{"text_format":"3","workbook":"xlsx","n_sheets":18,"sheets":["A P&G","1 Mabolela","2 Sehlajaneng 2","3 Sehlajaneng 1","4 Hlatseng","5 Poelong","6 Bolata ","7 Fika-patso Resort","8 Masionokeng","9 Lejwaneng","10 Thabang","11 Mangaung","12 Qoqolosing","13 Pereng B","14 Pereng A","15 Intabazwe","16 Kingshill","Summary Page"],"not_rendered":{"images":1,"defined_names":35},"read":"whole","date_system":"1900"}

{"sheet":"A P&G","index":0,"n_rows":161,"n_cols":8,"rows_kept":161,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[103,0,103,5],[104,0,104,5],[160,0,160,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE A: PRELIMINARY AND GENERAL"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT,","RATE","AMOUNT"]
[]
["A1","8.3","SCHEDULED FIXED-CHARGE AND VALUE RELATED ITEMS"]
[]
["A1.1","8.3.1","Contractual requirements","Sum",{"v":1,"d":"1.00"},null,{"$f":"E12*F12","v":{"v":0,"d":"0.00"}}]
[]
["A1.2","8.3.2","Establishment of facilities on the site"]
[]
["A2",null,"PHUTHADITJHABA"]
[]
[null,"8.3.2.1","Facilities for Engineer:"]
[]
["A2.1",null,"Nameboards","No.",{"v":2,"d":"2.00"},null,{"$f":"E20*F20","v":{"v":0,"d":"0.00"}}]
[]
["A2.2",null,"Engineer's office building","Sum",{"v":1,"d":"1.00"},null,{"$f":"E22*F22","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.2.2","Facilities for Contractor (Qwa-Qwa)"]
[]
["A2.3",null,"Offices and storage sheds","Sum",{"v":1,"d":"1.00"},null,{"$f":"E26*F26","v":{"v":0,"d":"0.00"}}]
[]
["A2.4",null,"Living accommodation","Sum",{"v":1,"d":"1.00"},null,{"$f":"E28*F28","v":{"v":0,"d":"0.00"}}]
[]
["A2.5",null,"Ablution and latrine facilities","Sum",{"v":1,"d":"1.00"},null,{"$f":"E30*F30","v":{"v":0,"d":"0.00"}}]
[]
["A2.6",null,"Tools and equipment including survey equipment","Sum",{"v":1,"d":"1.00"},null,{"$f":"E32*F32","v":{"v":0,"d":"0.00"}}]
[]
["A2.7",null,"Water supplies, electrical power and communications","Sum",{"v":1,"d":"1.00"},null,{"$f":"E34*F34","v":{"v":0,"d":"0.00"}}]
[]
["A2.8",null,"Access","Sum",{"v":1,"d":"1.00"},null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["A2.9","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":"1.00"},null,{"$f":"E38*F38","v":{"v":0,"d":"0.00"}}]
[]
["A2.10","8.3.4","Removal of site establishment","Sum",{"v":1,"d":"1.00"},null,{"$f":"E40*F40","v":{"v":0,"d":"0.00"}}]
[]
["A3",null,"HARRISMITH"]
[]
[null,"8.3.2.1","Facilities for Engineer:"]
[]
["A3.1",null,"Nameboards (Re-use existing nameboards)","No.",{"v":2,"d":"2.00"},null,{"$f":"E46*F46","v":{"v":0,"d":"0.00"}}]
[]
["A3.2",null,"Engineer's office building","Sum",{"v":1,"d":"1.00"},null,{"$f":"E48*F48","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.2.2","Facilities for Contractor"]
[]
["A3.3",null,"Offices and storage sheds","Sum",{"v":1,"d":"1.00"},null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
["A3.4",null,"Living accommodation","Sum",{"v":1,"d":"1.00"},null,{"$f":"E54*F54","v":{"v":0,"d":"0.00"}}]
[]
["A3.5",null,"Ablution and latrine facilities","Sum",{"v":1,"d":"1.00"},null,{"$f":"E56*F56","v":{"v":0,"d":"0.00"}}]
[]
["A3.6",null,"Tools and equipment including survey equipment","Sum",{"v":1,"d":"1.00"},null,{"$f":"E58*F58","v":{"v":0,"d":"0.00"}}]
[]
["A3.7",null,"Water supplies, electrical power and communications","Sum",{"v":1,"d":"1.00"},null,{"$f":"E60*F60","v":{"v":0,"d":"0.00"}}]
[]
["A3.8",null,"Access","Sum",{"v":1,"d":"1.00"},null,{"$f":"E62*F62","v":{"v":0,"d":"0.00"}}]
[]
["A3.9","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":"1.00"},null,{"$f":"E64*F64","v":{"v":0,"d":"0.00"}}]
[]
["A3.10","8.3.4","Removal of site establishment","Sum",{"v":1,"d":"1.00"},null,{"$f":"E66*F66","v":{"v":0,"d":"0.00"}}]
[]
["A4","8.4","SCHEDULED TIME-RELATED ITEMS:",{"$nulls":4},"     "]
[]
["A4.1","8.4.1","Contractual requirements","Sum",{"v":1,"d":"1.00"},null,{"$f":"E70*F70","v":{"v":0,"d":"0.00"}}]
[]
["A4.2","8.4.2","Operate and maintain of facilities on site, for the duration of construction, except where otherwise stated:"]
[]
[null,"8.4.2.1","Facilities for Engineer:"]
[]
["A4.3",null,"Operate and maintain office building","Sum",{"v":1,"d":"1.00"},null,{"$f":"E76*F76","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.2.2","Facilities for Contractor:"]
[]
["A4.4",null,"Offices and storage sheds","Sum",1,null,{"$f":"E80*F80","v":{"v":0,"d":"0.00"}}]
[]
["A4.5",null,"Living accommodation","Sum",1,null,{"$f":"E82*F82","v":{"v":0,"d":"0.00"}}]
[]
["A4.6",null,"Ablution and latrine facilities","Sum",1,null,{"$f":"E84*F84","v":{"v":0,"d":"0.00"}}]
[]
["A4.7",null,"Tools and equipment","Sum",1,null,{"$f":"E86*F86","v":{"v":0,"d":"0.00"}}]
[]
["A4.8",null,"Water supplies, electrical power and communications","Sum",1,null,{"$f":"E88*F88","v":{"v":0,"d":"0.00"}}]
[]
["A4.9",null,"Access","Sum",1,null,{"$f":"E90*F90","v":{"v":0,"d":"0.00"}}]
[]
["A4.10","8.4.3","Supervision for the duration of construction","Sum",1,null,{"$f":"E92*F92","v":{"v":0,"d":"0.00"}}]
[]
["A4.11","8.4.4","Company and head office overhead costs for the duration of the contract","Sum",1,null,{"$f":"E94*F94","v":{"v":0,"d":"0.00"}}]
[]
["A5","8.5","SUMS STATED PROVISIONALLY BY THE ENGINEER"]
[]
["A5.1",null,"Additional tests required by the Engineer","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E98*F98","v":{"v":30000,"d":"30,000.00"}}]
[]
["A5.2",null,"Charge required by Contractor on subitem 5.1 above","%",{"v":30000,"d":"30,000.00"},null,{"$f":"E100*F100","v":{"v":0,"d":"0.00"}}]
[]
["A5.3",null,"Accommodation of the Engineer's Representative","Prov Sum",1,{"v":120000,"d":"120,000.00"},{"$f":"E102*F102","v":{"v":120000,"d":"120,000.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G103)","v":{"v":150000,"d":"150,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G104","v":{"v":150000,"d":"150,000.00"}}]
[]
["A5.4",null,"Overheads, charges and profit on subitem 5.3 above","%",120000,null,{"$f":"E107*F107","v":{"v":0,"d":"0.00"}}]
[]
["A5.5",null,"Costs encountered by the Engineer (site supervision)","Prov Sum",1,{"v":720000,"d":"720,000.00"},{"$f":"E109*F109","v":{"v":720000,"d":"720,000.00"}}]
[]
["A5.6",null,"Overheads, charges and profit on subitem 5.5 above","%",{"$f":"G109","v":{"v":720000,"d":"720,000.00"}},null,{"$f":"E111*F111","v":{"v":0,"d":"0.00"}}]
[]
["A5.7",null,"Telephone and communication facilities for the Engineer's Representative","Prov Sum",1,{"v":10000,"d":"10,000.00"},{"$f":"E113*F113","v":{"v":10000,"d":"10,000.00"}}]
[]
["A5.8",null,"Overheads, charges and profit on subitem 5.7 above","%",{"v":10000,"d":"10,000.00"},null,{"$f":"E115*F115","v":{"v":0,"d":"0.00"}}]
[]
["A5.9",null,"Photocopying machine for the Engineer's Office","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["A5.10",null,"Overheads, charges and profit on subitem 5.9 above","%",30000,null,{"$f":"E119*F119","v":{"v":0,"d":"0.00"}}]
[]
["A5.11",null,"Provisional sum for security at pump stations","Prov Sum",{"v":1,"d":"1.00"},{"v":500000,"d":"500,000.00"},{"v":500000,"d":"500,000.00"}]
[]
["A5.12",null,"Charge required by Contractor on subitem ","%",{"v":500000,"d":"500,000.00"},null,{"$f":"E123*F123","v":{"v":0,"d":"0.00"}}]
[]
["A6","8.8","TEMPORARY WORKS"]
[]
["A6.1","8.8.6","Accomodation of Water","Sum",1,null,{"$f":"E127*F127","v":{"v":0,"d":"0.00"}}]
[]
["A6.2","8.5","Allow for remuneration for Community Liaison Officer","Prov Sum",1,{"v":100000,"d":"100,000.00"},{"$f":"E129*F129","v":{"v":100000,"d":"100,000.00"}}]
[]
["A6.3",null,"Overheads, charges and profit and subitem 6.2 above","%",{"$f":"G129","v":{"v":100000,"d":"100,000.00"}},null,{"$f":"E131*F131","v":{"v":0,"d":"0.00"}}]
[]
["A7","SPEC OHS","Health and Safety :"]
[]
["A7.1","PSA 8.9","Compliance with OHS Act and Regulations","Sum",1,null,{"$f":"E135*F135","v":{"v":0,"d":"0.00"}}]
[]
["A7.2","PSA 8.5","Health and Safety Agent (Engineer)","Prov Sum",1,{"v":200000,"d":"200,000.00"},{"$f":"E137*F137","v":{"v":200000,"d":"200,000.00"}}]
[]
["A7.3",null,"Overheads, charges and profit on subitem 7.2 above","%",{"$f":"G137","v":{"v":200000,"d":"200,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["A7.4","OHS 5.2","Penalty for non-compliance with the Occupational Health and Safety Specification:"]
[]
["A7.4.1",null,"a) Fixed penalty per occurrence","No.",null,{"v":10000,"d":"10,000.00"},"Rate Only"]
[]
["A7.4.2",null,"b) Time related penalty (per day)","Days",null,{"v":2500,"d":"2,500.00"},"Rate Only"]
[]
["A8","SPEC EM","Environmental Management :"]
[]
["A8.1",null,"Compliance with Environmental Management Specification","Sum",1,null,{"$f":"E149*F149","v":{"v":0,"d":"0.00"}}]
[]
["A8.2","PSA 8.5","Environmental Agent (Engineer)","Prov Sum",1,{"v":20000,"d":"20,000.00"},{"$f":"E151*F151","v":{"v":20000,"d":"20,000.00"}}]
[]
["A8.3",null,"Overheads, charges and profit on subitem 8.2 above","%",{"$f":"G151","v":{"v":20000,"d":"20,000.00"}},null,{"$f":"E153*F153","v":{"v":0,"d":"0.00"}}]
[]
["A8.4","EM 6.2.3","Penalty for non-compliance with the Environmental Management Specification:"]
[]
["A8.4.1",null,"a) Fixed penalty per occurrence","No.",null,{"v":10000,"d":"10,000.00"},"Rate Only"]
[]
["A8.4.2",null,"b) Time related penalty (per day)","Days",null,{"v":2500,"d":"2,500.00"},"Rate Only"]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G105:G160)","v":{"v":1730000,"d":"1,730,000.00"}}]

{"sheet":"1 Mabolela","index":1,"n_rows":269,"n_cols":7,"rows_kept":269,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[62,0,62,5],[63,0,63,5],[154,0,154,5],[155,0,155,5],[243,0,243,5],[244,0,244,5],[268,0,268,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 1: MABOLELA PUMP STATION ( 28°30'48.45\"S, 28°47'23.26\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
["PS1-A",null,"SECTION A: CIVIL REFURBISHMENT"]
[]
["PS1-A.1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS1-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",600,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A2",null,"Fencing:"]
[]
["PS1-A2.1",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",25,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A2.2",null,"Supply and install flat wrap for entire pump station perimeter.\n","m",150,null,{"v":0,"d":"0.00"}]
[]
["PS1-A3","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS1-A3.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",120,null,{"$f":"E26*F26","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A3.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS1-A3.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS1-A3.4","SANS 1200ME 8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",60,null,{"v":0,"d":"0.00"}]
[]
["PS1-A4","SANS 1200D","EARTHWORKS"]
[]
["PS1-A4.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",25,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A4.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS1-A4.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E42*F42","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A4.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS1-A5","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS1-A5.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",40,null,{"$f":"E50*F50","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A5.2",null,"Door and Window Frames\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",4,null,{"v":0,"d":"0.00"}]
[]
["PS1-A5.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",10,null,{"v":0,"d":"0.00"}]
[]
["PS1-A5.4",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",10,null,{"v":0,"d":"0.00"}]
[]
["PS1-A5.5",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS1-A5.6",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS1-A5.7",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2,null,{"v":0,"d":"0.00"}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G62)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G63","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A5.8",null,"Refurbishment of existing gaurdhouse","Prov Sum",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"$f":"E66*F66","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS1-A5.9",null,"Overheads, charges and profit on subitem A5.10 above","%",{"$f":"F66","v":{"v":20000,"d":"20,000.00"}},null,{"$f":"E68*F68","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A6","PB 8.2.21","General Electrical:"]
[]
["PS1-A6.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS1-A6.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F72","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS1-A6.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS1-A6.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F76","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS1-A7","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS1-A7.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E84*F84","v":{"v":0,"d":"0.00"}}]
[]
["PS1-A7.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
["PS1-B",null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS1-B1",null,"PIPEWORK:"]
[]
[null,null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS1-B1.1",null,"50- 150mm","m",12,null,{"$f":"E94*F94","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS1-B1.2.1",null,"65mm","m",3,null,{"$f":"E102*F102","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B1.2.2",null,"100mm","m",10,null,{"$f":"E104*F104","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B1.2.3",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS1-B1.3.1",null,"65mm","m",3,null,{"$f":"E112*F112","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B1.3.2",null,"100mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS1-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["PS1-B1.4.1",null,"65mm ","No",6,null,{"$f":"E120*F120","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B1.4.2",null,"100mm","No",50,null,{"v":0,"d":"0.00"}]
[]
["PS1-B1.5",null,"Provisional items"]
[]
["PS1-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":50000,"d":"50,000.00"},{"$f":"F126*E126","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS1-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F126","v":{"v":50000,"d":"50,000.00"}},null,{"$f":"E128*F128","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B1.6",null,"Pipe brackets:"]
[]
[null,null,"For 100mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS1-B1.6.1",null,"0.75 - 1.2m ","No",4,null,{"$f":"E136*F136","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B2","PS-1","PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
["PS1-B2.1",null,"De-install existing pump sets","No",1,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E146*F146","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS1-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F146","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"$f":"E150*F150","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"$f":"E152*F152","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"$f":"E154*F154","v":{"v":0,"d":"0.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G64:G154)","v":{"v":115000,"d":"115,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G155","v":{"v":115000,"d":"115,000.00"}}]
[]
["PS1-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"$f":"E158*F158","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B3","SANS 1200 LK","Valves"]
[]
["PS1-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E162*F162","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS1-B3.2.1",null,"DN 100mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E170*F170","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS1-B3.2.2",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E176*F176","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS1-B3.2.3",null,"DN 100 PN16 (AVK or similar approved)","No",2,null,{"$f":"E180*F180","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS1-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E184*F184","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS1-B3.2.5",null,"DN 100mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E188*F188","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS1-B3.2.6",null,"DN100 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E192*F192","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS1-B3.2.7",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E196*F196","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS1-B3.2.8",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E200*F200","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B3.2.9",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS1-B3.2.10",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS1-B3.2.11",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-B3.2.12",null,"Pressure Sustaining Valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-B3.2.13",null,"Water meter/Flow meter:","No",1,null,{"$f":"E210*F210","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B4",null,"LIFTING EQUIPMENT"]
[]
["PS1-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E214*F214","v":{"v":0,"d":"0.00"}}]
[]
["PS1-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C",null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS1-C1",null,"Main Control Consol (MCC):"]
[]
["PS1-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E226*F226","v":{"v":0,"d":"0.00"}}]
[]
["PS1-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C2",null,"Pressure Transmitter:"]
[]
["PS1-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E238*F238","v":{"v":0,"d":"0.00"}}]
[]
["PS1-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C2.3",null,"Commissioning","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G156:G243)","v":{"v":115000,"d":"115,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G244","v":{"v":115000,"d":"115,000.00"}}]
[]
["PS1-C3",null,"Existing cables:"]
[]
["PS1-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E249*F249","v":{"v":0,"d":"0.00"}}]
[]
["PS1-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["PS1-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F253","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E255*F255","v":{"v":0,"d":"0.00"}}]
[]
["PS1-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C4",null,"Level/Control Equipment:"]
[]
["PS1-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E261*F261","v":{"v":0,"d":"0.00"}}]
[]
["PS1-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C4.3",null,"Installation of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS1-C4.4",null,"Commission of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G245:G268)","v":{"v":145000,"d":"145,000.00"}}]

{"sheet":"2 Sehlajaneng 2","index":2,"n_rows":269,"n_cols":7,"rows_kept":269,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[63,0,63,5],[64,0,64,5],[151,0,151,5],[152,0,152,5],[241,0,241,5],[242,0,242,5],[268,0,268,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 2: SEHLAJANENG PUMP STATION NO. 2 ( 28°34'9.09\"S, 28°43'13.98\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
["PS2-A",null,"SECTION A: CIVIL REFURBISHMENT"]
[]
["PS2-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS2-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",600,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS2-A2","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS2-A2.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",120,null,{"$f":"E20*F20","v":{"v":0,"d":"0.00"}}]
[]
["PS2-A2.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS2-A2.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS2-A2.5","SANS 1200ME\n8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",60,null,{"v":0,"d":"0.00"}]
[]
["PS2-A3","SANS 1200D","EARTHWORKS"]
[]
["PS2-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",35,null,{"$f":"E30*F30","v":{"v":0,"d":"0.00"}}]
[]
["PS2-A3.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS2-A3.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS2-A3.4",null,"Depth over 1,0m and up to 2,0m","m³",15,null,{"v":0,"d":"0.00"}]
[]
["PS2-A4","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS2-A4.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",40,null,{"$f":"E44*F44","v":{"v":0,"d":"0.00"}}]
[]
["PS2-A4.2",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Red Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS2-A4.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS2-A4.4",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS2-A4.5",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["PS2-A4.6",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",10,null,{"v":0,"d":"0.00"}]
[]
["PS2-A4.7",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",1.5,null,{"v":0,"d":"0.00"}]
[]
["PS2-A5","PB 8.2.21","General Electrical:"]
[]
["PS2-A5.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"$f":"E60*F60","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS2-A5.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F60","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E62*F62","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G63)","v":{"v":15000,"d":"R15,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G64","v":{"v":15000,"d":"R15,000.00"}}]
[]
["PS2-A5.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000.00"},{"$f":"E67*F67","v":{"v":10000,"d":"10,000.00"}}]
[]
["PS2-A5.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F67","v":{"v":10000,"d":"10,000.00"}},null,{"$f":"E69*F69","v":{"v":0,"d":"0.00"}}]
[]
["PS2-A6","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS2-A6.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E75*F75","v":{"v":0,"d":"0.00"}}]
[]
["PS2-A6.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
["PS2-B",null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS2-B1",null,"PIPEWORK:"]
[]
[null,null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS2-B1.1",null,"50- 150mm","m",8,null,{"$f":"E85*F85","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS2-B1.2.1",null,"50mm","m",10,null,{"$f":"E93*F93","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B1.2.2",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS2-B1.3.1",null,"50mm","m",8,null,{"$f":"E101*F101","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["PS2-B1.4.1",null,"50mm ","No",35,null,{"$f":"E107*F107","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B1.5",null,"Provisional items"]
[]
["PS2-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":30000,"d":"30,000.00"},{"$f":"E111*F111","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS2-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F111","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS2-B1.6",null,"Pipe brackets:"]
[]
[null,null,"For 50mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS2-B1.6.1",null,"0.4 - 0.85m ","No",6,null,{"$f":"E121*F121","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B2","PS-2","PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS2-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E129*F129","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E133*F133","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS2-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F133","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E135*F135","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"$f":"E137*F137","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS2-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS2-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS2-B3","SANS 1200 LK","Valves"]
[]
["PS2-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G65:G151)","v":{"v":70000,"d":"R70,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G152","v":{"v":70000,"d":"R70,000.00"}}]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS2-B3.2.1",null,"DN 50mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E159*F159","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS2-B3.2.3",null,"DN 50mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E165*F165","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS2-B3.2.5",null,"DN 50mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E169*F169","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS2-B3.2.7",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E173*F173","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS2-B3.2.8",null,"DN 80mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E177*F177","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS2-B3.2.9",null,"DN65 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E181*F181","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS2-B3.2.10",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E185*F185","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS2-B3.2.11",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E189*F189","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B3.2.12",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS2-B3.2.13",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS2-B3.2.14",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-B3.2.15",null,"Level control valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-B3.2.15",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-B4",null,"LIFTING EQUIPMENT"]
[]
["PS2-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E203*F203","v":{"v":0,"d":"0.00"}}]
[]
["PS2-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS2-C1",null,"Main Control Consol (MCC):"]
[]
["PS2-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E215*F215","v":{"v":0,"d":"0.00"}}]
[]
["PS2-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C2",null,"Pressure Transmitter:"]
[]
["PS2-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E227*F227","v":{"v":0,"d":"0.00"}}]
[]
["PS2-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C2.3",null,"Commissioning","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C3",null,"Existing cables:"]
[]
["PS2-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E235*F235","v":{"v":0,"d":"0.00"}}]
[]
["PS2-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E239*F239","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS2-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F239","v":{"v":30000,"d":"30,000.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G153:G241)","v":{"v":100000,"d":"R100,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G242","v":{"v":100000,"d":"R100,000.00"}}]
[]
["PS2-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E245*F245","v":{"v":0,"d":"0.00"}}]
[]
["PS2-C4",null,"Level/Control Equipment:"]
[]
["PS2-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E249*F249","v":{"v":0,"d":"0.00"}}]
[]
["PS2-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C4.3",null,"Installation of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C4.4",null,"Commission of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C5",null,"Main power supply"]
[]
["PS2-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E259*F259","v":{"v":0,"d":"0.00"}}]
[]
["PS2-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS2-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"E263*F263","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS2-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F263","v":{"v":50000,"d":"50,000.00"}},null,{"$f":"E265*F265","v":{"v":0,"d":"0.00"}}]
[]
["PS2-C5.6",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G243:G268)","v":{"v":150000,"d":"150,000.00"}}]

{"sheet":"3 Sehlajaneng 1","index":3,"n_rows":299,"n_cols":9,"rows_kept":299,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[70,0,70,5],[71,0,71,5],[150,0,150,5],[151,0,151,5],[239,0,239,5],[240,0,240,5],[298,0,298,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 3: SEHLAJANENG PUMP STATION NO. 1 (28°33'32.36\"S, 28°43'26.64\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A: CIVIL REFURBISHMENT"]
[]
["PS3-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS3-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",800,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A2",null,"Fencing:"]
[]
["PS3-A2.1",null,"Removal of existing concrete pallisade fencing and access gates and dispose of material at approved Municipal dumping site or store facility.","m",165,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A2.2",null,"Supply and install new high-security Clear-Vu fencing 2,4m high including all materials and fasteners (or similar approved)","m",165,null,{"v":0,"d":"0.00"}]
[]
["PS3-A2.3",null,"Supply and install shark tooth \"anti climb spikes\". \n(Material to be approved by the Engineer before procurement)","m",165,null,{"v":0,"d":"0.00"}]
[]
["PS3-A2.4",null,"Galvanised steel access gates (double leaf, 2,4m high x 3,6m wide)","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-A2.5",null,"Additional padlocks","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-A2.6",null,"150 x 200mm hand excavated trench for concrete beam under fencing","m",165,null,{"$f":"E28*F28","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A2.7",null,"150 x 200mm Concrete ground beam casted insitu with 15 MPa concrete. To include formwork, finishing, etc.","m³",6,null,{"v":0,"d":"0.00"}]
[]
["PS3-A3","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS3-A3.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",120,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A3.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS3-A3.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS3-A3.4","SANS 1200ME\n8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",60,null,{"v":0,"d":"0.00"}]
[]
["PS3-A4","SANS 1200D","EARTHWORKS"]
[]
["PS3-A4.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",10,null,{"$f":"E46*F46","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A4.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS3-A4.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A4.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"$f":"E54*F54","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A5","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS3-A5.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",35,null,{"$f":"E60*F60","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A5.2",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS3-A5.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS3-A5.4",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS3-A5.5",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",7,null,{"v":0,"d":"0.00"}]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G70)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G71","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A5.6",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",12,null,{"$f":"E74*F74","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A5.7",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2,null,{"v":0,"d":"0.00"}]
[]
["PS3-A6","PB 8.2.21","General Electrical:"]
[]
["PS3-A6.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"$f":"E80*F80","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS3-A6.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F80","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E82*F82","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A6.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000.00"},{"$f":"E84*F84","v":{"v":10000,"d":"10,000.00"}}]
[]
["PS3-A6.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F84","v":{"v":10000,"d":"10,000.00"}},null,{"$f":"E86*F86","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A7","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS3-A7.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E92*F92","v":{"v":0,"d":"0.00"}}]
[]
["PS3-A7.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS3-B1",null,"PIPEWORK:"]
[]
["PS3-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS3-B1.1.1",null,"50- 150mm","m",12,null,{"$f":"E102*F102","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS3-B1.2.1",null,"80mm","m",3,null,{"$f":"E110*F110","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B1.2.2",null,"100mm","m",9,null,{"v":0,"d":"0.00"}]
[]
["PS3-B1.2.2",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS3-B1.3.1",null,"80mm","m",3,null,{"$f":"E120*F120","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B1.3.2",null,"100mm","m",9,null,{"v":0,"d":"0.00"}]
[]
["PS3-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["PS3-B1.4.1",null,"80mm","No",6,null,{"$f":"E128*F128","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B1.4.2",null,"100mm","No",29,null,{"v":0,"d":"0.00"}]
[]
["PS3-B1.5",null,"Provisional items"]
[]
["PS3-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":50000,"d":"50,000.00"},{"$f":"E134*F134","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS3-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F134","v":{"v":50000,"d":"50,000.00"}},null,{"$f":"E136*F136","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B1.6",null,"Pipe brackets:"]
[]
[null,null,"For 100mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS3-B1.6.1",null,"0.5 - 1m ","No",2,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G72:G150)","v":{"v":75000,"d":"75,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G151","v":{"v":75000,"d":"75,000.00"}}]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS3-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E156*F156","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E160*F160","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS3-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F160","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E162*F162","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS3-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS3-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS3-B3","SANS 1200 LK","Valves"]
[]
["PS3-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E174*F174","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS3-B3.2.1",null,"DN 100mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E182*F182","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS3-B3.2.2",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E188*F188","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS3-B3.2.3",null,"DN 80 PN16 (AVK or similar approved)","No",2,null,{"$f":"E192*F192","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS3-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E196*F196","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS3-B3.2.5",null,"DN 100mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E200*F200","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS3-B3.2.6",null,"DN 100mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E204*F204","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS3-B3.2.7",null,"DN100 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E208*F208","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS3-B3.2.8",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E212*F212","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS3-B3.2.9",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E216*F216","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B3.2.10",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS3-B3.2.11",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS3-B3.2.12",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B3.2.13",null,"Pressure Sustaining Valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B3.2.14",null,"Level control valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B3.2.15",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B4",null,"LIFTING EQUIPMENT"]
[]
["PS3-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E232*F232","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"},null,{"$f":"G236*H236","v":{"v":0,"d":"0.00"}}]
[]
["PS3-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G152:G239)","v":{"v":90000,"d":"90,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G240","v":{"v":90000,"d":"90,000.00"}}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS3-C1",null,"Main Control Consol (MCC):"]
[]
["PS3-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E247*F247","v":{"v":0,"d":"0.00"}}]
[]
["PS3-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C2",null,"Pressure Transmitter:"]
[]
["PS3-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E259*F259","v":{"v":0,"d":"0.00"}}]
[]
["PS3-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C2.3",null,"Commissioning","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C3",null,"Existing cables:"]
[]
["PS3-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E267*F267","v":{"v":0,"d":"0.00"}}]
[]
["PS3-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E271*F271","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS3-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F271","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E273*F273","v":{"v":0,"d":"0.00"}}]
[]
["PS3-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C4",null,"Level/Control Equipment:"]
[]
["PS3-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E279*F279","v":{"v":0,"d":"0.00"}}]
[]
["PS3-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C4.3",null,"Installation of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C4.4",null,"Commission of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C5",null,"Main power supply"]
[]
["PS3-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS3-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"E293*F293","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS3-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F293","v":{"v":50000,"d":"50,000.00"}},null,{"$f":"E295*F295","v":{"v":0,"d":"0.00"}}]
[]
["PS3-C5.6",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G241:G298)","v":{"v":170000,"d":"170,000.00"}}]

{"sheet":"4 Hlatseng","index":4,"n_rows":352,"n_cols":7,"rows_kept":352,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[79,0,79,5],[80,0,80,5],[167,0,167,5],[168,0,168,5],[252,0,252,5],[253,0,253,5],[337,0,337,5],[338,0,338,5],[351,0,351,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 4: HLATSENG PUMP STATION (28°33'38.46\"S, 28°43'56.05\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A: CIVIL REFURBISHMENT"]
[]
["PS4-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS4-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",500,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A2",null,"Fencing:"]
[]
["PS4-A2.2",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",30,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A2.3",null,"Supply and install flat wrap for entire pump station perimeter.\n","m",150,null,{"v":0,"d":"0.00"}]
[]
["PS4-A3","SANS 1200D","EARTHWORKS"]
[]
["PS4-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",40,null,{"$f":"E24*F24","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A3.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS4-A3.3",null,"Depth up to 1,0m","m³",5,null,{"$f":"E30*F30","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A3.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS4-A4","SANS 1200 G","Concrete works"]
[]
["PS4-A4.1",null,"Demolish and remove existing concret plinths","No",2,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Formwork:"]
[]
[null,null,"Smooth formwork:"]
[]
[null,"8.2.2","Plane vertical"]
[]
["PS4-A4.2",null,"To plinths","m²",5,null,{"$f":"E44*F44","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.1","High Tensile Steel:"]
[]
["PS4-A4.3",null,"Y12","t",0.2,null,{"$f":"E48*F48","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Mild Tensile Steel:"]
[]
["PS4-A4.4",null,{"v":10,"d":"R10"},"t",0.2,null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.3","Concrete Class 35/19 to:"]
[]
["PS4-A4.5",null,"Plinths","m³",2,null,{"$f":"E56*F56","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.4","Unformed surfaces:"]
[]
[null,null,"Steel float finish:"]
[]
["PS4-A4.6",null,"Plinth","m²",5,null,{"$f":"E62*F62","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A5","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS4-A5.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",220,null,{"$f":"E68*F68","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A5.2",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS4-A5.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",75,null,{"v":0,"d":"0.00"}]
[]
["PS4-A5.4",null,"Roof Trusses, Purlins and Brandering (span of 6.2m trusses)\na) Sand down existing material;\nb) Remove loose paint & particles;\nc) Apply 2 coats of Duram Woodseal for roofs or similar approved","No",7,null,{"v":0,"d":"0.00"}]
[]
["PS4-A5.5",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",10,null,{"v":0,"d":"0.00"}]
[]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G79)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G80","v":{"v":0,"d":"0.00"}}]
["PS4-A5.6",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",40,null,{"$f":"E82*F82","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A6","PB 8","Roof and Structural Timber:"]
[]
["PS4-A6.1","8.2.12","Refurbishment of Roofs\na) Remove existing roof material and dispose at a verified site;\nb) Sand down rafts and purlins (on written instruction replace purlins and rafters);\nc) Apply exterior and interior wood varnish to rafts\nd) Install new roof material (chromadek galvanized steel sheets (Traffic Cone Green) or similar approved)","m²",100,null,{"$f":"E86*F86","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A6.2","8.2.11","Purlins 50 x 76 SAP","m",65,null,{"v":0,"d":"0.00"}]
[]
["PS4-A6.3","8.2.11","Brandering  38 x 38 SAP","m²",80,null,{"v":0,"d":"0.00"}]
[]
[null,"PB 8.2.13","Facia Boards and Gutters:"]
[]
["PS4-A6.4",null,"225 x 12 mm F.C. fascia and barge boards","m",95,null,{"$f":"E94*F94","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A6.5",null,"125 x 85 Colourbond aluminium gutters","m",95,null,{"v":0,"d":"0.00"}]
[]
["PS4-A6.6",null,"80 x 55 Colourbond aluminium downpipes","m",20,null,{"v":0,"d":"0.00"}]
[]
[null,"PB 8.2.15","Ceilings:"]
[]
["PS4-A6.7",null,"Gypsum ceiling board","m²",100,null,{"$f":"E102*F102","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A6.8",null,"Cornice 75 mm","m",40,null,{"$f":"E104*F104","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A7","PB 8.2.21","General Electrical:"]
[]
["PS4-A7.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":30000,"d":"30,000.00"},{"$f":"E108*F108","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS4-A7.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F108","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E110*F110","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A7.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"$f":"E112*F112","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS4-A7.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F112","v":{"v":20000,"d":"20,000.00"}},null,{"$f":"E114*F114","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A8","SANS 1200 H","Structural steelwork:"]
[]
["PS4-A8.1","8.3.2 ","Remove existing safety handrails and install where ordered by Employer's Agent","m",8,null,{"$f":"E118*F118","v":{"v":0,"d":"0.00"}}]
[]
["PS4-A8.2",null,"Remove existing steel grating","m²",6,null,{"$f":"E120*F120","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Grating:"]
[]
["PS4-A8.3",null,"19x102x25mm deep Fibreglass moulded grating, complete with cast in EZ Embedment Angle to cover openings (Fibregrate or similar approved).","m²",6,null,{"$f":"E124*F124","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Safety Hand Rails:"]
[]
["PS4-A8.4",null,"1.2m high Fibreglass safety hand rails (Fibregrate or similar approved)","m",8,null,{"$f":"E128*F128","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B",null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS4-B1",null,"PIPEWORK:"]
[]
["PS4-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS4-B1.1.1",null,"50- 150mm","m",10,null,{"$f":"E136*F136","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.1.2",null,"155-300mm","m",25,null,{"$f":"E138*F138","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS4-B1.2.1",null,"100mm","m",7,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.2.2",null,"150mm","m",4,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.2.3",null,"200mm","m",20,null,{"$f":"E150*F150","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.2.4",null,"300mm","m",6,null,{"$f":"E152*F152","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.2.5",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"$f":"E154*F154","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS4-B1.3.1",null,"100mm","m",7,null,{"$f":"E160*F160","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.3.2",null,"150mm","m",4,null,{"$f":"E162*F162","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.3.3",null,"200mm","m",20,null,{"$f":"E164*F164","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.3.4",null,"300mm","m",6,null,{"$f":"E166*F166","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G81:G167)","v":{"v":50000,"d":"50,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G168","v":{"v":50000,"d":"50,000.00"}}]
["PS4-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["PS4-B1.4.1",null,"100mm","No",8,null,{"$f":"E174*F174","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.4.2",null,"150mm","No",8,null,{"$f":"E176*F176","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.4.3",null,"200mm","No",20,null,{"$f":"E178*F178","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.4.4",null,"300mm","No",5,null,{"$f":"E180*F180","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.5",null,"Provisional items"]
[]
["PS4-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":60000,"d":"60,000.00"},{"$f":"E184*F184","v":{"v":60000,"d":"60,000.00"}}]
[]
["PS4-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F184","v":{"v":60000,"d":"60,000.00"}},null,{"$f":"E186*F186","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B1.6",null,"Pipe brackets:"]
[]
[null,null,"For 100mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS4-B1.6.1",null,"0.5 - 1m ","No",4,null,{"$f":"E194*F194","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS4-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E202*F202","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"$f":"E204*F204","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E206*F206","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS4-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F206","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E208*F208","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"$f":"E210*F210","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"$f":"E212*F212","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"$f":"E214*F214","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"$f":"E216*F216","v":{"v":0,"d":"0.00"}}]
["PS4-B3","SANS 1200 LK","Valves"]
[]
["PS4-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E219*F219","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS4-B3.2.1",null,"DN 100mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E227*F227","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS4-B3.2.2",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E233*F233","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS4-B3.2.3",null,"DN 80mm  PN16 (AVK or similar approved)","No",2,null,{"$f":"E237*F237","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS4-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E241*F241","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS4-B3.2.5",null,"DN 80mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E245*F245","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS4-B3.2.6",null,"DN100 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E249*F249","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G169:G252)","v":{"v":125000,"d":"125,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G253","v":{"v":125000,"d":"125,000.00"}}]
[]
["PS4-B3.2.7",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E256*F256","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS4-B3.2.8",null,"DN 200mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E260*F260","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.9",null,"DN 150mm PN10 (AVK or similar approved)","No",4,null,{"$f":"E262*F262","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.10",null,"DN 100mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E264*F264","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS4-B3.2.11",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E268*F268","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.12",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"$f":"E270*F270","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.13",null,"Ball Check Valve","No",2,null,{"$f":"E272*F272","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.15",null,"Air-Valves","No",1,null,{"$f":"E274*F274","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.14",null,"Level control valve","No",1,null,{"$f":"E276*F276","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.15",null,"Water meter/Flow meter:","No",1,null,{"$f":"E278*F278","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B3.2.16",null,"RSV Gate Valves","No",8,null,{"$f":"E280*F280","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B4",null,"LIFTING EQUIPMENT"]
[]
["PS4-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E284*F284","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"$f":"E286*F286","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B4.3",null,"Install lifting equipment","Sum",1,null,{"$f":"E288*F288","v":{"v":0,"d":"0.00"}}]
[]
["PS4-B4.4",null,"Commission lifting equipment","Sum",1,null,{"$f":"E290*F290","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C",null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS4-C1",null,"Main Control Consol (MCC):"]
[]
["PS4-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E296*F296","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"$f":"E298*F298","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"$f":"E300*F300","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"$f":"E302*F302","v":{"v":0,"d":"0.00"}}]
[]
[]
["PS4-C1.5",null,"Commission the MCC panel","Sum",1,null,{"$f":"E305*F305","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C2",null,"Pressure Transmitter:"]
[]
["PS4-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E309*F309","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"$f":"E311*F311","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C2.3",null,"Commissioning","Sum",1,null,{"$f":"E313*F313","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C3",null,"Existing cables:"]
[]
["PS4-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E317*F317","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E319*F319","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E321*F321","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS4-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F321","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E323*F323","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E325*F325","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C4",null,"Level/Control Equipment:"]
[]
["PS4-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E329*F329","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"$f":"E331*F331","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C4.3",null,"Installation of level probes","Sum",1,null,{"$f":"E333*F333","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C4.4",null,"Commission of level probes","Sum",1,null,{"$f":"E335*F335","v":{"v":0,"d":"0.00"}}]
[]
[]
["TOTAL CARREID FORWARD ",{"$nulls":5},{"$f":"SUM(G254:G337)","v":{"v":155000,"d":"155,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G338","v":{"v":155000,"d":"155,000.00"}}]
["PS4-C5",null,"Main power supply"]
[]
["PS4-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E342*F342","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E344*F344","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"E346*F346","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS4-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F346","v":{"v":50000,"d":"50,000.00"}},null,{"$f":"E348*F348","v":{"v":0,"d":"0.00"}}]
[]
["PS4-C5.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E350*F350","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G339:G351)","v":{"v":205000,"d":"205,000.00"}}]

{"sheet":"5 Poelong","index":5,"n_rows":238,"n_cols":7,"rows_kept":238,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[70,0,70,5],[71,0,71,5],[161,0,161,5],[162,0,162,5],[237,0,237,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 5: POELONG PUMP STATION (28°33'32.36\"S, 28°43'26.64\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS5-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS5-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",270,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS5-A1.2",null,"Apply weed killer to cleared area (Roundup or similar approved)","m²",170,null,{"$f":"E16*F16","v":{"v":0,"d":"0.00"}}]
[]
["PS5-A1.3",null,"Clean existing paved areas","m²",170,null,{"v":0,"d":"0.00"}]
[]
["PS5-A2",null,"Fencing:"]
[]
["PS5-A2.2",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",25,null,{"$f":"E22*F22","v":{"v":0,"d":"0.00"}}]
[]
["PS5-A2.3",null,"Supply and install flat wrap for entire pump station perimeter.\n","m",100,null,{"v":0,"d":"0.00"}]
[]
["PS5-A3","SANS 1200D","EARTHWORKS"]
[]
["PS5-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",30,null,{"$f":"E28*F28","v":{"v":0,"d":"0.00"}}]
[]
["PS5-A3.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS5-A3.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E34*F34","v":{"v":0,"d":"0.00"}}]
[]
["PS5-A3.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS5-A4","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS5-A4.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",75,null,{"$f":"E42*F42","v":{"v":0,"d":"0.00"}}]
[]
["PS5-A4.2",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",40,null,{"v":0,"d":"0.00"}]
[]
["PS5-A4.3",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS5-A4.4",null,"Concrete plinths:\na) Pressure wash plinth before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",8,null,{"v":0,"d":"0.00"}]
[]
["PS5-A4.5",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",30,null,{"v":0,"d":"0.00"}]
[]
["PS5-A5","PB 8.2.21","General Electrical:"]
[]
["PS5-A5.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
[]
["PS5-A5.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F54","v":{"v":20000,"d":"20,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS5-A5.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS5-A5.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F58","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS5-A6","SANS 1200 H","Structural steelwork:"]
[]
["PS5-A6.1",null,"Supply, deliver and Installation of Burgular bars for double doors","No",1,null,{"$f":"E64*F64","v":{"v":0,"d":"0.00"}}]
[]
["PS5-A6.2",null,"19x102x25mm deep Fibreglass moulded grating, complete with\ncast in EZ Embedment Angle to cover openings (Fibregrate or\nsimilar approved).","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS5-A7","PB 8","Roof:"]
[]
["PS5-A7.1","8.2.12","Refurbishment of Roofs\na) Remove existing roof material and dispose at a verified site;\nb) Sand down rafts and purlins (on written instruction replace purlins and rafters);\nc) Apply exterior and interior wood varnish to rafts\nd) Install new roof material (chromadek galvanized steel sheets (Traffic Cone Green) or similar approved)","m²",55,null,{"$f":"E70*F70","v":{"v":0,"d":"0.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G70)","v":{"v":35000,"d":"35,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G71","v":{"v":35000,"d":"35,000.00"}}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS5-B1",null,"PIPEWORK:"]
[]
["PS5-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS5-B1.1.1",null,"50- 150mm","m",5,null,{"$f":"E80*F80","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B1.1.2",null,"175 - 250mm","m",15,null,{"v":0,"d":"0.00"}]
[]
[]
["PS5-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS5-B1.2.1",null,"100mm","m",5,null,{"$f":"E91*F91","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B1.2.2",null,"200mm","m",20,null,{"v":0,"d":"0.00"}]
[]
["PS5-B1.2.2",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS5-B1.3.1",null,"100mm","m",5,null,{"$f":"E101*F101","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B1.3.2",null,"200mm","m",20,null,{"v":0,"d":"0.00"}]
[]
["PS5-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["PS5-B1.4.1",null,"100mm","No",20,null,{"$f":"E109*F109","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B1.4.2",null,"200mm","No",30,null,{"v":0,"d":"0.00"}]
[]
["PS5-B1.5",null,"Provisional items"]
[]
["PS5-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":50000,"d":"50,000.00"},{"$f":"E115*F115","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS5-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F115","v":{"v":50000,"d":"50,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS5-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS5-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"$f":"E127*F127","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS5-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F129","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS5-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS5-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS5-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
["PS5-B3","SANS 1200 LK","Valves"]
[]
["PS5-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS5-B3.2.1",null,"DN 200mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E150*F150","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS5-B3.2.2",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E156*F156","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS5-B3.2.3",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E160*F160","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G72:G161)","v":{"v":100000,"d":"100,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G162","v":{"v":100000,"d":"100,000.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS5-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E167*F167","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS5-B3.2.5",null,"DN 100mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E171*F171","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS5-B3.2.6",null,"DN200mm Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E175*F175","v":{"v":0,"d":"0.00"}}]
[null,null,"Pressure Gauges"]
[]
["PS5-B3.2.7",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E178*F178","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS5-B3.2.8",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E182*F182","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B3.2.9",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS5-B3.2.10",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS5-B3.2.11",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-B3.2.12",null,"Level control valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-B3.2.13",null,"Water meter/Flow meter:","No",1,null,{"$f":"E192*F192","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B4",null,"LIFTING EQUIPMENT"]
[]
["PS5-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E196*F196","v":{"v":0,"d":"0.00"}}]
[]
["PS5-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS5-C1",null,"Main Control Consol (MCC):"]
[]
["PS5-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E208*F208","v":{"v":0,"d":"0.00"}}]
[]
["PS5-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-C2",null,"Pressure Transmitter:"]
[]
["PS5-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E220*F220","v":{"v":0,"d":"0.00"}}]
[]
["PS5-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-C2.3",null,"Commissioning","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-C3",null,"Existing cables:"]
[]
["PS5-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E228*F228","v":{"v":0,"d":"0.00"}}]
[]
["PS5-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS5-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
[]
["PS5-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F232","v":{"v":50000,"d":"50,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS5-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G163:G237)","v":{"v":150000,"d":"150,000.00"}}]

{"sheet":"6 Bolata ","index":6,"n_rows":274,"n_cols":7,"rows_kept":274,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[67,0,67,5],[68,0,68,5],[160,0,160,5],[161,0,161,5],[246,0,246,5],[247,0,247,5],[273,0,273,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 6: BOLATA PUMP STATION (28°34'31.19\"S, 28°34'31.19\"S)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS6-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS6-A1.1","8.3.1","Apply weed killer to cleared area (Roundup or similar approved)","m²",600,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS6-A1.2",null,"Clean existing paved areas","m²",600,null,{"v":0,"d":"0.00"}]
[]
["PS6-A2","SANS 1200D","EARTHWORKS"]
[]
["PS6-A2.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",20,null,{"$f":"E20*F20","v":{"v":0,"d":"0.00"}}]
[]
["PS6-A2.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS6-A2.2",null,"Depth up to 1,0m","m³",10,null,{"$f":"E26*F26","v":{"v":0,"d":"0.00"}}]
[]
["PS6-A2.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS6-A3","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS6-A3.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",60,null,{"$f":"E34*F34","v":{"v":0,"d":"0.00"}}]
[]
["PS6-A3.2",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS6-A3.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",35,null,{"v":0,"d":"0.00"}]
[]
["PS6-A3.4",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",35,null,{"v":0,"d":"0.00"}]
[]
["PS6-A3.5",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",40,null,{"v":0,"d":"0.00"}]
[]
["PS6-A3.6",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS6-A3.7",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",20,null,{"$f":"E46*F46","v":{"v":0,"d":"0.00"}}]
[]
["PS6-A4","SANS 1200 G","Concrete works"]
[]
["PS6-A4.1",null,"Demolish and remove existing concret plinths","No",2,null,{"$f":"E50*F50","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Formwork:"]
[]
[null,null,"Smooth formwork:"]
[]
[null,"8.2.2","Plane vertical"]
[]
["PS6-A4.2",null,"To plinths","m²",5,null,{"$f":"E58*F58","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.1","High Tensile Steel:"]
[]
["PS6-A4.3",null,"Y12","t",0.2,null,{"$f":"E62*F62","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Mild Tensile Steel:"]
[]
["PS6-A4.4",null,{"v":10,"d":"R10"},"t",0.2,null,{"$f":"E66*F66","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G67)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G68","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.3","Concrete Class 35/19 to:"]
[]
["PS6-A4.5",null,"Plinths","m³",2,null,{"$f":"E73*F73","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.4","Unformed surfaces:"]
[]
[null,null,"Steel float finish:"]
[]
["PS6-A4.6",null,"Plinth","m²",5,null,{"$f":"E79*F79","v":{"v":0,"d":"0.00"}}]
[]
["PS6-A5","PB 8.2.21","General Electrical:"]
[]
["PS6-A5.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",1,{"v":20000,"d":"20,000.00"},{"$f":"E83*F83","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS6-A5.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F83","v":{"v":20000,"d":"20,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS6-A5.3",null,"Refurbishment of existing cable racks","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS6-A5.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F87","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS6-B1",null,"PIPEWORK:"]
[]
["PS6-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS6-B1.1.1",null,"50- 150mm","m",10,null,{"$f":"E97*F97","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B1.1.2",null,"175 - 250mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS6-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS6-B1.2.2",null,"150mm","m",10,null,{"$f":"E107*F107","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B1.2.3",null,"200mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS6-B1.2.4",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS6-B1.3.2",null,"150mm","m",10,null,{"$f":"E117*F117","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B1.3.3",null,"200mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS6-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["PS6-B1.4.2",null,"150mm","No",20,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B1.4.3",null,"200mm","No",15,null,{"v":0,"d":"0.00"}]
[]
["PS6-B1.5",null,"Provisional items"]
[]
["PS6-B1.5.1",null,"Replacement of existing pipework","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"E131*F131","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS6-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F131","v":{"v":50000,"d":"50,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS6-B1.6",null,"Pipe brackets:"]
[]
[null,null,"For 150mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS6-B1.6.1",null,"0.9 - 1.2m ","No",4,null,{"$f":"E141*F141","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS6-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E149*F149","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS6-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F153","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS6-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G69:G160)","v":{"v":100000,"d":"100,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G161","v":{"v":100000,"d":"100,000.00"}}]
[]
["PS6-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"$f":"E164*F164","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS6-B3","SANS 1200 LK","Valves"]
[]
["PS6-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E170*F170","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS6-B3.2.1",null,"DN 200mm PN16 (AVK or similar approved)","No",1,null,{"$f":"E178*F178","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS6-B3.2.2",null,"DN 150mm PN16 (AVK or similar approved)","No",3,null,{"$f":"E184*F184","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS6-B3.2.3",null,"DN 150mm PN16 (AVK or similar approved)","No",3,null,{"$f":"E188*F188","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS6-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E192*F192","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS6-B3.2.5",null,"DN 150mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E196*F196","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS6-B3.2.6",null,"DN 150mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E200*F200","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS6-B3.2.7",null,"DN150mm Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E204*F204","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS6-B3.2.9",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E208*F208","v":{"v":0,"d":"0.00"}}]
[]
[]
[null,null,"Install"]
[]
["PS6-B3.2.10",null,"Flanged RSV Gate Valve - Suction","No",1,null,{"$f":"E213*F213","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B3.2.11",null,"Flanged RSV Gate Valve - Delivery","No",3,null,{"v":0,"d":"0.00"}]
[]
["PS6-B3.2.12",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS6-B3.2.13",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B3.2.14",null,"Pressure Sustaining Valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B3.2.15",null,"Level control valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B3.2.16",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B4",null,"LIFTING EQUIPMENT"]
[]
["PS6-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E229*F229","v":{"v":0,"d":"0.00"}}]
[]
["PS6-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS6-C1",null,"Main Control Consol (MCC):"]
[]
["PS6-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E241*F241","v":{"v":0,"d":"0.00"}}]
[]
["PS6-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G162:G246)","v":{"v":100000,"d":"100,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G247","v":{"v":100000,"d":"100,000.00"}}]
[]
["PS6-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"$f":"E250*F250","v":{"v":0,"d":"0.00"}}]
[]
["PS6-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-C2",null,"Pressure Transmitter:"]
[]
["PS6-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E256*F256","v":{"v":0,"d":"0.00"}}]
[]
["PS6-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-C2.3",null,"Commissioning","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-C3",null,"Existing cables:"]
[]
["PS6-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E264*F264","v":{"v":0,"d":"0.00"}}]
[]
["PS6-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS6-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E268*F268","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS6-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F268","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS6-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G248:G273)","v":{"v":115000,"d":"115,000.00"}}]

{"sheet":"7 Fika-patso Resort","index":7,"n_rows":285,"n_cols":7,"rows_kept":285,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[62,0,62,5],[63,0,63,5],[143,0,143,5],[144,0,144,5],[225,0,225,5],[226,0,226,5],[284,0,284,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 7: FIKA PATSO PUMP STATION (28°39'53.67\"S, 28°50'36.02\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS7-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS7-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",850,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A2",null,"Fencing:"]
[]
["PS7-A2.1",null,"Removal of existing concrete pallisade fencing and access gates and dispose of material at approved Municipal dumping site or store facility.","m",160,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A2.2",null,"Supply and install new high-security Clear-Vu fencing 2,4m high including all materials and fasteners (or similar approved)","m",160,null,{"v":0,"d":"0.00"}]
[]
["PS7-A2.3",null,"Supply and install shark tooth \"anti climb spikes\". \n(Material to be approved by the Engineer before procurement)","m",160,null,{"v":0,"d":"0.00"}]
[]
["PS7-A2.4",null,"Galvanised steel access gates (double leaf, 2,4m high x 3,6m wide)","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-A2.5",null,"Additional padlocks","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-A2.6",null,"150 x 200mm hand excavated trench for concrete beam under fencing","m",160,null,{"v":0,"d":"0.00"}]
[]
["PS7-A2.7",null,"150 x 200mm Concrete ground beam casted insitu with 15 MPa concrete. To include formwork, finishing, etc.","m³",6,null,{"v":0,"d":"0.00"}]
[]
[]
["PS7-A3","SANS 1200D","EARTHWORKS"]
[]
["PS7-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",20,null,{"$f":"E35*F35","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A3.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS7-A3.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E41*F41","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A3.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS7-A4","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS7-A4.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",85,null,{"$f":"E49*F49","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A4.2",null,"Exterior Walls\na) Pressure wash outside walls before any refurbishment work commence;\nb) Sand down all structure walls, including pillars & beams;\nc) Remove all loose paint from structure;\nd) Apply exterior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white exterior paint (Emulsion paint)","m²",90,null,{"v":0,"d":"0.00"}]
[]
["PS7-A4.3",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",7.5,null,{"v":0,"d":"0.00"}]
[]
["PS7-A4.4",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",95,null,{"v":0,"d":"0.00"}]
[]
["PS7-A4.5",null,"Roof Trusses, Purlins and Brandering (span of 7m trusses)\na) Sand down existing material;\nb) Remove loose paint & particles;\nc) Apply 2 coats of Duram Woodseal for roofs or similar approved","No",10,null,{"v":0,"d":"0.00"}]
[]
["PS7-A4.6",null,"Roofs \r\na) Pressure wash roofs before any refurbishment work commence;\r\nb) Sand down existing roof material;\r\nc) Remove loose paint;\r\nd) Apply paint primer (to be confirmed by supplier)\r\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",100,null,{"v":0,"d":"0.00"}]
[]
["PS7-A4.7",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G62)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G63","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A4.8",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",15,null,{"$f":"E66*F66","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A4.9",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",10,null,{"v":0,"d":"0.00"}]
[]
["PS7-A5","PB 8.2.21","General Electrical:"]
[]
["PS7-A5.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E72*F72","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS7-A5.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F72","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS7-A5.3",null,"Refurbishment of existing cable racks","Prov Sum",1,{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
[]
["PS7-A5.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F76","v":{"v":10000,"d":"10,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS7-A6","PB 8.2.17","Doors:"]
[]
["PS7-A6.1",null,"Removal of existing steel door (Break out of wall)","No",1,{"v":2500,"d":"2,500.00"},{"$f":"E82*F82","v":{"v":2500,"d":"2,500.00"}}]
[]
["PS7-A6.2",null,"Supply and install new (Including all required fittings etc.)"]
[]
["PS7-A6.3",null,"Transformer Door - Type CV (2134x1100mm)","No",1,null,{"$f":"E86*F86","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A6.4",null,"Supply, deliver and Installation of Burgular bars for double doors","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-A7","PB 8.2.15","Ceilings:"]
[]
["PS7-A7.1",null,"Gypsum ceiling board","m²",100,null,{"$f":"E92*F92","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A7.2",null,"Cornice 75 mm","m",90,null,{"v":0,"d":"0.00"}]
[]
["PS7-A8","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS7-A8.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E100*F100","v":{"v":0,"d":"0.00"}}]
[]
["PS7-A8.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
["PS7-A8.3",null,"19x102x25mm deep Fibreglass moulded grating, complete with\ncast in EZ Embedment Angle to cover openings (Fibregrate or\nsimilar approved).","m²",8,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS7-B1",null,"PIPEWORK:"]
[]
["PS7-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS7-B1.1.1",null,"50- 150mm","m",25,null,{"$f":"E112*F112","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B1.1.2",null,"250-350mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS7-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS7-B1.2.1",null,"100mm","m",5,null,{"$f":"E122*F122","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B1.2.2",null,"150mm","m",20,null,{"v":0,"d":"0.00"}]
[]
["PS7-B1.2.3",null,"300mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS7-B1.2.2",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS7-B1.3.1",null,"100mm","m",5,null,{"$f":"E134*F134","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B1.3.2",null,"150mm","m",20,null,{"v":0,"d":"0.00"}]
[]
["PS7-B1.3.3",null,"300mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS7-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G64:G143)","v":{"v":27500,"d":"27,500.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G144","v":{"v":27500,"d":"27,500.00"}}]
[]
["PS7-B1.4.1",null,"100mm","No",25,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B1.4.2",null,"150mm","No",20,null,{"v":0,"d":"0.00"}]
[]
[null,null,"300mm","No",7,null,{"v":0,"d":"0.00"}]
[]
["PS7-B1.5",null,"Provisional items"]
[]
["PS7-B1.5.1",null,"Replacement of existing pipework","Prov Sum",1,{"v":40000,"d":"40,000.00"},{"$f":"E155*F155","v":{"v":40000,"d":"40,000.00"}}]
[]
["PS7-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F155","v":{"v":40000,"d":"40,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS7-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS7-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E165*F165","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS7-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F169","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS7-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS7-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS7-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS7-B3","SANS 1200 LK","Valves"]
[]
["PS7-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E183*F183","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS7-B3.2.1",null,"DN 150mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E191*F191","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS7-B3.2.2",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E197*F197","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS7-B3.2.3",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E201*F201","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS7-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E205*F205","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS7-B3.2.5",null,"DN 150mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E209*F209","v":{"v":0,"d":"0.00"}}]
[null,null,"Level Control Valve:"]
[]
["PS7-B3.2.6",null,"DN 150mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E212*F212","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS7-B3.2.7",null,"DN150mm Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E216*F216","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS7-B3.2.8",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E220*F220","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS7-B3.2.9",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E224*F224","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G145:G225)","v":{"v":82500,"d":"82,500.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G226","v":{"v":82500,"d":"82,500.00"}}]
[]
["PS7-B3.2.10",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"$f":"E229*F229","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B3.2.11",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS7-B3.2.12",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B3.2.13",null,"Pressure Sustaining Valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B3.2.15",null,"Level control valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B3.2.14",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B4",null,"LIFTING EQUIPMENT"]
[]
["PS7-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E243*F243","v":{"v":0,"d":"0.00"}}]
[]
["PS7-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C",null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS7-C1",null,"Main Control Consol (MCC):"]
[]
["PS7-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E255*F255","v":{"v":0,"d":"0.00"}}]
[]
["PS7-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C2",null,"Pressure Transmitter:"]
[]
["PS7-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E267*F267","v":{"v":0,"d":"0.00"}}]
[]
["PS7-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C2.3",null,"Commissioning","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C3",null,"Existing cables:"]
[]
["PS7-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E275*F275","v":{"v":0,"d":"0.00"}}]
[]
["PS7-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS7-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["PS7-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F279","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS7-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G227:G284)","v":{"v":112500,"d":"112,500.00"}}]

{"sheet":"8 Masionokeng","index":8,"n_rows":316,"n_cols":7,"rows_kept":316,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[77,0,77,5],[78,0,78,5],[148,0,148,5],[149,0,149,5],[230,0,230,5],[231,0,231,5],[315,0,315,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 8: MASIONOKENG PUMP STATION (28°37'37.64\"S, 28°51'25.75\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS8-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS8-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",400,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A2",null,"Fencing:"]
[]
["PS8-A2.2",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",25,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A2.3",null,"Supply and install flat wrap for entire pump station perimeter.\n","m",90,null,{"$f":"E20*F20","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A3","SANS 1200D","EARTHWORKS"]
[]
["PS8-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",15,null,{"$f":"E24*F24","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A3.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS8-A3.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E30*F30","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A3.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"$f":"E32*F32","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A4","SANS 1200 G","Concrete works"]
[]
["PS8-A4.1",null,"Demolish and remove existing concret plinths","No",3,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Formwork:"]
[]
[null,null,"Smooth formwork:"]
[]
[null,"8.2.2","Plane vertical"]
[]
["PS8-A4.2",null,"To plinths","m²",5,null,{"$f":"E44*F44","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.1","High Tensile Steel:"]
[]
["PS8-A4.3",null,"Y12","t",0.2,null,{"$f":"E48*F48","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Mild Tensile Steel:"]
[]
["PS8-A4.4",null,{"v":10,"d":"R10"},"t",0.2,null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.3","Concrete Class 35/19 to:"]
[]
["PS8-A4.5",null,"Plinths","m³",2,null,{"$f":"E56*F56","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.4","Unformed surfaces:"]
[]
[null,null,"Steel float finish:"]
[]
["PS8-A4.6",null,"Plinth","m²",5,null,{"$f":"E62*F62","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS8-A5.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",130,null,{"$f":"E68*F68","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.2",null,"Exterior Walls\na) Pressure wash outside walls before any refurbishment work commence;\nb) Sand down all structure walls, including pillars & beams;\nc) Remove all loose paint from structure;\nd) Apply exterior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white exterior paint (Emulsion paint)","m²",140,null,{"$f":"E70*F70","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.3",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"$f":"E72*F72","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.4",null,"Roof Trusses, Purlins and Brandering (span of 6.2m trusses)\na) Sand down existing material;\nb) Remove loose paint & particles;\nc) Apply 2 coats of Duram Woodseal for roofs or similar approved","No",6,null,{"$f":"E74*F74","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.5",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",40,null,{"$f":"E76*F76","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G77)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G78","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.6",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",12,null,{"$f":"E81*F81","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.7",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2.5,null,{"$f":"E83*F83","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.8",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",15,null,{"$f":"E85*F85","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5","PB 8.2.17","Doors:"]
[]
["PS8-A5.1",null,"Removal of existing steel door (Break out of wall)","No",1,null,{"$f":"E89*F89","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.2",null,"Supply and install new (Including all required fittings etc.)"]
[]
["PS8-A5.3",null,"Transformer Door - Type DV (2438 x 1829mm)","No",1,null,{"$f":"E93*F93","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A5.4",null,"Supply, deliver and Installation of Burgular bars for double doors","No",1,null,{"$f":"E95*F95","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A6","PB 8.2.21","General Electrical:"]
[]
["PS8-A6.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":25000,"d":"25,000.00"},{"$f":"E99*F99","v":{"v":25000,"d":"25,000.00"}}]
[]
["PS8-A6.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F99","v":{"v":25000,"d":"25,000.00"}},null,{"$f":"E101*F101","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A6.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"$f":"E103*F103","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS8-A6.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F103","v":{"v":20000,"d":"20,000.00"}},null,{"$f":"E105*F105","v":{"v":0,"d":"0.00"}}]
[]
["PS8-A7","SANS 1200 H","Structural steelwork:"]
[]
["PS8-A7.1",null,"19x102x25mm deep Fibreglass moulded grating, complete with\ncast in EZ Embedment Angle to cover openings (Fibregrate or\nsimilar approved).","m²",15,null,{"$f":"E109*F109","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS8-B1",null,"PIPEWORK:"]
[]
["PS8-B1.1",null,"Deinstall and remove existing pipework","Sum",1,null,{"$f":"E115*F115","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B2",null,"Pipework:"]
[]
[null,null,"Material: \na) Fabrication according to SANS 719: 1971 Grade B with 1600kPa working pressure (4.5mm thickness)\nb) Sand blasted according to SA055900 SIS 2 1/2 Finish\nc) Coating to be \"Copon KSIR 88\"or similar approved product to a thickness of 250 Micron"]
[]
["PS8-B2.1",null,"150mm","m",12,null,{"$f":"E121*F121","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B2.2",null,"200mm","m",12,null,{"$f":"E123*F123","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B2.3",null,"400mm","m",8,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B3",null,"Flanges:"]
[]
[null,null,"Material:\na) Thickness and drilling according to SANS 1123 Table 1600/3"]
[]
["PS8-B3.1",null,"150mm","No",10,null,{"$f":"E131*F131","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B3.2",null,"200mm","No",5,null,{"$f":"E133*F133","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B3.3",null,"400mm","No",6,null,{"$f":"E135*F135","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B4",null,"Specials (Including all flanges)\n\nMaterial specifications as per pipes and flanges above:"]
[]
["PS8-B4.1",null,"150mm - 90° bend","No",6,null,{"$f":"E139*F139","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B4.2",null,"150mm - 22.5° bend","No",4,null,{"$f":"E141*F141","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Reducers"]
[]
["PS8-B4.3",null,"80 - 150mm","No",4,null,{"$f":"E145*F145","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B4.4",null,"200-400mm","No",4,null,{"$f":"E147*F147","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G79:G148)","v":{"v":45000,"d":"45,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G149","v":{"v":45000,"d":"45,000.00"}}]
[]
["PS8-B4.5",null,"T-Pieces (400-400mm)","No",2,null,{"$f":"E152*F152","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B4.6",null,"Install pipework (Grade 8.8 bolts, nuts, washers and Gaskets)","Sum",1,null,{"$f":"E154*F154","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B4.7",null,"Commission pipework","Sum",1,null,{"$f":"E156*F156","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B5",null,"Pipe brackets:"]
[]
[null,null,"For 150mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS8-B5.1",null,"0.5 - 1m","No",4,null,{"$f":"E164*F164","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B6",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS8-B6.1",null,"De-install existing pump sets","No",2,null,{"$f":"E172*F172","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B6.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"$f":"E174*F174","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B6.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E176*F176","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS8-B6.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F176","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E178*F178","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B6.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"$f":"E180*F180","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B6.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"$f":"E182*F182","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B6.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"$f":"E184*F184","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B6.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"$f":"E186*F186","v":{"v":0,"d":"0.00"}}]
[]
[]
["PS8-B7","SANS 1200 LK","Valves"]
[]
["PS8-B7.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E191*F191","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Supply and deliver valves "]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS8-B7.2",null,"DN 200mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E199*F199","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS8-B7.3",null,"DN 150mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E205*F205","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS8-B7.4",null,"DN 150mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E209*F209","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS8-B7.5",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E213*F213","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS8-B7.6",null,"DN 150mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E217*F217","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS8-B7.7",null,"DN 150mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E221*F221","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS8-B7.8",null,"DN100 Optiflux 2000 OIML R49 Class 1 9KROHNE or similar approved)","No",1,null,{"$f":"E225*F225","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS8-B7.9",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E229*F229","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G150:G230)","v":{"v":60000,"d":"60,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G231","v":{"v":60000,"d":"60,000.00"}}]
[]
[null,null,"Install"]
[]
["PS8-B7.10",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E236*F236","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B7.11",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"$f":"E238*F238","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B7.12",null,"Ball Check Valve","No",2,null,{"$f":"E240*F240","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B7.13",null,"Air-Valves","No",2,null,{"$f":"E242*F242","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B7.14",null,"Pressure Sustaining Valve","No",1,null,{"$f":"E244*F244","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B7.15",null,"Level control valve","No",1,null,{"$f":"E246*F246","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B7.16",null,"Water meter/Flow meter:","No",1,null,{"$f":"E248*F248","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B8",null,"LIFTING EQUIPMENT"]
[]
["PS8-B8.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E252*F252","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B8.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"$f":"E254*F254","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B8.3",null,"Install lifting equipment","Sum",1,null,{"$f":"E256*F256","v":{"v":0,"d":"0.00"}}]
[]
["PS8-B8.4",null,"Commission lifting equipment","Sum",1,null,{"$f":"E258*F258","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C",null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS8-C1",null,"Main Control Consol (MCC):"]
[]
["PS8-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E264*F264","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"$f":"E266*F266","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"$f":"E268*F268","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"$f":"E270*F270","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C1.5",null,"Commission the MCC panel","Sum",1,null,{"$f":"E272*F272","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C2",null,"Pressure Transmitter:"]
[]
["PS8-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E276*F276","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"$f":"E278*F278","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C2.3",null,"Commissioning","Sum",1,null,{"$f":"E280*F280","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C3",null,"Existing cables:"]
[]
["PS8-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E284*F284","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E286*F286","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E288*F288","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS8-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F288","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E290*F290","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E292*F292","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C4",null,"Level/Control Equipment:"]
[]
["PS8-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E296*F296","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"$f":"E298*F298","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C4.3",null,"Installation of level probes","Sum",1,null,{"$f":"E300*F300","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C4.4",null,"Commission of level probes","Sum",1,null,{"$f":"E302*F302","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C5",null,"Main power supply"]
[]
["PS8-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E306*F306","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E308*F308","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E310*F310","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS8-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F310","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E312*F312","v":{"v":0,"d":"0.00"}}]
[]
["PS8-C5.6",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E314*F314","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G232:G315)","v":{"v":120000,"d":"120,000.00"}}]

{"sheet":"9 Lejwaneng","index":9,"n_rows":276,"n_cols":7,"rows_kept":276,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[62,0,62,5],[63,0,63,5],[152,0,152,5],[153,0,153,5],[236,0,236,5],[237,0,237,5],[275,0,275,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 9: LEJWANENG PUMP STATION (28°33'32.36\"S, 28°43'26.64\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS9-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS9-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",700,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A2",null,"Fencing:"]
[]
["PS9-A2.2",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",30,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A2.3",null,"Supply and install flat wrap for entire pump station perimeter.\n","m",100,null,{"v":0,"d":"0.00"}]
[]
["PS9-A3","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS9-A3.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",120,null,{"$f":"E26*F26","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A3.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS9-A3.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS9-A3.5","SANS 1200ME\n8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",60,null,{"v":0,"d":"0.00"}]
[]
["PS9-A4","SANS 1200D","EARTHWORKS"]
[]
["PS9-A4.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",15,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A4.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS9-A4.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E42*F42","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A4.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS9-A5","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS9-A5.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",90,null,{"$f":"E50*F50","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A5.2",null,"Exterior Walls\na) Pressure wash outside walls before any refurbishment work commence;\nb) Sand down all structure walls, including pillars & beams;\nc) Remove all loose paint from structure;\nd) Apply exterior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white exterior paint (Emulsion paint)","m²",100,null,{"v":0,"d":"0.00"}]
[]
["PS9-A5.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",30,null,{"v":0,"d":"0.00"}]
[]
["PS9-A5.4",null,"Roof Trusses, Purlins and Brandering (span of 6.2m trusses)\na) Sand down existing material;\nb) Remove loose paint & particles;\nc) Apply 2 coats of Duram Woodseal for roofs or similar approved","No",6,null,{"v":0,"d":"0.00"}]
[]
["PS9-A5.5",null,"Roofs \r\na) Pressure wash roofs before any refurbishment work commence;\r\nb) Sand down existing roof material;\r\nc) Remove loose paint;\r\nd) Apply paint primer (to be confirmed by supplier)\r\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",40,null,{"v":0,"d":"0.00"}]
[]
["PS9-A5.6",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS9-A5.7",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",30,null,{"v":0,"d":"0.00"}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G62)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G63","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A6","PB 8.2.17","Doors:"]
[]
["PS9-A6.1",null,"Removal of existing steel door (Break out of wall)","No",1,null,{"$f":"E68*F68","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A6.2",null,"Supply and install new (Including all required fittings etc.)"]
[]
["PS9-A6.3",null,"Transformer Door - Type DV (2438 x 1829mm)","No",1,null,{"$f":"E72*F72","v":{"v":0,"d":"0.00"}}]
[]
["PS9-A6.4",null,"Supply, deliver and Installation of Burgular bars for double doors","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-A7","PB 8.2.21","General Electrical:"]
[]
["PS9-A7.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"$f":"E78*F78","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS9-A7.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"G78","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS9-A7.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
[]
["PS9-A7.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"G82","v":{"v":10000,"d":"10,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS9-A8","SANS 1200 H","Structural steelwork:"]
[]
["PS9-A8.1",null,"19x102x25mm deep Fibreglass moulded grating, complete with\ncast in EZ Embedment Angle to cover openings (Fibregrate or\nsimilar approved).","m²",3,null,{"$f":"E88*F88","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS9-B1",null,"PIPEWORK:"]
[]
["PS9-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS9-B1.1.1",null,"150-200mm","m",15,null,{"$f":"E96*F96","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS9-B1.2.1",null,"150mm","m",15,null,{"$f":"E104*F104","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B1.2.2",null,"200mm","m",5,null,{"v":0,"d":"0.00"}]
[]
["PS9-B1.2.2",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS9-B1.3.1",null,"150mm","m",15,null,{"$f":"E114*F114","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B1.3.2",null,"200mm","m",5,null,{"v":0,"d":"0.00"}]
[]
["PS9-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Grade 8.8 Bolts and Nuts):"]
[]
["PS9-B1.4.1",null,"150mm","No",35,null,{"$f":"E122*F122","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B1.4.2",null,"200mm","No",5,null,{"v":0,"d":"0.00"}]
[]
["PS9-B1.5",null,"Provisional items"]
[]
["PS9-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":25000,"d":"25,000.00"},{"$f":"E128*F128","v":{"v":25000,"d":"25,000.00"}}]
[]
["PS9-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"G128","v":{"v":25000,"d":"25,000.00"}},null,{"$f":"E130*F130","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B1.6",null,"Pipe brackets:"]
[]
[null,null,"For 150mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS9-B1.6.1",null,"0.5 - 1m ","No",2,null,{"$f":"E138*F138","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B1.6.2",null,"1-1.3m","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS9-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment ","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B2.3",null,"Refurbishment works required on pump sets","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E152*F152","v":{"v":15000,"d":"15,000.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G64:G152)","v":{"v":65000,"d":"R65,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G153","v":{"v":65000,"d":"R65,000.00"}}]
[]
["PS9-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"G152","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E156*F156","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"$f":"E158*F158","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS9-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"$f":"E162*F162","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS9-B3","SANS 1200 LK","Valves"]
[]
["PS9-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E168*F168","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS9-B3.2.1",null,"DN 100mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E176*F176","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS9-B3.2.2",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E182*F182","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS9-B3.2.3",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E186*F186","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS9-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E190*F190","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS9-B3.2.5",null,"DN 80mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E194*F194","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS9-B3.2.6",null,"DN80mm Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E198*F198","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS9-B3.2.7",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",2,null,{"$f":"E202*F202","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS9-B3.2.8",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E206*F206","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B3.2.9",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS9-B3.2.10",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS9-B3.2.11",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B3.2.12",null,"Pressure Sustaining Valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B3.2.13",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B4",null,"LIFTING EQUIPMENT"]
[]
["PS9-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E220*F220","v":{"v":0,"d":"0.00"}}]
[]
["PS9-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS9-C1",null,"Main Control Consol (MCC):"]
[]
["PS9-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E232*F232","v":{"v":0,"d":"0.00"}}]
[]
["PS9-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G154:G236)","v":{"v":65000,"d":"R65,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G237","v":{"v":65000,"d":"R65,000.00"}}]
["PS9-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"$f":"E239*F239","v":{"v":0,"d":"0.00"}}]
[]
["PS9-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-C2",null,"Pressure Transmitter:"]
[]
["PS9-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E245*F245","v":{"v":0,"d":"0.00"}}]
[]
["PS9-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-C2.3",null,"Commissioning","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-C3",null,"Existing cables:"]
[]
["PS9-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E253*F253","v":{"v":0,"d":"0.00"}}]
[]
["PS9-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["PS9-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G257","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS9-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-C4",null,"Main power supply"]
[]
["PS9-C4.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E265*F265","v":{"v":0,"d":"0.00"}}]
[]
["PS9-C4.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS9-C4.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E269*F269","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS9-C4.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G269","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS9-C4.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G238:G275)","v":{"v":125000,"d":"R125,000.00"}}]

{"sheet":"10 Thabang","index":10,"n_rows":351,"n_cols":7,"rows_kept":351,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[84,0,84,5],[85,0,85,5],[155,0,155,5],[156,0,156,5],[240,0,240,5],[241,0,241,5],[325,0,325,5],[326,0,326,5],[350,0,350,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 10: THABANG PUMP STATION (28°33'32.36\"S, 28°43'26.64\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS10-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS10-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",550,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A2",null,"Fencing:"]
[]
["PS10-A2.2",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",25,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A2.3",null,"Supply and install flat wrap for entire pump station perimeter.\n","m",100,null,{"v":0,"d":"0.00"}]
[]
["PS10-A3","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS10-A3.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",120,null,{"$f":"E26*F26","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A3.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS10-A3.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",120,null,{"v":0,"d":"0.00"}]
[]
["PS10-A3.5","SANS 1200ME\n8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",60,null,{"v":0,"d":"0.00"}]
[]
["PS10-A4","SANS 1200D","EARTHWORKS"]
[]
["PS10-A4.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",10,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A4.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS10-A4.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E42*F42","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A4.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS10-A5","SANS 1200 G","Concrete works"]
[]
["PS10-A5.1",null,"Demolish and remove existing concret plinths","No",2,null,{"$f":"E48*F48","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Formwork:"]
[]
[null,null,"Smooth formwork:"]
[]
[null,"8.2.2","Plane vertical"]
[]
["PS10-A5.2",null,"To plinths","m²",5,null,{"$f":"E56*F56","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.1","High Tensile Steel:"]
[]
["PS10-A5.3",null,"Y12","t",0.2,null,{"$f":"E60*F60","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Mild Tensile Steel:"]
[]
["PS10-A5.4",null,{"v":10,"d":"R10"},"t",0.2,null,{"$f":"E64*F64","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.3","Concrete Class 35/19 to:"]
[]
["PS10-A5.5",null,"Plinths","m³",2,null,{"$f":"E68*F68","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.4","Unformed surfaces:"]
[]
[null,null,"Steel float finish:"]
[]
["PS10-A5.6",null,"Plinth","m²",5,null,{"$f":"E74*F74","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A6","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS10-A6.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",120,null,{"$f":"E80*F80","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A6.2",null,"Exterior Walls\na) Pressure wash outside walls before any refurbishment work commence;\nb) Sand down all structure walls, including pillars & beams;\nc) Remove all loose paint from structure;\nd) Apply exterior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white exterior paint (Emulsion paint)","m²",130,null,{"v":0,"d":"0.00"}]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G84)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G85","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A6.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",30,null,{"$f":"E88*F88","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A6.4",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["PS10-A7","PB 8","Roof and Structural Timber:"]
[]
["PS10-A7.1","8.2.12","Refurbishment of Roofs\na) Remove existing roof material and dispose at a verified site;\nb) Sand down rafts and purlins (on written instruction replace purlins and rafters);\nc) Apply exterior and interior wood varnish to rafts\nd) Install new roof material (chromadek galvanized steel sheets (Traffic Cone Green) or similar approved)","m²",45,null,{"$f":"E94*F94","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A7.2","8.2.11","Purlins 50 x 76 SAP","m",45,null,{"$f":"E96*F96","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A7.3","8.2.11","Brandering  38 x 38 SAP","m²",42,null,{"$f":"E98*F98","v":{"v":0,"d":"0.00"}}]
[]
[null,"PB 8.2.13","Facia Boards and Gutters:"]
[]
["PS10-A7.4",null,"225 x 12 mm F.C. fascia and barge boards","m",30,null,{"$f":"E102*F102","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A7.5",null,"125 x 85 Colourbond aluminium gutters","m",30,null,{"$f":"E104*F104","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A7.6",null,"80 x 55 Colourbond aluminium downpipes","m",10,null,{"$f":"E106*F106","v":{"v":0,"d":"0.00"}}]
[]
[null,"PB 8.2.15","Ceilings:"]
[]
["PS10-A7.7",null,"Gypsum ceiling board","m²",45,null,{"$f":"E110*F110","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A7.8",null,"Cornice 75 mm","m",25,null,{"v":0,"d":"0.00"}]
[]
["PS10-A8","PB 8.2.17","Doors:"]
[]
["PS10-A8.1",null,"Removal of existing steel door (Break out of wall)","No",1,null,{"$f":"E116*F116","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A8.2",null,"Removal of existing burglar door","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-A8.3",null,"Supply and install new (Including all required fittings etc.)"]
[]
["PS10-A8.4",null,"Transformer Door - Type DV (2438 x 1829mm)","No",1,null,{"$f":"E122*F122","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A8.5",null,"Supply, deliver and Installation of Burgular bars for double doors","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-A9","PB 8.2.21","General Electrical:"]
[]
["PS10-A9.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":25000,"d":"25,000.00"},{"$f":"E128*F128","v":{"v":25000,"d":"25,000.00"}}]
[]
["PS10-A9.2",null,"Overheads, charges and profit on subitem A9.1 above","%",{"$f":"F128","v":{"v":25000,"d":"25,000.00"}},null,{"$f":"E130*F130","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A9.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"$f":"E132*F132","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS10-A9.4",null,"Overheads, charges and profit on subitem A9.3 above","%",{"$f":"F132","v":{"v":20000,"d":"20,000.00"}},null,{"$f":"E134*F134","v":{"v":0,"d":"0.00"}}]
[]
["PS10-A10","SANS 1200 H","Structural steelwork:"]
[]
["PS10-A10.1",null,"19x102x25mm deep Fibreglass moulded grating, complete with\ncast in EZ Embedment Angle to cover openings (Fibregrate or\nsimilar approved).","m²",6,null,{"$f":"E138*F138","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS10-B1",null,"PIPEWORK:"]
[]
["PS10-B1.1",null,"Deinstall and remove existing pipework"]
[]
["PS10-B1.1.1",null,"50-200mm ","m",35,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B1.3",null,"Manufacture, supply and store new pipework"]
[]
["PS10-B2",null,"Pipework:"]
[]
[null,null,"Material: \na) Fabrication according to SANS 719: 1971 Grade B with 1600kPa working pressure (4.5mm thickness)\nb) Sand blasted according to SA055900 SIS 2 1/2 Finish\nc) Coating to be \"Copon KSIR 88\"or similar approved product to a thickness of 250 Micron"]
[]
["PS10-B2.1",null,"100mm","m",5,null,{"$f":"E154*F154","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G86:G155)","v":{"v":45000,"d":"45,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G156","v":{"v":45000,"d":"45,000.00"}}]
[]
["PS10-B2.2",null,"150mm","m",12,null,{"$f":"E159*F159","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B2.3",null,"200mm","m",12,null,{"$f":"E161*F161","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Flanges:"]
[]
[null,null,"Material:\na) Thickness and drilling according to SANS 1123 Table 1600/3"]
[]
["PS10-B2.4",null,"100mm","No",5,null,{"$f":"E167*F167","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B2.5",null,"150mm","No",25,null,{"$f":"E169*F169","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B2.6",null,"200mm","No",30,null,{"$f":"E171*F171","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Specials (Including all flanges)\n\nMaterial specifications as per pipes and flanges above:"]
[]
["PS10-B2.7",null,"150mm - 90° bend","No",4,null,{"$f":"E175*F175","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B2.8",null,"150mm - 22.5° bend","No",2,null,{"$f":"E177*F177","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Reducers"]
[]
["PS10-B2.9",null,"80 - 150mm","No",4,null,{"$f":"E181*F181","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B2.10",null,"150-200mm","No",4,null,{"v":0,"d":"0.00"}]
[]
["PS10-B2.11",null,"T-Pieces (200-200mm)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS10-B2.12",null,"Install pipework (Grade 8.8 bolts, nuts, washers and Gaskets)","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B2.13",null,"Commission pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B3",null,"Pipe brackets:"]
[]
[null,null,"For 150mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS10-B3.1",null,"1-1.2m","No",4,null,{"$f":"E197*F197","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B4",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS10-B4.1",null,"De-install existing pump sets","No",2,null,{"$f":"E205*F205","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B4.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B4.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E209*F209","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS10-B4.4",null,"Overheads, charges and profit on subitem B4.3 above","%",{"$f":"F209","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E211*F211","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B4.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B4.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS10-B4.7",null,"Supply and deliver new submersible drainage pump (Including cabling and accecories)","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B4.8",null,"Install new pump sets (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS10-B4.9",null,"Install new submersible pump","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B4.10",null,"Commissioning of submersible pump","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B4.11",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS10-B5","SANS 1200 LK","Valves"]
[]
["PS10-B5.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E229*F229","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B5.2",null,"Supply and deliver valves "]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS10-B5.2.1",null,"DN 200mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E237*F237","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G157:G240)","v":{"v":60000,"d":"60,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G241","v":{"v":60000,"d":"60,000.00"}}]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS10-B5.2.2",null,"DN 150mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E246*F246","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS10-B5.2.3",null,"DN 150mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E250*F250","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS10-B5.2.4",null,"DN 50mm PN16 RPS - Vent-O-Mat\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E254*F254","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS10-B5.2.5",null,"DN 150mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E258*F258","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS10-B5.2.6",null,"DN100 Optiflux 2000 OIML R49 Class 1 KROHNE","No",1,null,{"$f":"E262*F262","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS10-B5.2.7",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E266*F266","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS10-B5.2.8",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E270*F270","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B5.2.9",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS10-B5.2.10",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS10-B5.2.11",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B5.2.12",null,"Pressure Sustaining Valve","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B5.2.13",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-B6",null,"LIFTING EQUIPMENT"]
[]
["PS10-B6.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E284*F284","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B6.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"$f":"E286*F286","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B6.3",null,"Install lifting equipment","Sum",1,null,{"$f":"E288*F288","v":{"v":0,"d":"0.00"}}]
[]
["PS10-B6.4",null,"Commission lifting equipment","Sum",1,null,{"$f":"E290*F290","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS10-C1",null,"Main Control Consol (MCC):"]
[]
["PS10-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E296*F296","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"$f":"E298*F298","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"$f":"E300*F300","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"$f":"E302*F302","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS10-C2",null,"Pressure Transmitter:"]
[]
["PS10-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E308*F308","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C2.2",null,"Install Pressure Transmitter","Sum",1,null,{"$f":"E310*F310","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C2.3",null,"Commissioning","Sum",1,null,{"$f":"E312*F312","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C3",null,"Existing cables:"]
[]
["PS10-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E316*F316","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E318*F318","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"E320*F320","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS10-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F320","v":{"v":50000,"d":"50,000.00"}},null,{"$f":"E322*F322","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E324*F324","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G242:G325)","v":{"v":110000,"d":"110,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G326","v":{"v":110000,"d":"110,000.00"}}]
[]
["PS10-C4",null,"Level/Control Equipment:"]
[]
["PS10-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E331*F331","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"$f":"E333*F333","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C4.3",null,"Installation of level probes","Sum",1,null,{"$f":"E335*F335","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C4.4",null,"Commission of level probes","Sum",1,null,{"$f":"E337*F337","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C5",null,"Main power supply"]
[]
["PS10-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"F341*E341","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"F343*E343","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"F345*E345","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS10-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F345","v":{"v":50000,"d":"50,000.00"}},null,{"$f":"F347*E347","v":{"v":0,"d":"0.00"}}]
[]
["PS10-C5.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"F349*E349","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G327:G350)","v":{"v":160000,"d":"160,000.00"}}]

{"sheet":"11 Mangaung","index":11,"n_rows":310,"n_cols":7,"rows_kept":310,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[62,0,62,5],[63,0,63,5],[148,0,148,5],[149,0,149,5],[232,0,232,5],[233,0,233,5],[309,0,309,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 11: MANGAUNG PUMP STATION (28°33'32.36\"S, 28°43'26.64\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS11-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS11-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",1500,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A2",null,"Fencing:"]
[]
["PS11-A2.1",null,"Removal of existing concrete pallisade fencing and access gates and dispose of material at approved Municipal dumping site.","m",250,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A2.2",null,"Supply and install new Clear-Vu fencing 2,4m high including all materials and fasteners (or similar approved)","m",250,null,{"$f":"E20*F20","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A2.3",null,"Supply and install shark tooth \"anti climb spikes\". \n(Material to be approved by the Engineer before procurement)","m",250,null,{"$f":"E22*F22","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A2.4",null,"Galvanised steel access gates (double leaf, 2,4m high x 3,6m wide)","No",1,null,{"$f":"E24*F24","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A2.5",null,"Additional padlocks","No",1,null,{"$f":"E26*F26","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A2.6",null,"150 x 200mm hand excavated trench for concrete beam under fencing","m",260,null,{"v":0,"d":"0.00"}]
[]
["PS11-A2.7",null,"150 x 200mm Concrete ground beam casted insitu with 15 MPa concrete. To include formwork, finishing, etc.","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS11-A3","SANS 1200D","EARTHWORKS"]
[]
["PS11-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",30,null,{"$f":"E34*F34","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A3.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS11-A3.3",null,"Depth up to 1,0m","m³",20,null,{"$f":"E40*F40","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A3.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"$f":"E42*F42","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A4","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS11-A4.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",150,null,{"$f":"E48*F48","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A4.2",null,"Exterior Walls\na) Pressure wash outside walls before any refurbishment work commence;\nb) Sand down all structure walls, including pillars & beams;\nc) Remove all loose paint from structure;\nd) Apply exterior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white exterior paint (Emulsion paint)","m²",95,null,{"$f":"E50*F50","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A4.3",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",12,null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A4.4",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS11-A4.5",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",60,null,{"v":0,"d":"0.00"}]
[]
["PS11-A4.6",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",60,null,{"v":0,"d":"0.00"}]
[]
["PS11-A4.7",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2.5,null,{"v":0,"d":"0.00"}]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G62)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G63","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A4.8",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",40,null,{"$f":"E66*F66","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A5","PB 8.2.21","General Electrical:"]
[]
["PS11-A5.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":30000,"d":"30,000.00"},{"$f":"E70*F70","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS11-A5.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"F70","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E72*F72","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A5.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"$f":"E74*F74","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS11-A5.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"F74","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E76*F76","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A6","SANS 1200 H","Structural steelwork:"]
[]
["PS11-A6.1",null,"19x102x25mm deep Fibreglass moulded grating, complete with\ncast in EZ Embedment Angle to cover openings (Fibregrate or\nsimilar approved).","m²",10,null,{"$f":"E80*F80","v":{"v":0,"d":"0.00"}}]
[]
["PS11-A6.2",null,"1.2m high Fibreglass safety hand rails (Fibregrate or similar approved)","m",15,null,{"$f":"E82*F82","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B",null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS11-B1",null,"PIPEWORK:"]
[]
["PS11-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS11-B1.1.1",null,"50- 150mm","m",20,null,{"$f":"E90*F90","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.1.2",null,"150 - 200mm","m",5,null,{"$f":"E92*F92","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.1.3",null,"200-250mm","m",20,null,{"$f":"E94*F94","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS11-B1.2.1",null,"80mm","m",5,null,{"$f":"E102*F102","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.2.2",null,"100mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.2.3",null,"150mm","m",6,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.2.4",null,"200mm","m",3,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.2.5",null,"250mm","m",20,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.2.6",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS11-B1.3.1",null,"80mm","m",7,null,{"$f":"E118*F118","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.3.2",null,"100mm","m",13,null,{"$f":"E120*F120","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.3.3",null,"150mm","m",7,null,{"$f":"E122*F122","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.3.4",null,"200mm","m",3,null,{"$f":"E124*F124","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.3.5",null,"250mm","m",25,null,{"$f":"E126*F126","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Bolts and Nuts):"]
[]
["PS11-B1.4.1",null,"100mm","No",15,null,{"$f":"E132*F132","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B1.4.2",null,"150mm","No",6,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.4.3",null,"200mm","No",4,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.4.4",null,"250mm","No",20,null,{"v":0,"d":"0.00"}]
[]
["PS11-B1.5",null,"Provisional items"]
[]
["PS11-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":75000,"d":"75,000.00"},{"$f":"E142*F142","v":{"v":75000,"d":"75,000.00"}}]
[]
["PS11-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"F142","v":{"v":75000,"d":"75,000.00"}},null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[]
[]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G64:G148)","v":{"v":120000,"d":"120,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G149","v":{"v":120000,"d":"120,000.00"}}]
[]
["PS11-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1, 2 & 3:"]
[]
["PS11-B2.1",null,"De-install existing pump sets","No",3,null,{"$f":"E158*F158","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-B2.3",null,"Refurbishment works required on pump sets for spare parts","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS11-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"F162","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS11-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",3,null,{"v":0,"d":"0.00"}]
[]
["PS11-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",3,null,{"v":0,"d":"0.00"}]
[]
["PS11-B2.8",null,"Commissioning of pump set and O&M Manuals","No",3,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3","SANS 1200 LK","Valves"]
[]
["PS11-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E176*F176","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS11-B3.2.1",null,"80mm RSV PN16 (AVK or similar approved)","No",2,null,{"$f":"E182*F182","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B3.2.2",null,"100mm RSV PN16 (AVK or similar approved)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3.2.3",null,"150mm RSV PN16 (AVK or similar approved)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3.2.4",null,"200mm RSV PN16 (AVK or similar approved)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3.2.5",null,"250mm RSV PN16 (AVK or similar approved)","No",6,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Ball Check Valve"]
[]
["PS11-B3.2.6",null,"80mm  PN16 (AVK or similar approved)","No",3,null,{"$f":"E194*F194","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B3.2.7",null,"100mm PN16 (AVK or similar approved)","No",3,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3.2.8",null,"150mm PN16 (AVK or similar approved)","No",3,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Silent Check Valve:"]
[]
["PS11-B3.2.9",null,"250mm PN16 (AVK or similar approved)","No",1,null,{"$f":"E202*F202","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS11-B3.2.10",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",2,null,{"$f":"E206*F206","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS11-B3.2.11",null,"DN 150mm PN16 (Bermad or similar approved)","No",2,null,{"$f":"E210*F210","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS11-B3.2.12",null,"DN 150mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E214*F214","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS11-B3.2.13",null,"DN150 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",2,null,{"$f":"E218*F218","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS11-B3.2.14",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",6,null,{"$f":"E222*F222","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS11-B3.2.15",null,"Flanged RSV Gate Valve:","No",14,null,{"$f":"E226*F226","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B3.2.16",null,"Ball Check Valve","No",9,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3.2.17",null,"Silent Check Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G150:G232)","v":{"v":135000,"d":"135,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G233","v":{"v":135000,"d":"135,000.00"}}]
[]
["PS11-B3.2.18",null,"Air-Valves:","No",2,null,{"$f":"E236*F236","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B3.2.19",null,"Pressure Sustaining Valve:","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3.2.20",null,"Level Control Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-B3.2.21",null,"Water meter/Flow meter:","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS11-B4",null,"LIFTING EQUIPMENT"]
[]
["PS11-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E246*F246","v":{"v":0,"d":"0.00"}}]
[]
["PS11-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment - 1 Ton chain block and roller","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS11-C1",null,"Main Control Consol (MCC):"]
[]
["PS11-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E258*F258","v":{"v":0,"d":"0.00"}}]
[]
["PS11-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C2",null,"Pressure Transmitter:"]
[]
["PS11-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",2,null,{"$f":"E270*F270","v":{"v":0,"d":"0.00"}}]
[]
["PS11-C2.2",null,"Install Pressure Transmitter","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS11-C2.3",null,"Commissioning","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS11-C3",null,"Existing cables:"]
[]
["PS11-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E278*F278","v":{"v":0,"d":"0.00"}}]
[]
["PS11-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":45000,"d":"45,000.00"},{"v":45000,"d":"45,000.00"}]
[]
["PS11-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F282","v":{"v":45000,"d":"45,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS11-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C4",null,"Level/Control Equipment:",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["PS11-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C4.3",null,"Installation of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C4.4",null,"Commission of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C5",null,"Main power supply"]
[]
["PS11-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E300*F300","v":{"v":0,"d":"0.00"}}]
[]
["PS11-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS11-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["PS11-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"F304","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS11-C5.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G234:G309)","v":{"v":210000,"d":"210,000.00"}}]

{"sheet":"12 Qoqolosing","index":12,"n_rows":272,"n_cols":8,"rows_kept":272,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[61,0,61,5],[62,0,62,5],[144,0,144,5],[145,0,145,5],[230,0,230,5],[231,0,231,5],[271,0,271,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 12: QOQOLOSING PUMP STATION (28°36'1.26\"S, 28°53'32.03\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS12-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS12-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",500,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS12-A2",null,"Fencing:"]
[]
["PS12-A2.2",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",25,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS12-A2.3",null,"Supply and install flat wrap for entire pump station perimeter.","m",100,null,{"v":0,"d":"0.00"}]
[]
["PS12-A3","SANS 1200D","EARTHWORKS"]
[]
["PS12-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",10,null,{"$f":"E24*F24","v":{"v":0,"d":"0.00"}}]
[]
["PS12-A3.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS12-A3.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E30*F30","v":{"v":0,"d":"0.00"}}]
[]
["PS12-A3.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS12-A4","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS12-A4.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",40,null,{"$f":"E38*F38","v":{"v":0,"d":"0.00"}}]
[]
["PS12-A4.2",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"v":0,"d":"0.00"}]
[]
["PS12-A4.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["PS12-A4.4",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["PS12-A4.5",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["PS12-A4.6",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["PS12-A4.7",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS12-A4.8",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2.5,null,{"v":0,"d":"0.00"}]
[]
["PS12-A5","PB 8.2.21","General Electrical:"]
[{"$nulls":7},{"$f":"F55*G55","v":{"v":0,"d":"0.00"}}]
["PS12-A5.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"$f":"E56*F56","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS12-A5.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"G56","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS12-A5.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G61)","v":{"v":25000,"d":"25,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G62","v":{"v":25000,"d":"25,000.00"}}]
[]
["PS12-A5.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"G60","v":{"v":10000,"d":"10,000.00"}},null,{"$f":"E65*F65","v":{"v":0,"d":"0.00"}}]
[]
["PS12-A6","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS12-A6.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E71*F71","v":{"v":0,"d":"0.00"}}]
[]
["PS12-A6.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
["PS12-B",null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS12-B1",null,"PIPEWORK:"]
[]
["PS12-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS12-B1.1.1",null,"50- 150mm","m",20,null,{"$f":"E81*F81","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B1.3",null,"Manufacture, supply and store new pipework"]
[]
[null,null,"Pipework:"]
[]
[null,null,"Material: \na) Fabrication according to SANS 719: 1971 Grade B with 1600kPa working pressure (4.5mm thickness)\nb) Sand blasted according to SA055900 SIS 2 1/2 Finish\nc) Coating to be \"Copon KSIR 88\"or similar approved product to a thickness of 250 Micron"]
[]
["PS12-B1.3.1",null,"80mm","m",10,null,{"$f":"E89*F89","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B1.3.2",null,"100mm","m",10,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Flanges:"]
[]
[null,null,"Material:\na) Thickness and drilling according to SANS 1123 Table 1600/3"]
[]
["PS12-B1.3.3",null,"80mm","No",10,null,{"$f":"E97*F97","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B1.3.4",null,"100mm","No",10,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Specials (Including all flanges)\n\nMaterial specifications as per pipes and flanges above:"]
[]
["PS12-B1.3.5",null,"80mm - 90° bend","No",4,null,{"$f":"E103*F103","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B1.3.6",null,"100mm - 22.5° bend","No",2,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Reducers"]
[]
["PS12-B1.3.7",null,"80 - 100mm","No",6,null,{"$f":"E109*F109","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B1.3.8",null,"T-Pieces (100-100mm)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS12-B1.3.9",null,"Install pipework (Grade 8.8 bolts, nuts, washers and Gaskets)","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B1.3.10",null,"Commission pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B1.4",null,"Pipe brackets:"]
[]
[null,null,"For 100mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS12-B1.4.1",null,"0.5 - 1m (Refer to drawing 131-","No",2,null,{"$f":"E123*F123","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS12-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E131*F131","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment ","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B2.3",null,"Refurbishment works required on pump sets","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS12-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"G135","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS12-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS12-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G63:G144)","v":{"v":40000,"d":"40,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G145","v":{"v":40000,"d":"40,000.00"}}]
[]
["PS12-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"$f":"E148*F148","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B3","SANS 1200 LK","Valves"]
[]
["PS12-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E152*F152","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS12-B3.2.1",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E160*F160","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS12-B3.2.2",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E166*F166","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS12-B3.2.3",null,"DN 80 PN16 (AVK or similar approved)","No",2,null,{"$f":"E170*F170","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS12-B3.2.5",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E174*F174","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS12-B3.2.6",null,"DN 80mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E178*F178","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS12-B3.2.7",null,"DN100 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E182*F182","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS12-B3.2.8",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",2,null,{"$f":"E186*F186","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS12-B3.2.9",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E190*F190","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B3.2.10",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS12-B3.2.11",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS12-B3.2.12",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B3.2.13",null,"Pressure Sustaining Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B3.2.14",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B4",null,"LIFTING EQUIPMENT"]
[]
["PS12-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E204*F204","v":{"v":0,"d":"0.00"}}]
[]
["PS12-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS12-C1",null,"Main Control Consol (MCC):"]
[]
["PS12-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E216*F216","v":{"v":0,"d":"0.00"}}]
[]
["PS12-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C2",null,"Pressure Transmitter:"]
[]
["PS12-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E228*F228","v":{"v":0,"d":"0.00"}}]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G146:G230)","v":{"v":40000,"d":"40,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G231","v":{"v":40000,"d":"40,000.00"}}]
[]
["PS12-C2.2",null,"Install Pressure Transmitter","No",1,null,{"$f":"E234*F234","v":{"v":0,"d":"0.00"}}]
[]
["PS12-C2.3",null,"Commissioning","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C3",null,"Existing cables:"]
[]
["PS12-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E240*F240","v":{"v":0,"d":"0.00"}}]
[]
["PS12-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
[]
["PS12-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G244","v":{"v":20000,"d":"20,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS12-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C4",null,"Level/Control Equipment:"]
[]
["PS12-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E252*F252","v":{"v":0,"d":"0.00"}}]
[]
["PS12-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C4.3",null,"Installation of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C4.4",null,"Commission of level probes","Sum",1,null,{"$f":"E258*F258","v":{"v":0,"d":"0.00"}}]
[]
["PS12-C5",null,"Main power supply"]
[]
["PS12-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS12-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
[]
["PS12-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G266","v":{"v":50000,"d":"50,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS12-C5.6",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G232:G271)","v":{"v":110000,"d":"110,000.00"}}]

{"sheet":"13 Pereng B","index":13,"n_rows":295,"n_cols":7,"rows_kept":295,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[71,0,71,5],[72,0,72,5],[161,0,161,5],[162,0,162,5],[249,0,249,5],[250,0,250,5],[294,0,294,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 13: PERENG B PUMP STATION (28°31'16.39\"S,28°52'24.28\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS13-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS13-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",300,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A2",null,"Fencing:"]
[]
["PS13-A2.2",null,"Supply and install concrete fencing from stockpile. Including all materials and fasteners.","m",20,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A2.3",null,"Supply and install flat wrap for entire pump station perimeter.\n","m",75,null,{"v":0,"d":"0.00"}]
[]
["PS13-A3","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS13-A3.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",60,null,{"$f":"E26*F26","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A3.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",60,null,{"v":0,"d":"0.00"}]
[]
["PS13-A3.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",60,null,{"v":0,"d":"0.00"}]
[]
["PS13-A3.5","SANS 1200ME 8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",30,null,{"v":0,"d":"0.00"}]
[]
["PS13-A4","SANS 1200D","EARTHWORKS"]
[]
["PS13-A4.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",15,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A4.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS13-A4.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E42*F42","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A4.4",null,"Depth over 1,0m and up to 2,0m","m³",15,null,{"v":0,"d":"0.00"}]
[]
["PS13-A5","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS13-A5.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",110,null,{"$f":"E50*F50","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A5.2",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",20,null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A5.3",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",20,null,{"$f":"E54*F54","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A5.4",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",15,null,{"$f":"E56*F56","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A5.5",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2.5,null,{"v":0,"d":"0.00"}]
[]
["PS13-A6","PB 8.2.17","Doors:"]
[]
["PS13-A6.1",null,"Supply and install new (Including all required fittings etc.)"]
[]
["PS13-A6.2",null,"Supply, deliver and Installation of Burgular bars for double doors","No",1,null,{"$f":"E64*F64","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A7","PB 8.2.21","General Electrical:"]
[]
["PS13-A7.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"$f":"E68*F68","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS13-A7.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"G68","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G71)","v":{"v":15000,"d":"15,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G72","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS13-A7.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000.00"},{"$f":"E75*F75","v":{"v":10000,"d":"10,000.00"}}]
[]
["PS13-A7.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"G75","v":{"v":10000,"d":"10,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS13-A8","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS13-A8.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E83*F83","v":{"v":0,"d":"0.00"}}]
[]
["PS13-A8.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS13-B1",null,"PIPEWORK:"]
[]
["PS13-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS13-B1.1.1",null,"50- 150mm","m",10,null,{"$f":"E93*F93","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.1.2",null,"150-200mm","m",10,null,{"$f":"E95*F95","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS13-B1.2.1",null,"80mm","m",3,null,{"$f":"E103*F103","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.2.2",null,"100mm","m",7,null,{"$f":"E105*F105","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.2.3",null,"200mm","m",10,null,{"$f":"E107*F107","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.2.2",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"$f":"E109*F109","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS13-B1.3.1",null,"80mm","m",3,null,{"$f":"E115*F115","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.3.2",null,"100mm","m",7,null,{"$f":"E117*F117","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"200mm","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS13-B1.4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Bolts and Nuts):"]
[]
["PS13-B1.4.1",null,"80mm","No",4,null,{"$f":"E125*F125","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.4.2",null,"100mm","No",10,null,{"$f":"E127*F127","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"200mm","No",10,null,{"$f":"E129*F129","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.5",null,"Provisional items"]
[]
["PS13-B1.5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":30000,"d":"30,000.00"},{"$f":"E133*F133","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS13-B1.5.2",null,"Overheads, charges and profit on subitem B1.5.1 above","%",{"$f":"G133","v":{"v":30000,"d":"30,000.00"}},null,{"$f":"E135*F135","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B1.6",null,"Pipe brackets:"]
[]
[null,null,"For 150mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS13-B1.6.1",null,"0.5 - 1m (Refer to drawing 131-","No",2,null,{"$f":"E143*F143","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS13-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E151*F151","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment ","Sum",1,null,{"$f":"E153*F153","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B2.3",null,"Refurbishment works required on pump sets","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E155*F155","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS13-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"G155","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E157*F157","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"$f":"E159*F159","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"$f":"E161*F161","v":{"v":0,"d":"0.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G73:G161)","v":{"v":70000,"d":"70,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G162","v":{"v":70000,"d":"70,000.00"}}]
[]
["PS13-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"$f":"E165*F165","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"$f":"E167*F167","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B3","SANS 1200 LK","Valves"]
[]
["PS13-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E171*F171","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS13-B3.2.1",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E179*F179","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS13-B3.2.2",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E185*F185","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS13-B3.2.3",null,"DN 80 PN16 (AVK or similar approved)","No",2,null,{"$f":"E189*F189","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS13-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E193*F193","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS13-B3.2.5",null,"DN 80mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E197*F197","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS13-B3.2.6",null,"DN 80mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E201*F201","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS13-B3.2.7",null,"DN80 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E205*F205","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS13-B3.2.8",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",2,null,{"$f":"E209*F209","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS13-B3.2.9",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E213*F213","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B3.2.10",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"$f":"E215*F215","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B3.2.11",null,"Ball Check Valve","No",2,null,{"$f":"E217*F217","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B3.2.12",null,"Air-Valves","No",2,null,{"$f":"E219*F219","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B3.2.13",null,"Pressure Sustaining Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-B3.2.14",null,"Level Control Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-B3.2.15",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-B4",null,"LIFTING EQUIPMENT"]
[]
["PS13-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E229*F229","v":{"v":0,"d":"0.00"}}]
[]
["PS13-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS13-C1",null,"Main Control Consol (MCC):"]
[]
["PS13-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E241*F241","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"$f":"E243*F243","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"$f":"E245*F245","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"$f":"E247*F247","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C1.5",null,"Commission the MCC panel","Sum",1,null,{"$f":"E249*F249","v":{"v":0,"d":"0.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G163:G249)","v":{"v":70000,"d":"70,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G250","v":{"v":70000,"d":"70,000.00"}}]
[]
["PS13-C2",null,"Pressure Transmitter:"]
[]
["PS13-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E255*F255","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C2.2",null,"Install Pressure Transmitter","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-C2.3",null,"Commissioning","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-C3",null,"Existing cables:"]
[]
["PS13-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E263*F263","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["PS13-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G267","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS13-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-C4",null,"Level/Control Equipment:"]
[]
["PS13-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E275*F275","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-C4.3",null,"Installation of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-C4.4",null,"Commission of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS13-C5",null,"Main power supply"]
[]
["PS13-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E285*F285","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E287*F287","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":20000,"d":"20,000.00"},{"$f":"E289*F289","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS13-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G289","v":{"v":20000,"d":"20,000.00"}},null,{"$f":"E291*F291","v":{"v":0,"d":"0.00"}}]
[]
["PS13-C5.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E293*F293","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G251:G294)","v":{"v":120000,"d":"120,000.00"}}]

{"sheet":"14 Pereng A","index":14,"n_rows":238,"n_cols":7,"rows_kept":238,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[62,0,62,5],[63,0,63,5],[146,0,146,5],[147,0,147,5],[237,0,237,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 14: PERENG A PUMP STATION (28°31'16.13\"S,28°52'24.11\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS14-A1","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS14-A1.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",40,null,{"$f":"E16*F16","v":{"v":0,"d":"0.00"}}]
[]
["PS14-A1.2",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS14-A1.3",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS14-A1.4",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",15,null,{"v":0,"d":"0.00"}]
[]
["PS14-A1.5",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",12,null,{"v":0,"d":"0.00"}]
[]
["PS14-A1.6",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2.5,null,{"v":0,"d":"0.00"}]
[]
["PS14-A1.6",null,"Steel Gantry:\na) Pressure wash existing gantry before any refurbishment works commence;\nb) Sand down existing enamel paint;\nc) Remove loose particles;\nd) Apply primer (to be confirmed with Engineer before application)\ne) Apply industrial enamel paint (confirm with Engineer before application)","m²",30,null,{"v":0,"d":"0.00"}]
[]
["PS14-A2","PB 8.2.17","Doors:"]
[]
["PS14-A2.1",null,"Supply and install new (Including all required fittings etc.)"]
[]
["PS14-A2.2",null,"Supply, deliver and Installation of Burgular bars for double doors","No",1,null,{"$f":"E34*F34","v":{"v":0,"d":"0.00"}}]
[]
["PS14-A3","PB 8.2.21","General Electrical:"]
[]
["PS14-A3.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000.00"},{"$f":"E38*F38","v":{"v":10000,"d":"10,000.00"}}]
[]
["PS14-A3.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"G38","v":{"v":10000,"d":"10,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS14-A3.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[]
["PS14-A3.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"G42","v":{"v":5000,"d":"5,000.00"}},null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS14-B1",null,"PIPEWORK:"]
[]
["PS14-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS14-B1.1.1",null,"50- 150mm","m",10,null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B1.3",null,"Manufacture, supply and store new pipework"]
[]
[null,null,"Pipework:"]
[]
[null,null,"Material: \na) Fabrication according to SANS 719: 1971 Grade B with 1600kPa working pressure (4.5mm thickness)\nb) Sand blasted according to SA055900 SIS 2 1/2 Finish\nc) Coating to be \"Copon KSIR 88\"or similar approved product to a thickness of 250 Micron"]
[]
["PS14-B1.3.1",null,"80mm","m",7,null,{"$f":"E60*F60","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B1.3.2",null,"100mm","m",10,null,{"v":0,"d":"0.00"}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G62)","v":{"v":15000,"d":"15,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G63","v":{"v":15000,"d":"15,000.00"}}]
[]
[null,null,"Flanges:"]
[]
[null,null,"Material:\na) Thickness and drilling according to SANS 1123 Table 1600/3"]
[]
["PS14-B1.3.3",null,"80mm","No",7,null,{"$f":"E70*F70","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B1.3.4",null,"100mm","No",10,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Specials (Including all flanges)\n\nMaterial specifications as per pipes and flanges above:"]
[]
["PS14-B1.3.5",null,"80mm - 90° bend","No",4,null,{"$f":"E76*F76","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B1.3.6",null,"100mm - 22.5° bend","No",2,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Reducers"]
[]
["PS14-B1.3.7",null,"80 - 100mm","No",6,null,{"$f":"E82*F82","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B1.3.8",null,"T-Pieces (100-100mm)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS14-B1.3.9",null,"Install pipework (Grade 8.8 bolts, nuts, washers and Gaskets)","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS14-B1.3.10",null,"Commission pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS14-B1.4",null,"Pipe brackets:"]
[]
[null,null,"For 100mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS14-B1.4.1",null,"0.5 - 1m ","No",2,null,{"$f":"E96*F96","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"1.5-1.9m","No",2,null,{"$f":"E98*F98","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS14-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E106*F106","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS14-B2.3",null,"Refurbishment works required on pump sets","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS14-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"G110","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS14-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS14-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS14-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS14-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS14-B3","SANS 1200 LK","Valves"]
[]
["PS14-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E124*F124","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS14-B3.2.1",null,"DN 100mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E132*F132","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS14-B3.2.2",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E138*F138","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS14-B3.2.3",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E142*F142","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS14-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved), Including:\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E146*F146","v":{"v":0,"d":"0.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G64:G146)","v":{"v":30000,"d":"30,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G147","v":{"v":30000,"d":"30,000.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS14-B3.2.5",null,"DN 80mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E152*F152","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS14-B3.2.6",null,"DN 80mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E156*F156","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS14-B3.2.7",null,"DN80mm Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E160*F160","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS14-B3.2.8",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",2,null,{"$f":"E164*F164","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS14-B3.2.9",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E168*F168","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B3.2.10",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS14-B3.2.11",null,"Ball Check Valve","No",2,null,{"$f":"E172*F172","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B3.2.12",null,"Air-Valves","No",1,null,{"$f":"E174*F174","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B3.2.13",null,"Pressure Sustaining Valve:","No",1,null,{"$f":"E176*F176","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B3.2.14",null,"Level Control Valve:","No",1,null,{"$f":"E178*F178","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B3.2.15",null,"Water meter/Flow meter:","No",1,null,{"$f":"E180*F180","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B4",null,"LIFTING EQUIPMENT"]
[]
["PS14-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E184*F184","v":{"v":0,"d":"0.00"}}]
[]
["PS14-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS14-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS14-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS14-C1",null,"Main Control Consol (MCC):"]
[]
["PS14-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E196*F196","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"$f":"E198*F198","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"$f":"E200*F200","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"$f":"E202*F202","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C1.5",null,"Commission the MCC panel","Sum",1,null,{"$f":"E204*F204","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C2",null,"Pressure Transmitter:"]
[]
["PS14-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E208*F208","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C2.2",null,"Install Pressure Transmitter","No",1,null,{"$f":"E210*F210","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C2.3",null,"Commissioning","No",1,null,{"$f":"E212*F212","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C3",null,"Existing cables:"]
[]
["PS14-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E216*F216","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E218*F218","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"$f":"E220*F220","v":{"v":15000,"d":"15,000.00"}}]
[]
["PS14-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G220","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E222*F222","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"$f":"E224*F224","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C4",null,"Main power supply"]
[]
["PS14-C4.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E228*F228","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C4.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"$f":"E230*F230","v":{"v":0,"d":"0.00"}}]
[]
["PS14-C4.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS14-C4.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G232","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS14-C4.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G148:G237)","v":{"v":60000,"d":"60,000.00"}}]

{"sheet":"15 Intabazwe","index":15,"n_rows":291,"n_cols":11,"rows_kept":291,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[65,0,65,5],[66,0,66,5],[150,0,150,5],[151,0,151,5],[237,0,237,5],[238,0,238,5],[290,0,290,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 15: INTABAZWE PUMP STATION (28°15'11.82\"S,29° 6'27.39\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
["PS15-A",null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS15-A1",null,"Fencing:"]
[]
["PS15-A1.1",null,"Removal of existing concrete pallisade fencing and access gates and dispose of material at approved Municipal dumping site or store facility.","m",45,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A1.2",null,"Supply and install new high-security Clear-Vu fencing 2,4m high including all materials and fasteners (or similar approved)","m",45,null,{"v":0,"d":"0.00"}]
[]
["PS15-A1.3",null,"Galvanised steel access gates (double leaf, 2,4m high x 3,6m wide)","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-A1.4",null,"Additional padlocks","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-A1.5",null,"150 x 200mm hand excavated trench for concrete beam under fencing","m",45,null,{"v":0,"d":"0.00"}]
[]
["PS15-A1.6",null,"150 x 200mm Concrete ground beam casted insitu with 15 Mpa concrete.","m³",5,null,{"v":0,"d":"0.00"}]
[]
["PS15-A2","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS15-A2.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",80,null,{"$f":"E30*F30","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A2.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",80,null,{"$f":"E32*F32","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A2.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",80,null,{"$f":"E34*F34","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A3.5","SANS 1200ME\n8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",40,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A3","SANS 1200D","EARTHWORKS"]
[]
["PS15-A3.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",10,null,{"$f":"E40*F40","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS15-A3.2",null,"Depth up to 1,0m","m³",10,null,{"$f":"E46*F46","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A3.3",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"$f":"E48*F48","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A4","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS15-A4.1",null,"Interior Walls\na) Pressure wash interior walls before any refurbishment work commence;\nb) Sand down interior walls;\nc) Remove all loose paint from structure;\nd) Apply interior paint primer (to be confirmed by supplier);\ne) Apply 2 coats of white interior paint (Emulsion paint)","m²",50,null,{"$f":"E54*F54","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A4.2",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"$f":"E56*F56","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A4.3",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",10,null,{"$f":"E58*F58","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A4.4",null,"Interior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of interior roof paint (Dulux roof guard or similar approved)","m²",10,null,{"$f":"E60*F60","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A4.5",null,"Exterior Concrete Roofs\na) Pressure wash roofs before any refurbishment work commence;\nb) Sand down existing roof material;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of exterior roof paint (Dulux roof guard or similar approved)","m²",15,null,{"$f":"E62*F62","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A4.6",null,"Steel Doors (Double doors)\na) Pressure wash steel doors before any refurbishment work commence;\nb) Sand down existing doors;\nc) Remove loose paint;\nd) Apply paint primer (to be confirmed by supplier)\ne) Apply 2 coats of true black metal matt enamel (Dulux or similar approved)","m²",12,null,{"$f":"E64*F64","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G8:G65)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G66","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A4.7",null,"Concrete plinths:\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",2.5,null,{"$f":"E69*F69","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A5","PB 8.2.21","General Electrical:"]
[]
["PS15-A5.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"$f":"E73*F73","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS15-A5.2",null,"Overheads, charges and profit on subitem A6.1 above","%",{"$f":"G73","v":{"v":20000,"d":"20,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS15-A5.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":10000,"d":"10,000.00"},{"v":10000,"d":"10,000.00"}]
[]
["PS15-A5.4",null,"Overheads, charges and profit on subitem A6.3 above","%",{"$f":"G77","v":{"v":10000,"d":"10,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS15-A6","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS15-A6.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E85*F85","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"I85*J85","v":{"v":0,"d":"0.00"}}]
[]
["PS15-A6.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
["PS15-B",null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
[null,null,"PIPEWORK:"]
[]
["PS15-B1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS15-B1.1",null,"150-200mm","m",15,null,{"$f":"E95*F95","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B2",null,"Confirm integrity of existing pipework:"]
[]
[null,null,"High pressure sand blasting of all existing pipework (including flanges)"]
[]
[null,null,"For the following diameters:"]
[]
["PS15-B2.1",null,"150mm","m",10,null,{"$f":"E103*F103","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B2.2",null,"200mm","m",5,null,{"v":0,"d":"0.00"}]
[]
["PS15-B2.3",null,"Complete Non-destructive testing (NDT) on all existing pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B3",null,"Re-coating of pipework (COPON KSIR 88 - 250 MICRON or similar approved)"]
[]
[null,null,"For the following diameters:"]
[]
["PS15-B3.1",null,"150mm","m",10,null,{"$f":"E113*F113","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B3.2",null,"200mm","m",5,null,{"v":0,"d":"0.00"}]
[]
["PS15-B4",null,"Replacement of all nuts, bolts and gaskets"]
[]
[null,null,"For following flanges (SANS 1123, Bolts and Nuts):"]
[]
["PS15-B4.1",null,"150mm","No",35,null,{"$f":"E121*F121","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B4.2",null,"200mm","No",5,null,{"v":0,"d":"0.00"}]
[]
["PS15-B5",null,"Provisional items"]
[]
["PS15-B5.1",null,"Replacement of existing pipework","Prov Sum",{"v":1,"d":"1.00"},{"v":30000,"d":"30,000.00"},{"$f":"E127*F127","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS15-B5.2",null,"Overheads, charges and profit on subitem B5.1 above","%",{"$f":"G127","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS15-B6",null,"Pipe brackets:"]
[]
[null,null,"For 150mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS15-B6.1",null,"0.5 - 1m ","No",4,null,{"$f":"E137*F137","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B7",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS15-B7.1",null,"De-install existing pump sets","No",2,null,{"$f":"E145*F145","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B7.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B7.3",null,"Refurbishment works required on pump sets","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G67:G150)","v":{"v":75000,"d":"75,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G151","v":{"v":75000,"d":"75,000.00"}}]
[]
["PS15-B7.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"G149","v":{"v":15000,"d":"15,000.00"}},null,{"$f":"E154*F154","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B7.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B7.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS15-B7.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS15-B7.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS15-B8","SANS 1200 LK","Valves"]
[]
["PS15-B8.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E166*F166","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B8.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS15-B8.2.1",null,"DN 200mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E174*F174","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS15-B8.2.2",null,"DN 100mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E180*F180","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS15-B8.2.3",null,"DN 100 PN16 (AVK or similar approved)","No",2,null,{"$f":"E184*F184","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS15-B8.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E188*F188","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Sustaining Valve:"]
[]
["PS15-B8.2.5",null,"DN 100mm PN16 (Bermad or similar approved)","No",1,null,{"$f":"E192*F192","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS15-B8.2.6",null,"DN 100mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E196*F196","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS15-B8.2.7",null,"DN100 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E200*F200","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS15-B8.2.8",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",4,null,{"$f":"E204*F204","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS15-B8.2.9",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E208*F208","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B8.2.10",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS15-B8.2.11",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS15-B8.2.12",null,"Air-Valves","No",1,null,{"$f":"E214*F214","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B8.2.13",null,"Pressure Sustaining Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B8.2.14",null,"Level Control Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B8.2.15",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B9",null,"LIFTING EQUIPMENT"]
[]
["PS15-B9.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E224*F224","v":{"v":0,"d":"0.00"}}]
[]
["PS15-B9.2",null,"Manufacture, supply, install and deliver PS lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B9.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-B9.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C",null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS15-C1",null,"Main Control Consol (MCC):"]
[]
["PS15-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E236*F236","v":{"v":0,"d":"0.00"}}]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G152:G237)","v":{"v":75000,"d":"75,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G238","v":{"v":75000,"d":"75,000.00"}}]
[]
["PS15-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"$f":"E241*F241","v":{"v":0,"d":"0.00"}}]
[]
["PS15-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C2",null,"Pressure Transmitter:"]
[]
["PS15-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E251*F251","v":{"v":0,"d":"0.00"}}]
[]
["PS15-C2.2",null,"Install Pressure Transmitter","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C2.3",null,"Commissioning","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C3",null,"Existing cables:"]
[]
["PS15-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E259*F259","v":{"v":0,"d":"0.00"}}]
[]
["PS15-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["PS15-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G263","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS15-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C4",null,"Level/Control Equipment:"]
[]
["PS15-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E271*F271","v":{"v":0,"d":"0.00"}}]
[]
["PS15-C4.2",null,"Supply, deliver and store level probes\n\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C4.3",null,"Installation of level probes","Sum",1,null,{"$f":"E275*F275","v":{"v":0,"d":"0.00"}}]
[]
["PS15-C4.4",null,"Commission of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C5",null,"Main power supply"]
[]
["PS15-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E281*F281","v":{"v":0,"d":"0.00"}}]
[]
["PS15-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS15-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":50000,"d":"50,000.00"},{"$f":"E285*F285","v":{"v":50000,"d":"50,000.00"}}]
[]
["PS15-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G285","v":{"v":50000,"d":"50,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS15-C5.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G239:G290)","v":{"v":155000,"d":"155,000.00"}}]

{"sheet":"16 Kingshill","index":16,"n_rows":337,"n_cols":7,"rows_kept":337,"merged":[[1,0,1,3],[2,0,2,3],[3,0,3,3],[90,0,90,5],[91,0,91,5],[166,0,166,5],[167,0,167,5],[249,0,249,5],[250,0,250,5],[336,0,336,5]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SCHEDULE PUMP STATION No 16: KINGSHILL PUMP STATION (28°16'39.77\"S,29° 8'45.07\"E)"]
[]
["ITEM","PAYMENT \nCLAUSE","DESCRIPTION","UNIT","QUANT.","RATE","AMOUNT"]
[]
[null,null,"SECTION A :CIVIL REFURBISHMENT"]
[]
["PS16-A1","SANS 1200C ","SITE CLEARANCE"]
[]
["PS16-A1.1","8.3.1","Clear and grub vegetation and trees of girth up to 1,0m","m²",220,null,{"$f":"E14*F14","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A2",null,"Fencing:"]
[]
["PS16-A2.1",null,"Removal of existing concrete pallisade fencing and access gates and dispose of material at approved Municipal dumping site.","m",65,null,{"$f":"E18*F18","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A2.2",null,"Supply and install new Clear-Vu fencing 2,4m high including all materials and fasteners (or similar approved)","m",65,null,{"v":0,"d":"0.00"}]
[]
["PS16-A2.3",null,"Supply and install shark tooth \"anti climb spikes\". \n(Material to be approved by the Engineer before procurement)","m",65,null,{"v":0,"d":"0.00"}]
[]
["PS16-A2.4",null,"Galvanised steel access gates (double leaf, 2,4m high x 3,6m wide)","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-A2.5",null,"Additional padlocks","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-A2.6",null,"150 x 200mm hand excavated trench for concrete beam under fencing","m",65,null,{"v":0,"d":"0.00"}]
[]
["PS16-A2.7",null,"150 x 200mm Concrete ground beam casted insitu with 15 Mpa concrete.","m³",5,null,{"v":0,"d":"0.00"}]
[]
["PS16-A3","SANS 1200MJ","SEGMENTED CONCRETE PAVING BLOCKS"]
[]
[null,null,"Paving"]
[]
["PS16-A3.1",null,"Cut to spoil 400mm deep excavation for paving and layerworks and compact base to 93% MOD-ASHTO","m²",60,null,{"$f":"E36*F36","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A3.2",null,"150mm C4 Stabalised sub base layer compacted to 97% MOD-ASHTO","m²",60,null,{"v":0,"d":"0.00"}]
[]
["PS16-A3.3",null,"80mm Paving blocks including 20mm bedding sand layer","m²",60,null,{"v":0,"d":"0.00"}]
[]
["PS16-A3.4","SANS 1200ME 8.2.1","Supply and place pre-cast mountable concrete kerbing (Figure 8c pre-cast kerbing)","m",30,null,{"v":0,"d":"0.00"}]
[]
["PS16-A4","SANS 1200D","EARTHWORKS"]
[]
["PS16-A4.1",null,"Locate, and excavate by hand in all material to expose existing services where ordered by the Engineer (provisional)","m³",15,null,{"$f":"E46*F46","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A4.2","8.3.3","Restricted excavations:"]
[]
[null,null,"Excavate in all materials, and use for backfilling or embankments, or dispose:"]
[]
["PS16-A4.3",null,"Depth up to 1,0m","m³",10,null,{"$f":"E52*F52","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A4.4",null,"Depth over 1,0m and up to 2,0m","m³",10,null,{"v":0,"d":"0.00"}]
[]
["PS16-A5","SANS 1200 G","Concrete works"]
[]
["PS16-A5.1",null,"Demolish and remove existing concret plinths","No",2,null,{"$f":"E58*F58","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Formwork:"]
[]
[null,null,"Smooth formwork:"]
[]
[null,"8.2.2","Plane vertical"]
[]
["PS16-A5.2",null,"To plinths","m²",5,null,{"$f":"E66*F66","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.3.1","High Tensile Steel:"]
[]
["PS16-A5.3",null,"Y12","t",0.2,null,{"$f":"E70*F70","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Mild Tensile Steel:"]
[]
["PS16-A5.4",null,{"v":10,"d":"R10"},"t",0.2,null,{"$f":"E74*F74","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.3","Concrete Class 35/19 to:"]
[]
["PS16-A5.5",null,"Plinths","m³",2,null,{"$f":"E78*F78","v":{"v":0,"d":"0.00"}}]
[]
[null,"8.4.4","Unformed surfaces:"]
[]
[null,null,"Steel float finish:"]
[]
["PS16-A5.6",null,"Plinth","m²",5,null,{"$f":"E84*F84","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A6","PB","BUILDING WORK REFURBISHMENT"]
[]
[null,"PB 8.2.20","Painting:"]
[]
["PS16-A6.1",null,"Burgular Bars:\na) Sand down door and window frames;\nb) Remove loose paint;\nc) Apply paint primer (to be confirmed by supplier);\nd) Apply 2 coats of Enamel Paint (Plascon Enamel or similar approved)","m²",5,null,{"$f":"E90*F90","v":{"v":0,"d":"0.00"}}]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G9:G90)","v":{"v":0,"d":"0.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G91","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A6.2",null,"Concrete Floors and 1m above floor level\na) Pressure wash floors before any refurbishment work commence;\nb) Sand down existing epoxy and material;\nc) Remove loose particles;\nd) Apply epoxy primer (to be confirmed by supplier)\ne) Apply 3 layers of industrial epoxy paint (Sikagard)","m²",15,null,{"$f":"E94*F94","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A7","PB 8","Roof and Structural Timber:"]
[]
[null,null,"Remove existing clay roof tiles and dispose at verified disposal site","m²",25,null,{"$f":"E98*F98","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A7.1","8.2.12","Refurbishment of Roofs\na) Remove existing roof material and dispose at a verified site;\nb) Sand down rafts and purlins (on written instruction replace purlins and rafters);\nc) Apply exterior and interior wood varnish to rafts\nd) Install new roof material (chromadek galvanized steel sheets (Traffic Cone Green) or similar approved)","m²",25,null,{"v":0,"d":"0.00"}]
[]
["PS16-A7.2","8.2.11","Purlins 50 x 76 SAP","m",30,null,{"v":0,"d":"0.00"}]
[]
["PS16-A7.3","8.2.11","Brandering  38 x 38 SAP","m²",15,null,{"v":0,"d":"0.00"}]
[]
[null,"PB 8.2.13","Facia Boards and Gutters:"]
[]
["PS16-A7.4",null,"225 x 12 mm F.C. fascia and barge boards","m",20,null,{"$f":"E108*F108","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A7.5",null,"125 x 85 Colourbond aluminium gutters","m",10,null,{"v":0,"d":"0.00"}]
[]
["PS16-A7.6",null,"80 x 55 Colourbond aluminium downpipes","m",7,null,{"v":0,"d":"0.00"}]
[]
[null,"PB 8.2.15","Ceilings:"]
[]
["PS16-A7.7",null,"Gypsum ceiling board","m²",15,null,{"$f":"E116*F116","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A7.8",null,"Cornice 75 mm","m",20,null,{"v":0,"d":"0.00"}]
[]
["PS16-A8","PB 8.2.21","General Electrical:"]
[]
["PS16-A8.1",null,"Refurbishment of general electrical items in existing building","Prov Sum",{"v":1,"d":"1.00"},{"v":20000,"d":"20,000.00"},{"$f":"E122*F122","v":{"v":20000,"d":"20,000.00"}}]
[]
["PS16-A8.2",null,"Overheads, charges and profit on subitem A7.1 above","%",{"$f":"G122","v":{"v":20000,"d":"20,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS16-A8.3",null,"Refurbishment of existing cable racks","Prov Sum",{"v":1,"d":"1.00"},{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS16-A8.4",null,"Overheads, charges and profit on subitem A7.3 above","%",{"$f":"G126","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS16-A9","SANS 1200 H","Structural steelwork:"]
[]
[null,null,"Complete supply, manufacturing, corrosion protection (Hot-dipped galvanized) and  installation of structural steel gantry:"]
[]
["PS16-A9.1",null,"IPE 200  I-section beam, including end/cleat plates & bolts","t",0.4,null,{"$f":"E134*F134","v":{"v":0,"d":"0.00"}}]
[]
["PS16-A9.2",null,"IPEAA 160 I-section beam, including end/cleat plates & bolts","t",0.4,null,{"v":0,"d":"0.00"}]
[]
["PS16-B",null,"SECTION B: MECHANICAL REFURBISHMENT"]
[]
["PS16-B1",null,"PIPEWORK:"]
[]
["PS16-B1.1",null,"De-install of existing pipework for all diameters up to including:"]
[]
["PS16-B1.1.1",null,"50- 150mm","m",10,null,{"$f":"E144*F144","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B1.2",null,"Manufacture, supply and store new pipework"]
[]
[null,null,"Pipework:"]
[]
[null,null,"Material: \na) Fabrication according to SANS 719: 1971 Grade B with 1600kPa working pressure (4.5mm thickness)\nb) Sand blasted according to SA055900 SIS 2 1/2 Finish\nc) Coating to be \"Copon KSIR 88\"or similar approved product to a thickness of 250 Micron"]
[]
["PS16-B1.2.1",null,"80mm","m",7,null,{"$f":"E152*F152","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B1.2.2",null,"100mm","m",10,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Flanges:"]
[]
[null,null,"Material:\na) Thickness and drilling according to SANS 1123 Table 1600/3"]
[]
["PS16-B1.2.3",null,"80mm","No",7,null,{"$f":"E160*F160","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B1.2.4",null,"100mm","No",10,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Specials (Including all flanges)\n\nMaterial specifications as per pipes and flanges above:"]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G92:G166)","v":{"v":35000,"d":"35,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G167","v":{"v":35000,"d":"35,000.00"}}]
[]
["PS16-B1.2.5",null,"80mm - 90° bend","No",4,null,{"$f":"E170*F170","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B1.2.6",null,"100mm - 22.5° bend","No",2,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Reducers"]
[]
["PS16-B1.2.7",null,"80 - 100mm","No",6,null,{"$f":"E176*F176","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B1.2.8",null,"T-Pieces (100-100mm)","No",2,null,{"v":0,"d":"0.00"}]
[]
[]
["PS16-B1.2.9",null,"Install pipework (Grade 8.8 bolts, nuts, washers and Gaskets)","Sum",1,null,{"$f":"E181*F181","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B1.2.10",null,"Commission pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
[null,null,"Pipe brackets:"]
[]
[null,null,"For 100mm pipes:"]
[]
[null,null,"For heights between:"]
[]
["PS16-B1.2.11",null,"0.5 - 1m (Refer to drawing 131-","No",4,null,{"$f":"E191*F191","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B2",null,"PUMPS AND MOTORS:"]
[]
[null,null,"Specifications\n\nFluid: Potable Water:"]
[]
[null,null,"Pump No. 1 & 2:"]
[]
["PS16-B2.1",null,"De-install existing pump sets","No",2,null,{"$f":"E199*F199","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B2.2",null,"Transport to Agent/Manufactures workshop for conditional assessment and back to storeroom of Municipality","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-B2.3",null,"Refurbishment works required on pump sets","Prov Sum",1,{"v":15000,"d":"15,000.00"},{"v":15000,"d":"15,000.00"}]
[]
["PS16-B2.4",null,"Overheads, charges and profit on subitem B2.3 above","%",{"$f":"G203","v":{"v":15000,"d":"15,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS16-B2.5",null,"Prepare G.A Drawings for pump sets and pipework","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-B2.6",null,"Supply and deliver new pump sets (including baseplates, anchor rods, bolts and all fittings required)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS16-B2.7",null,"Install new pump set (Pump, Motor and Baseplate)","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS16-B2.8",null,"Commissioning of pump set and O&M Manuals","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS16-B3","SANS 1200 LK","Valves"]
[]
["PS16-B3.1",null,"De-install and remove existing valves","Sum",1,null,{"$f":"E217*F217","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B3.2",null,"Supply and deliver valves (Flangend drilling of valves to be confirmed on site):"]
[]
[null,null,"Suction:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS16-B3.2.1",null,"DN 100mm PN10 (AVK or similar approved)","No",2,null,{"$f":"E225*F225","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Delivery:"]
[]
[null,null,"Flanged RSV Gate Valve:"]
[]
["PS16-B3.2.2",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E231*F231","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Ball Check Valve"]
[]
["PS16-B3.2.3",null,"DN 80mm PN16 (AVK or similar approved)","No",2,null,{"$f":"E235*F235","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Air-Valves:"]
[]
["PS16-B3.2.4",null,"DN 50mm PN16 (RPS - Vent-O-Mat or similar approved)\n\nIncluding:\n\na) Riser Flange\nb) Ball valve\nc) Bolts, nuts etc.","No",1,null,{"$f":"E239*F239","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Level Control Valve:"]
[]
["PS16-B3.2.5",null,"DN 80mm PN10 Level Control Valve (AVK or similar approved)","No",1,null,{"$f":"E243*F243","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Water meter/Flow meter:"]
[]
["PS16-B3.2.6",null,"DN100 Optiflux 2000 OIML R49 Class 1 (KROHNE or similar approved)","No",1,null,{"$f":"E247*F247","v":{"v":0,"d":"0.00"}}]
[]
[]
["TOTAL CARREID FORWARD",{"$nulls":5},{"$f":"SUM(G168:G249)","v":{"v":50000,"d":"50,000.00"}}]
["TOTAL BROUGHT FORWARD",{"$nulls":5},{"$f":"G250","v":{"v":50000,"d":"50,000.00"}}]
[]
[null,null,"Pressure Gauges"]
[]
["PS16-B3.2.7",null,"Supply, deliver and install 16 bar pressure gauges (2 x suction, 2 x delivery)","No",2,null,{"$f":"E255*F255","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Install"]
[]
["PS16-B3.2.8",null,"Flanged RSV Gate Valve - Suction","No",2,null,{"$f":"E259*F259","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B3.2.9",null,"Flanged RSV Gate Valve - Delivery","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS16-B3.2.10",null,"Ball Check Valve","No",2,null,{"v":0,"d":"0.00"}]
[]
["PS16-B3.2.11",null,"Air-Valves","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-B8.2.12",null,"Level Control Valve:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-B3.2.13",null,"Water meter/Flow meter:","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-B4",null,"LIFTING EQUIPMENT"]
[]
["PS16-B4.1",null,"Prepare G.A drawing(s) for pump station lifting equipment","Sum",1,null,{"$f":"E273*F273","v":{"v":0,"d":"0.00"}}]
[]
["PS16-B4.2",null,"Manufacture, supply, install and deliver PS lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-B4.3",null,"Install lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-B4.4",null,"Commission lifting equipment","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C",null,"SECTION C: ELECTRICAL REFURBISHMENT"]
[]
["PS16-C1",null,"Main Control Consol (MCC):"]
[]
["PS16-C1.1",null,"De-install, remove and store existing MCC panel","Sum",1,null,{"$f":"E285*F285","v":{"v":0,"d":"0.00"}}]
[]
["PS16-C1.2",null,"Prepare the G.A Drawing (s), Schematic and single line diagrams, and load list for the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C1.3",null,"Manufacture, supply, store and deliver the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C1.4",null,"Install and terminate the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C1.5",null,"Commission the MCC panel","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C2",null,"Pressure Transmitter:"]
[]
["PS16-C2.1",null,"Manufacture and Supply 0-16 bar Pressure Transmitter (4-20 mA 1/4\" process connector). ","No",1,null,{"$f":"E297*F297","v":{"v":0,"d":"0.00"}}]
[]
["PS16-C2.2",null,"Install Pressure Transmitter","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C2.3",null,"Commissioning","No",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C3",null,"Existing cables:"]
[]
["PS16-C3.1",null,"Fault finding on existing cables","Sum",1,null,{"$f":"E305*F305","v":{"v":0,"d":"0.00"}}]
[]
["PS16-C3.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C3.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"}]
[]
["PS16-C3.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G309","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS16-C3.5",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C4",null,"Level/Control Equipment:"]
[]
["PS16-C4.1",null,"De-install, removal and discard of existing ball level indicators","Sum",1,null,{"$f":"E317*F317","v":{"v":0,"d":"0.00"}}]
[]
["PS16-C4.2",null,"Supply, deliver and store level probes\nSpecifications:\n\na) APS - 3C or similar approved\nb) 3 - Probes (Common, low and high)\nc) Depths to be confirmed on site","Sum",1,null,{"$f":"E319*F319","v":{"v":0,"d":"0.00"}}]
[]
["PS16-C4.3",null,"Installation of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C4.4",null,"Commission of level probes","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C5",null,"Main power supply"]
[]
["PS16-C5.1",null,"Fault finding on existing supply cables","Sum",1,null,{"$f":"E327*F327","v":{"v":0,"d":"0.00"}}]
[]
["PS16-C5.2",null,"Prepare assessment report and recommendation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["PS16-C5.3",null,"Provision for material and installation of defective cables ","Prov Sum",1,{"v":30000,"d":"30,000.00"},{"$f":"E331*F331","v":{"v":30000,"d":"30,000.00"}}]
[]
["PS16-C5.4",null,"Overheads, charges and profit on subitem C3.3 above","%",{"$f":"G331","v":{"v":30000,"d":"30,000.00"}},null,{"v":0,"d":"0.00"}]
[]
["PS16-C5.6",null,"Commissioning and providing COC for installation","Sum",1,null,{"v":0,"d":"0.00"}]
[]
["TOTAL CARREID FORWARD TO SUMMARY PAGE",{"$nulls":5},{"$f":"SUM(G251:G336)","v":{"v":110000,"d":"110,000.00"}}]

{"sheet":"Summary Page","index":17,"n_rows":29,"n_cols":3,"rows_kept":29,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[5,0,5,2],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1]]}
[]
["MALUTI-A-PHOFUNG LOCAL MUNICIPALITY"]
["APPOINTMENT OF A SERVICE PROVIDER: UPGRADING OF WATER PUMP STATION PHASE 1 "]
["Contract No.: SCM/BID09/2023/24"]
[]
["SUMMARY PAGE"]
["SCHEDULE","DESCRIPTION","TOTAL"]
["A","PRELIMINARY AND GENERAL",{"$f":"'A P&G'!G161","v":{"v":1730000,"d":"R1,730,000.00"}}]
["PS 1","MABOLELA PUMP STATION",{"$f":"'1 Mabolela'!G269","v":{"v":145000,"d":"R145,000.00"}}]
["PS 2","SEHLAJANENG PUMP STATION NO. 2",{"$f":"'2 Sehlajaneng 2'!G269","v":{"v":150000,"d":"R150,000.00"}}]
["PS 3","SEHLAJANENG PUMP STATION NO. 1",{"$f":"'3 Sehlajaneng 1'!G299","v":{"v":170000,"d":"R170,000.00"}}]
["PS 4","HLATSENG PUMP STATION",{"$f":"'4 Hlatseng'!G352","v":{"v":205000,"d":"R205,000.00"}}]
["PS 5","POELONG PUMP STATION",{"$f":"'5 Poelong'!G238","v":{"v":150000,"d":"R150,000.00"}}]
["PS 6","BOLATA PUMP STATION",{"$f":"'6 Bolata '!G274","v":{"v":115000,"d":"R115,000.00"}}]
["PS 7","FIKA PATSO PUMP STATION",{"$f":"'7 Fika-patso Resort'!G285","v":{"v":112500,"d":"R112,500.00"}}]
["PS 8","MASIONOKENG PUMP STATION",{"$f":"'8 Masionokeng'!G316","v":{"v":120000,"d":"R120,000.00"}}]
["PS 9","LEJWANENG PUMP STATION",{"$f":"'9 Lejwaneng'!G276","v":{"v":125000,"d":"R125,000.00"}}]
["PS 10","THABANG PUMP STATION",{"$f":"'10 Thabang'!G351","v":{"v":160000,"d":"R160,000.00"}}]
["PS 11","MANGAUNG PUMP STATION",{"$f":"'11 Mangaung'!G310","v":{"v":210000,"d":"R210,000.00"}}]
["PS 12","QOQOLOSING PUMP STATION",{"$f":"'12 Qoqolosing'!G272","v":{"v":110000,"d":"R110,000.00"}}]
["PS 13","PERENG B PUMP STATION",{"$f":"'13 Pereng B'!G295","v":{"v":120000,"d":"R120,000.00"}}]
["PS 14","PERENG A PUMP STATION",{"$f":"'14 Pereng A'!G238","v":{"v":60000,"d":"R60,000.00"}}]
["PS 15","INTABAZWE PUMP STATION",{"$f":"'15 Intabazwe'!G291","v":{"v":155000,"d":"R155,000.00"}}]
["PS 16","KINGSHILL PUMP STATION",{"$f":"'16 Kingshill'!G337","v":{"v":110000,"d":"R110,000.00"}}]
["SUB-TOTAL",null,{"$f":"SUM(C8:C24)","v":{"v":3947500,"d":"R3,947,500.00"}}]
["PLUS 10% CONTINGENCIES",null,{"$f":"C25*0.1","v":{"v":394750,"d":"R394,750.00"}}]
["SUB-TOTAL",null,{"$f":"C25+C26","v":{"v":4342250,"d":"R4,342,250.00"}}]
["PLUS 15% VAT",null,{"$f":"C27*0.15","v":{"v":651337.5,"d":"R651,337.50"}}]
["TOTAL CARRIED FORWARD TO FRONT PAGE",null,{"$f":"C27+C28","v":{"v":4993587.5,"d":"R4,993,587.50"}}]