{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["ESTIMATE","BOQ"],"read":"whole","date_system":"1900"}

{"sheet":"ESTIMATE","index":0,"n_rows":15,"n_cols":3,"rows_kept":15}
["SUMMARY - KUSILE ZEUS 400kV T39 Line Lift"]
[]
["SCHEDULE","DESCRIPTION","AMOUNT"]
[1,"BILL 1: PRELIMINARIES AND GENERAL",{"$f":"BOQ!F6","v":{"v":0,"d":"R 0.00"}}]
[]
[2,"BILL 2: DISMANTLE",{"$f":"BOQ!F29","v":{"v":0,"d":"R 0.00"}}]
[]
[3,"BILL 3: MANUFACTURE, SUPPLY,ASSEMBLE AND ERECT",{"$f":"BOQ!F34","v":{"v":0,"d":"R 0.00"}}]
[]
[4,"BILL 4: PHASE CONDUCTOR AND EARTHWIRE",{"$f":"BOQ!F42","v":{"v":0,"d":"R 0.00"}}]
[]
[5,"BILL 5: MINOR WORKS ",{"$f":"BOQ!F50","v":{"v":0,"d":"R 0.00"}}]
[]
[]
[null,"ESTIMATE AMOUNT",{"$f":"SUM(C4:C14)","v":{"v":0,"d":"R 0.00"}}]

{"sheet":"BOQ","index":1,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[0,0,1,5]]}
["BOQ - Kusile Zeus 400kV - T39 Line Lift"]
[]
["Item","Description","Unit","Quantity","Rate","Amount"]
[null,"Kusile Zeus 400kV - T39 Line Lift",null,null,"TOTAL",{"$f":"SUM(F6+F29+F34+F42+F50)","v":0}]
[]
[null,"BILL 1",{"$nulls":3},{"$f":"SUM(F11:F27)","v":0}]
[null,"Preliminary & Generals"]
[null,"Note : All the cost for the Preliminary and Generals will be indentified and agreed with the Eskom Project Manager per task order."]
[]
[null,"FIXED AND TIME RELATED CHARGE ITEMS"]
[null,"WORKS INFORMATION"]
[{"$f":"ROW(A1)","v":1},"Programme","sum",1,null,{"$f":"E12*D12","v":0}]
[{"$f":"ROW(A2)","v":2},"Contractors Insurance ","sum",1,null,0]
[{"$f":"ROW(A3)","v":3},"Quality management (incl. Contractor's Quality Plans) as outlined in the enquiry document. (Refer to \" SHEQ Requirement\")","sum",1,null,0]
[4,"Safety management (incl. Contractor's Health and Safety Plans) as outlined in the enquiry document. (Refer to \" SHEQ Requirement\")","sum",1,null,0]
[5,"Environmental management (incl. Contractor's Environmental Management Plan) as outlined in the enquiry document. (Refer to \" SHEQ Requirement\")","sum",1,null,0]
[6,"SD&L (Provisional)","sum",1,null,0]
[]
[null,"SITE COSTS AND OVERHEADS"]
[{"$f":"ROW(A7)","v":7},"Overhead costs","sum",1,null,{"$f":"E20*D20","v":0}]
[{"$f":"ROW(A8)","v":8},"Site staff","sum",1,null,0]
[9,"Establish contractor's yard, site offices, workshops, stores etc. including all necessary water and electricity supplies, drainage and waste disposal systems, telecoms/telephone facilities etc. and remove on completion.","sum",1,null,0]
[10,"Establish staff accommodation, including sanitation and remove on completion.","sum",1,null,0]
[11,"Establish temporary works and remove on completion.","sum",1,null,0]
[12,"Establish constructional equipment and remove on completion.","sum",1,null,0]
[13,"On site security required to protect the Contractor's and the Employer's assets before completion. (Refer to  \" Security Requirement\")","sum",1,null,0]
[14,"Contractor's transportation ","sum",1,null,0]
[]
[null,"BILL 2",{"$nulls":3},{"$f":"SUM(F31:F32)","v":0}]
[null,"DISMANTLE"]
[{"$f":"ROW(A15)","v":15},"Dismantle 512 series existing tower 225 in sections.","no",1,null,{"$f":"E31*D31","v":0}]
[{"$f":"ROW(A16)","v":16},"Remove existing tower 225 foundations","no",4,null,0]
[]
[null,"BILL 3",{"$nulls":3},{"$f":"SUM(F36:F40)","v":0}]
[null,"TOWER SUPPLY AND INSTALLATION"]
[{"$f":"ROW(A17)","v":17},"Manufacture and supply of 518H tower structure","kg",8515.2,null,{"$f":"E36*D36","v":0}]
[{"$f":"ROW(A18)","v":18},"Manufacture and supply of 518H 4 tower legs","kg",3468,null,0]
[19,"Assemble 518H Tower","no",1,null,0]
[20,"Erection of 518H Tower","no",1,null,0]
[21,"Supply, assembly and erection of anti theft bolts tower shackles and anti-climbing devices as per works information","t",1,null,0]
[]
[null,"BILL 4",{"$nulls":3},{"$f":"SUM(F44:F47)","v":0}]
[null,"PHASE CONDUCTOR AND EARTHWIRE"]
[{"$f":"ROW(A22)","v":22},"Lowering 2x 19/2.65 earthwires","m",338,null,{"$f":"E44*D44","v":0}]
[{"$f":"ROW(A23)","v":23},"Lowering V-assembly triple dinosaur phase conductor","m",338,null,0]
[24,"Attach V-assembly triple dinosaur phase conductor to the new 518H tower and regulate including clamping","m",338,null,0]
[25,"Attach 2x 19/2.65 earthwire to the new 518H tower and regulate including clamping","m",338,null,0]
[]
[]
[null,"BILL 5",{"$nulls":3},{"$f":"SUM(F52:F54)","v":0}]
[null,"MINOR WORKS"]
[{"$f":"ROW(A26)","v":26},"backstaying- per tower leg ","no",12,null,{"$f":"E52*D52","v":0}]
[{"$f":"ROW(A27)","v":27},"Road crossings (H method if required)","no",2,null,0]
[28,"Supply and install tower lables","sum",1,null,0]