparation and the compaction of material:"]
[]
[null,null,"(a) Compaction to 93% of modified AASHTO density of roadbed material",null,null,"m³",{"v":3850,"d":"3,850"},0,0]
{"$rows_empty":11}
[null," 3300","TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"3400","index":10,"n_rows":49,"n_cols":9,"rows_kept":49,"merged":[[0,1,0,8],[1,1,1,8],[5,2,5,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[13,2,13,4],[14,2,14,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[33,2,33,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,7]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 3400"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[]
[null,3400,"PAVEMENT LAYERS OF GRAVEL MATERIAL"]
[]
[null,"34.01","Pavement layers constructed from gravel taken from cut or borrow including free-haul up to 1,0 km:"]
[]
[null,null,"a) Gravel selected layer compacted to:"]
[]
[null,null,"(i) 93% of modified AASHTO denstity (G6 quality gravel material 150mm thick)",null,null,"m³",3800,0,0]
[]
[null,"34.03","Pavement layers constructed from gravel taken from commercial\nsources, including all haulage:"]
[]
[null,null,"b) Gravel selected layer compacted to:"]
[]
[null,null,"(i) 95% of modified AASHTO denstity (G6 quality gravel material\n150mm thick)",null,null,"m³",3800,0,0]
{"$rows_empty":21}
[{"$nulls":8},""]
[{"$nulls":8},""]
[]
[{"$nulls":8},""]
[]
[]
[{"$nulls":8},""]
[]
[]
[null," 3400","TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"5100","index":11,"n_rows":47,"n_cols":10,"rows_kept":47,"merged":[[0,1,0,9],[1,1,1,9],[5,2,6,4],[35,2,35,4],[46,2,46,8]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":9},"SECTION 5100"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","LI","QTY","RATE","AMOUNT"]
[{"$nulls":9},""]
[null,5100,"PITCHING, STONEWORK AND PROTECTION AGAINST EROSION",{"$nulls":6},""]
[{"$nulls":9},""]
[{"$nulls":9},""]
[null,"B51,01","Stone pitching:",{"$nulls":6},""]
[{"$nulls":9},""]
[null,null,"(b) ","Grouted stone pitching",null,"m²","LI",500,0,0]
{"$rows_empty":27}
[{"$nulls":9},""]
[{"$nulls":9},""]
[]
[]
[]
[]
[]
[{"$nulls":9},""]
[null,5100,"TOTAL CARRIED TO SUMMARY",{"$nulls":6},0]

{"sheet":"5200","index":12,"n_rows":54,"n_cols":7,"rows_kept":54,"merged":[[0,1,0,7],[1,1,1,7],[53,2,53,5]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":6},"SECTION 5100"]
[null,"ITEM","DESCRIPTION","UNIT","QUANTITY","RATE","AMOUNT"]
[]
[null,5200,"GABIONS"]
[]
[null,52.01,"Foundation trench excavation and backfilling:"]
[null,null,"(a) In solid rock  (material which requires blasting)","m³",95,0,0]
[]
[null,null,"(b) In all other classes of materials","m³",200,0,0]
[]
[null,52.02,"Surface preparation for bedding the gabions","m²",150,0,0]
[]
[null,52.03,"Gabions"]
[]
[null,null," (a) 10m long by 2 wide by 1m deep","m³",100,0,0]
[null,null,"CAUSEWAY"]
[null,null,"River diversion","Sum",1,0,0]
[null,52.04,"Filter fabric"]
[null,null,"(a) Synthetic-fibre filter fabric Grade 1","m²",120,0,0]
[]
[null,52.01,"Foundation trench excavation and backfilling:",{"$nulls":3},""]
[{"$nulls":6},""]
[null,null,"(b) In all other classes of materials","m³",60,0,0]
[]
[null,52.02,"Surface preparation for bedding the gabions","m²",{"v":1970,"d":"1,970"},0,0]
[]
[null,52.03,"Gabions:"]
[]
[null,null,"(a) Galvanized gabion boxes"]
[]
[null,null,"(i) 1,0 m x 1,0 m x 1,0 m with 80 mm x 100 mm mesh and 2,7 mm diameter mesh wire","m³",150,0,0]
[]
[null,null,"(ii) 2,0 m x 1,0 m x 1,0 m with 80 mm x 100 mm mesh and 2,7 mm diameter mesh wire","m³",250,0,0]
[]
[null,null,"(iii) 3,0 m x 1,0 m x 1,0 m with 80 mm x 100 mm mesh and 2,7 mm diameter mesh wire","m³",500,0,0]
[]
[null,52.04,"Filter fabric"]
[null,null,"(a) Non woven, mechanically bonded","m²",{"v":1970,"d":"1,970"},0,0]
{"$rows_empty":13}
[null,5200,"TOTAL CARRIED TO SUMMARY",{"$nulls":3},0]

{"sheet":"5400","index":13,"n_rows":60,"n_cols":9,"rows_kept":60,"merged":[[0,1,0,8],[1,1,1,8],[7,2,13,4],[14,2,14,4],[16,2,16,4],[18,2,18,4],[20,2,20,4],[22,2,22,4],[24,2,24,4],[25,2,25,4],[59,2,59,7]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 5400"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,5400,"GUARDRAILS",{"$nulls":5},""]
[{"$nulls":8},""]
[null,54.01,"supply, deliver, handle and erect guardrails including all materials, labour and galvanising complete with posts, spacer blocks,bolts,nuts,washers, reinforcement plates and excavating in all classes of material backfilling post holes, including concrete backfill and remova of surplus excavated material:",{"$nulls":5},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[{"$nulls":8},""]
[]
[]
[]
[null,null,"(a) Galvanised ",null,null,"m",850,0,0]
[]
[null,54.03,"Extra over item 54.01(a) for horizontally curved guardrails factory bent to a radius of less than 45m",null,null,"m",80,0,0]
[]
[null,54.04,"End treatments"]
[]
[null,null,"(a) End wings",null,null,"No.",12,0,0]
[]
[null,null,"(b) Bull noses",null,null,"No.",12,0,0]
[]
[null,54.05,"Additional guardrail posts"]
[null,null,"(a) Timber",null,null,"No.",80,0,0]
{"$rows_empty":32}
[{"$nulls":8},""]
[null,5400,"TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"5600","index":14,"n_rows":40,"n_cols":11,"rows_kept":40,"merged":[[0,1,0,8],[1,1,1,8],[7,2,7,4],[9,2,9,4],[10,2,10,4],[12,2,12,4],[14,2,14,4],[16,2,16,4],[17,2,17,4],[19,2,19,4],[21,2,21,4],[23,2,23,4],[25,2,25,4],[27,2,27,4],[29,2,29,4],[31,2,31,4],[33,2,33,4],[39,2,39,7]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 5600"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,5600,"ROAD SIGNS",{"$nulls":5},""]
[{"$nulls":8},""]
[null,"B56.01","Road sign boards complete with supports with Class 1   retro-reflective background. Symbols and lettering in semi matt black. Borders in Class 1 retro- reflective material, where the signboard is constructed from:",{"$nulls":5},""]
[{"$nulls":8},""]
[null,null,"(c) Prepainted galvinised steel plate (1.2mm chromadek or approved equivalent)",{"$nulls":5},""]
[null,null,"(i) 900mm diameter Round or Stop signs:",null,null,"No.",6,0,0]
[]
[null,null,"(i) 900mm diameter Round speed limits:",null,null,"No.",6,0,0]
[]
[null,null,"(ii) 900mm Triangular signs:",null,null,"No.",12,0,0]
[]
[null,null,"(iv) 150mm x 600mm Hazard Marker Signs"]
[null,null," W401 / W402",null,null,"No.",22,0,0,null,60]
[]
[null,null,"Rates shall incude full compensation for providing the completed road sign board, frame, fixing brackets, including painting, galvanising if specified, reflective lettering, symbols legends and borders, attaching the road sign board to the road sign support, and for all other materials and workmanship, brackets, bolts, nuts, etc for the competion of road sign boards as specified."]
[]
[null,56.03,"Road sign supports:"]
[]
[null,null,"(b) Timber"]
[]
[null,null,"( i )     75mm diameter",null,null,"No.",20,0,0]
[]
[null,null," ( ii )    100mm diameter",null,null,"No.",15,0,0,null,66]
[]
[null,56.05,"Excavation and backfilling for road sign supports:"]
[]
[null,null,"(a) Excavation for sign supports",null,null,"m³",120,0,0]
[]
[null,null,"Rate shall be in full compensation for excavating, backfilling and compacting the backfill material, for disposal of all surplus excavated material and for providing the backfill material and mixing it with cement."]
[]
[]
[]
[]
[]
[null," 5600","TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"5900","index":15,"n_rows":46,"n_cols":9,"rows_kept":46,"merged":[[0,1,0,8],[1,1,1,8],[5,2,5,4],[6,2,6,4],[8,2,8,4],[45,2,45,7]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":8},"SECTION 5900"]
[null,"ITEM NO","DESCRIPTION",null,null,"UNIT","QTY","RATE","AMOUNT"]
[{"$nulls":8},""]
[null,5900,"FINISHING THE ROAD AND ROAD RESERVE AND TREATING OLD ROADS",{"$nulls":5},""]
[null,"59.01","Finishing the road and road reserve:",{"$nulls":5},""]
[{"$nulls":8},""]
[null,null,"(b) Single-carriageway road",null,null,"km",{"v":3.7,"d":"3.70"},{"v":12000,"d":"R12,000.00"},{"v":44400,"d":"R44,400.00"}]
[]
[{"$nulls":8},""]
[{"$nulls":8},""]
{"$rows_empty":31}
[{"$nulls":8},""]
[{"$nulls":8},""]
[null," 5900","TOTAL CARRIED TO SUMMARY",{"$nulls":5},0]

{"sheet":"6100","index":16,"n_rows":97,"n_cols":7,"rows_kept":97,"merged":[[0,1,0,6],[1,1,1,6],[2,5,2,6],[49,2,49,5],[51,1,51,6],[52,1,52,6],[55,1,55,5],[96,2,96,5]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":5},"SECTION 6100"]
[null,"ITEM NO","DESCRIPTION","UNIT","QTY","RATE","   AMOUNT"]
[]
[null,6100,"FOUNDATIONS FOR STRUCTURES"]
[]
[null,"B61.02","Excavation:"]
[null,null,"1. Excavation to Causeway Slabs:"]
[null,null,"(a) Excavating soft material situated within the "]
[null,null,"following successive depth ranges:"]
[{"$nulls":6},""]
[null,null,"(1) 0 m up to 2 m","m³",240,0,0]
[]
[null,null,"(2) Exceeding 2 m and up to 4 m","m³",30,0,0]
[]
[null,null,"(3) Exceeding 4 m and up to 6 m","m³",50,0,0]
[]
[null,null,"(b) Extra over sub-item 61.02(a) for excavation"]
[null,null," in hard material irrespective of depth","m³",80,0,0]
[]
[null,null,"(c) Extra over sub-item 61.02(a) for additional "]
[null,null,"excavation required by the engineer after the "]
[null,null,"excavation has been completed","m³",40,0,0]
[]
[null,null,"(d) Extra over sub-item 61.02(a) for excavation "]
[null,null,"by hand","m³",55,0,0]
[]
[null,null,"2. Excavation to Wingwalls:"]
[null,null,"(a) Excavating soft material situated within the "]
[null,null,"following successive depth ranges:"]
[]
[null,null,"(1) 0 m up to 2 m","m³",250,0,0]
[]
[null,null,"(2) Exceeding 2 m and up to 4 m","m³",210,0,0]
[]
[null,null,"(3) Exceeding 4 m and up to 6 m","m³",200,0,0]
[]
[null,null,"(b) Extra over sub-item 61.02(a) for excavation"]
[null,null," in hard material irrespective of depth","m³",150,0,0]
[]
[null,null,"(c) Extra over sub-item 61.02(a) for additional "]
[null,null,"excavation required by the engineer after the "]
[null,null,"excavation has been completed","m³",100,0,0]
[]
[null,null,"(d) Extra over sub-item 61.02(a) for excavation "]
[null,null,"by hand","m³",90,0,0]
[]
[]
[null,6100," TOTAL CARRIED FORWARD",{"$nulls":3},0]
[]
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":6},"SECTION 6100"]
[null,"ITEM NO","DESCRIPTION","UNIT","QTY","RATE","   AMOUNT"]
[null," BROUGHT FORWARD",{"$nulls":4},0]
[]
[null,61.04,"Backfill to excavations utilising:",{"$nulls":3},""]
[null,null,"1. Backfill to Causeway base slab",{"$nulls":3},""]
[null,null,"(a) Material from the excavation","m³",300,0,0]
[]
[null,null,"(b) Imported Material  (G6 material obtained from commercial sources)","m³",200,0,0]
[]
[null,null,"2. Backfill to Wingwalls"]
[null,null,"(a) Material from the excavation","m³",150,0,0]
[]
[null,null,"(b) Imported Material","m³",350,0,0]
[null,null,"(G6 material obtained from commercial sources)"]
[]
[null,61.05,"Fill within a restricted area (extra over item 61,04)","m³",200,0,0]
[]
[null,61.06,"Overhaul in excess of 1,0 km on excavated "]
[null,null,"material and on material imported for backfill, "]
[null,null,"foundation fill and fill for caissons","m³km",1500,0,0]
[]
[null,"B61.08","Foundation fill consists of:"]
[]
[null,null,"(b) Rockfill"]
[null,null,"(i) To Base Slab","m³",200,0,0]
[null,null,"(ii) To Wingwalls","m³",100,0,0]
[]
[null,null,"(d) Mass concrete (class 15/38)"]
[null,null,"(i) To Slab","m³",165,0,0]
[null,null,"(ii) To Wingwalls","m³",135,0,0]
[]
[null,null,"(e) Concrete screed (75 mm thick, class 15/19)"]
[null,null,"the following successive depth ranges:"]
[null,null,"(i) To Slab","m³",70,0,0]
[]
[null,null,"(ii) To Wingwalls","m³",50,0,0]
[]
[null,"61.14","Foundation lining "]
[]
[null,null,"(a) Foundation lining (250 micron Polyethylene ","m2",500,0,0]
[null,null,"sheeting below apron slabs)"]
[]
[null,6100," TOTAL CARRIED FORWARD TO SUMMARY",{"$nulls":3},0]

{"sheet":"6200","index":17,"n_rows":54,"n_cols":7,"rows_kept":54,"merged":[[0,1,0,6],[1,1,1,6],[2,5,2,6],[53,2,53,5]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":5},"SECTION 6200"]
[null,"ITEM NO","DESCRIPTION","UNIT","QTY","RATE","   AMOUNT"]
[{"$nulls":6},""]
[null,6200,"FALSEWORK, FORMWORK AND CONCRETE FINISH"]
[{"$nulls":6},""]
[null,62.02,"Vertical formwork to provide:",{"$nulls":3},""]
[{"$nulls":6},""]
[null,null,"(a) Class F1 finish to (concealed surfaces):",{"$nulls":3},""]
[{"$nulls":6},""]
[null,null,"(i) Cut-off walls to causeway and apron slabs","m²",150,0,0]
[]
[null,null,"(ii) Wingwalls bases","m²",200,0,0]
[]
[null,null,"(iii) Approach slab sides","m²",180,0,0]
[]
[null,null,"(iv) Wingwalls hidden walls","m²",230,0,0]
[]
[null,null,"(v) Causeway sides to 500mm hidden surfaces","m²",120,0,0]
[]
[null,null,"(b) Class F2 finish to (exposed surfaces):"]
[]
[null,null,"(i) Headwalls (Top slab edges)","m²",110,0,0]
[]
[null,null,"(ii) Causeway ends","m²",92,0,0]
[]
[null,null,"(iii) Wingwalls exposed surfaces","m²",150,0,0]
[]
[null,null,"(iv) Causeway sides to 500mm wall exposed surfaces","m²",85,0,0]
[]
[null,null,"(c) Class F3 surface finish to:"]
[]
[null,null,"(i) Bollards sides","m²",70,0,0]
[]
[null,null,"(ii) Bollards ends","m²",60,0,0]
{"$rows_empty":14}
[{"$nulls":6},""]
[{"$nulls":6},""]
[]
[null,6200," TOTAL CARRIED FORWARD TO SUMMARY",{"$nulls":3},0]

{"sheet":"6300","index":18,"n_rows":55,"n_cols":7,"rows_kept":55,"merged":[[0,1,0,6],[1,1,1,6],[2,1,2,4],[2,5,2,6],[54,2,54,5]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":5},"SECTION 6300"]
[null,"ITEM NO","DESCRIPTION","UNIT","QTY","RATE","   AMOUNT"]
[{"$nulls":6},""]
[null,6300,"STEEL REINFORCEMENT FOR STRUCTURES"]
[]
[null,63.01,"Steel reinforcement for :"]
[{"$nulls":6},""]
[null,null,"(a) Dowels,causeway and Apron Slabs",{"$nulls":3},""]
[{"$nulls":6},""]
[null,null,"(i) Mild steel bar (250 MPa)","t",9,0,0]
[]
[null,null,"(ii) High yield stress steel bars (450 MPa)","t",{"v":19.37,"d":"19.4"},0,0]
[]
[null,null,"(b) Wingwalls"]
[]
[null,null,"(i) Mild steel bar (250 MPa)","t",0.9,0,0]
[]
[null,null,"(ii) High yield stress steel bars (450 MPa)","t",{"v":8.399999999999999,"d":"8.40"},0,0]
[]
[null,null,"(c) Bollards"]
[]
[null,null,"(ii) High yield stress steel bars (450 MPa)","t",1.2,0,0]
[]
[null,null,"(d) Causeway Slabs"]
[]
[null,null,"(i) Welded steel fabric (ref:395) to bottom slab","kg",300,0,0]
[]
[null,null,"(ii) Welded steel fabric (ref:395) to top slab","kg",300,0,0]
[]
[null,null,"(d) Approach Slabs"]
[]
[null,null,"(iii) Welded steel fabric (ref:395)","kg",200,0,0]
[null,null,"to approach slabs"]
{"$rows_empty":19}
[null,6300," TOTAL CARRIED FORWARD TO SUMMARY",{"$nulls":3},0]

{"sheet":"6400","index":19,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[0,1,0,6],[1,1,1,6],[2,5,2,6],[44,2,44,5]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD AND BRIDGE IN WARD 03"]
[{"$nulls":5},"SECTION 6400"]
[null,"ITEM NO","DESCRIPTION","UNIT","QTY","RATE","   AMOUNT"]
[{"$nulls":6},""]
[null,6400,"CONCRETE FOR STRUCTURES",{"$nulls":3},""]
[{"$nulls":6},""]
[null,64.01,"Cast in situ concrete:",{"$nulls":3},""]
[{"$nulls":6},""]
[null,null,"(a) Class 30/19 MPa in:",{"$nulls":3},""]
[{"$nulls":6},""]
[null,null,"(i) Base foundation for wing walls","m³",50,0,0]
[]
[null,null,"(ii) Wing walls","m³",90,0,0]
[]
[null,null,"(iv) Base slab","m³",110,0,0]
[]
[null,null,"(v) Top slab and infill walls","m³",90,0,0]
[]
[null,null,"(vi) Approach slabs","m³",150,0,0]
[]
[null,null,"(vii) Appron slab","m³",100,0,0]
[]
[null,null,"(viii) Bollards","m³",35,0,0]
[]
[null,null,"(b) Class 20/19 MPa in:"]
[]
[null,null,"(i) 500mm wide wall to Causeway between pipes","m³",130,0,0]
[]
[null,null,"(c) Class 20/19 MPa in: (Grouted Roackfill)"]
[]
[null,null,"(i) Grouted Rockfill to Causeway between pipes","m³",210,0,0]
{"$rows_empty":12}
[null,6400," TOTAL CARRIED FORWARD TO SUMMARY",{"$nulls":3},0]

{"sheet":"SUMMARY (2)","index":20,"n_rows":43,"n_cols":4,"rows_kept":43,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[28,0,28,3],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,0,34,2],[35,0,35,3],[36,0,36,3],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2]],"flags":["formulas_cached_only"]}
["OKHAHLAMBA LOCAL MUNICIPALITY"]
["CONSTRUCTION OF NDUNWANA GRAVEL ROAD WARD 03"]
["SUMMARY OF SCHEDULE OF QUANTITIES"]
["Section","Description ",null,"Amount"]
[1200,"GENERAL REQUIREMENTS AND PROVISIONS ",null,0]
[1300,"CONTRACTOR'S ESTABLISHMENT ON SITE AND GENERAL OBLIGATIONS",null,0]
[1400,"HOUSING, OFFICES AND LABORATORY FOR THE ENGINEER'S SITE PERSONNEL",null,0]
[1500,"ACCOMMODATION OF TRAFFIC ",null,0]
[1600,"OVERHAUL",null,0]
[1700,"CLEARING AND GRUBBING",null,0]
[1800,"DAYWORKS",null,0]
[2100,"DRAINS ",null,0]
[2200,"PREFABRICATED CULVERTS",null,0]
[3300,"MASS EARTHWORKS ",null,0]
[3400,"PAVEMENT LAYERS OF GRAVEL MATERIAL",null,0]
[5100,"STONE PITCHING",null,0]
[5200,"GABIONS",null,0]
[5400,"GUARD RAILS",null,0]
[5600,"ROAD SIGNS ",null,0]
[5900,"FINISHING THE ROAD AND ROAD RESERVE",null,0]
[6100,"FOUNDATIONS FOR STRUCTURES",null,0]
[6200,"FALSEWORK, FORMWORK AND CONCRETE FINISH",null,0]
[6300,"STEEL REINFORCEMENT FOR STRUCTURES",null,0]
[6400,"CONCRETE FOR STRUCTURES",null,0]
["SUB TOTAL: CONSTRUCTION COSTS",null,null,0]
["Add 10% contingencies ",null,null,0]
["SUB TOTAL: DIRECT COSTS",null,null,0]
[]
["INDIRECT COSTS"]
["ITEM","DESCRIPTION",null,"AMOUNT"]
[1,"Proffesional Fees @ 14%",null,0]
[2,"Topographic Survey",null,{"v":86775.5,"d":"R86,775.50"}]
[3,"Geotechnical Investigations",null,{"v":126708,"d":"R126,708.00"}]
[4,"Environmental Studies",null,{"v":134000,"d":"R134,000.00"}]
["SUB TOTAL: INDIRECT COSTS",null,null,{"v":347483.5,"d":"R 347,483.50"}]
[]
["DIRECT AND INDIRECT"]
["ITEM","DESCRIPTION",null,"AMOUNT"]
[1,"DIRECT CONSTRUCTION COSTS",null,{"v":0,"d":"R 0.00"}]
[2,"INDIRECT PROFFESIONAL COSTS",null,{"v":347483.5,"d":"R 347,483.50"}]
["SUB-TOTAL",null,null,{"v":347483.5,"d":"R 347,483.50"}]
["Add 15% VAT ",null,null,{"v":52122.525,"d":"R 52,122.53"}]
["PROJECT TOTAL AMOUNT ",null,null,{"v":399606.025,"d":"R 399,606.03"}]

{"sheet":"SUMMARY","index":21,"n_rows":53,"n_cols":5,"rows_kept":53,"merged":[[0,1,0,4],[1,1,1,4],[2,1,2,4],[3,2,3,3],[4,1,5,1],[4,2,5,3],[4,4,5,4],[6,1,7,1],[6,2,7,3],[6,4,7,4],[8,1,9,1],[8,2,9,3],[8,4,9,4],[10,1,11,1],[10,2,11,3],[10,4,11,4],[12,1,13,1],[12,2,13,3],[12,4,13,4],[14,1,15,1],[14,2,15,3],[14,4,15,4],[16,1,17,1],[16,2,17,3],[16,4,17,4],[18,1,19,1],[18,2,19,3],[18,4,19,4],[20,1,21,1],[20,2,21,3],[20,4,21,4],[22,1,23,1],[22,2,23,3],[22,4,23,4],[24,1,25,1],[24,2,25,3],[24,4,25,4],[26,1,27,1],[26,2,27,3],[26,4,27,4],[28,1,29,1],[28,2,29,3],[28,4,29,4],[30,1,31,1],[30,2,31,3],[30,4,31,4],[32,1,33,1],[32,2,33,3],[32,4,33,4],[34,1,35,1],[34,2,35,3],[34,4,35,4],[36,1,37,1],[36,2,37,3],[36,4,37,4],[38,1,39,1],[38,2,39,3],[38,4,39,4],[40,1,41,1],[40,2,41,3],[40,4,41,4],[42,1,43,1],[42,2,43,3],[42,4,43,4],[44,1,45,3],[44,4,45,4],[46,1,47,3],[46,4,47,4],[48,1,49,3],[48,4,49,4],[50,1,51,3],[50,4,51,4],[52,1,53,3],[52,4,53,4]],"flags":["formulas_cached_only"]}
[null,"OKHAHLAMBA LOCAL MUNICIPALITY"]
[null,"CONSTRUCTION OF NDUNWANA GRAVEL ROAD WARD 03"]
[null,"SUMMARY OF SCHEDULE OF QUANTITIES"]
[null,"Section","Description ",null,"Amount"]
[null,1200,"GENERAL REQUIREMENTS AND PROVISIONS ",null,0]
[]
[null,1300,"CONTRACTOR'S ESTABLISHMENT ON SITE AND GENERAL OBLIGATIONS",null,0]
[]
[null,1400,"HOUSING, OFFICES AND LABORATORY FOR THE ENGINEER'S SITE PERSONNEL",null,0]
[]
[null,1500,"ACCOMMODATION OF TRAFFIC ",null,0]
[]
[null,1600,"OVERHAUL",null,0]
[]
[null,1700,"CLEARING AND GRUBBING",null,0]
[]
[null,1800,"DAYWORKS",null,0]
[]
[null,2100,"DRAINS ",null,0]
[]
[null,2200,"PREFABRICATED CULVERTS",null,0]
[]
[null,3300,"MASS EARTHWORKS ",null,0]
[]
[null,3400,"PAVEMENT LAYERS OF GRAVEL MATERIAL",null,0]
[]
[null,5100,"STONE PITCHING",null,0]
[]
[null,5200,"GABIONS",null,0]
[]
[null,5400,"GUARD RAILS",null,0]
[]
[null,5600,"ROAD SIGNS ",null,0]
[]
[null,5900,"FINISHING THE ROAD AND ROAD RESERVE",null,0]
[]
[null,6100,"FOUNDATIONS FOR STRUCTURES",null,0]
[]
[null,6200,"FALSEWORK, FORMWORK AND CONCRETE FINISH",null,0]
[]
[null,6300,"STEEL REINFORCEMENT FOR STRUCTURES",null,0]
[]
[null,6400,"CONCRETE FOR STRUCTURES",null,0]
[]
[null,"SUB TOTAL: CONSTRUCTION COSTS",null,null,0]
[]
[null,"Add 10% contingencies ",null,null,0]
[]
[null,"SUB TOTAL: DIRECT COSTS",null,null,0]
[]
[null,"Add 15% VAT ",null,null,0]
[]
[null,"PROJECT TOTAL AMOUNT ",null,null,0]

{"sheet":"Professional Fees","index":22,"n_rows":22,"n_cols":10,"rows_kept":22,"hidden":true,"merged":[[0,0,0,5],[2,2,6,2],[2,3,6,3],[8,0,8,4],[19,6,19,8],[20,7,20,8],[21,7,21,8]],"flags":["formulas_cached_only"]}
["PROFESSIONAL FEES"]
["Items No. as per ECSA Guidelines","Project Stage","Estimated Direct Cost","Professional Fees @ 14%","Percentage weight of each Project Level","Amount for Each Project tage"]
["1.1","Stage 1: Inception ",{"v":11270812.3,"d":"R11,270,812.30"},{"v":1577913.7220000003,"d":"R1,577,913.72"},{"v":0.05,"d":"5%"},{"v":78895.68610000002,"d":"R78,895.69"}]
["1.2","Stage 2: Concept and Viability",null,null,{"v":0.25,"d":"25%"},{"v":394478.4305000001,"d":"R394,478.43"}]
["1.3","Stage 3: Design Development",null,null,{"v":0.25,"d":"25%"},{"v":394478.4305000001,"d":"R394,478.43"}]
["1.4","Stage 4: Documentation & Procurement",null,null,{"v":0.15,"d":"15%"},{"v":236687.05830000003,"d":"R236,687.06"}]
["1.5","Stage 5: Contract Administration & Inspection",null,null,{"v":0.25,"d":"25%"},{"v":394478.4305000001,"d":"R394,478.43"}]
["1.6","Stage 6: Close Out",null,null,{"v":0.05,"d":"5%"},{"v":78895.68610000002,"d":"R78,895.69"},null,null,{"v":473374.11660000007,"d":"R473,374.12"}]
["Total: Professional Fees",{"$nulls":4},{"v":1577913.7220000003,"d":"R1,577,913.72"}]
[]
[]
[]
[]
[{"$nulls":9},{"v":10157,"d":"R10,157.00"}]
[{"$nulls":9},{"v":20000,"d":"R20,000.00"}]
[{"$nulls":9},{"v":11000,"d":"R11,000.00"}]
[{"$nulls":9},{"v":10000,"d":"R10,000.00"}]
[{"$nulls":9},{"v":15000,"d":"R15,000.00"}]
[{"$nulls":9},{"v":9300,"d":"R9,300.00"}]
[{"$nulls":6},"Sub-total",null,null,{"v":75457,"d":"R75,457.00"}]
[{"$nulls":7},"VAT",null,{"v":11318.55,"d":"R11,318.55"}]
[{"$nulls":7},"Total",null,{"v":86775.55,"d":"R86,775.55"}]

{"sheet":"Sheet1","index":23,"n_rows":7,"n_cols":5,"rows_kept":7,"hidden":true,"merged":[[1,1,1,4],[2,2,2,3],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,1,6,3]],"flags":["formulas_cached_only"]}
[]
[null,"DISBURSEMENTS"]
[null,"ITEM","DESCRIPTION",null,"AMOUNT"]
[null,1,"Topographic Survey",null,{"v":86775.5,"d":"R86,775.50"}]
[null,2,"Geotechnical Investigations",null,{"v":126708,"d":"R126,708.00"}]
[null,3,"Environmental Studies",null,{"v":134000,"d":"R134,000.00"}]
[null,"TOTAL AMOUNT",null,null,{"v":347483.5,"d":"R347,483.50"}]