{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["BOQ"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"BOQ","index":0,"n_rows":266,"n_cols":7,"rows_kept":266,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6],[57,0,58,5],[57,6,58,6],[59,2,60,2],[59,3,60,3],[59,4,60,4],[59,5,60,5],[59,6,60,6],[61,0,62,5],[61,6,62,6],[117,0,118,5],[117,6,118,6],[119,2,120,2],[119,3,120,3],[119,4,120,4],[119,5,120,5],[119,6,120,6],[121,0,122,5],[121,6,122,6],[152,0,153,5],[152,6,153,6],[154,2,155,2],[154,3,155,3],[154,4,155,4],[154,5,155,5],[154,6,155,6],[156,0,157,5],[156,6,157,6],[193,0,194,5],[193,6,194,6],[195,2,196,2],[195,3,196,3],[195,4,196,4],[195,5,196,5],[195,6,196,6],[197,0,198,5],[197,6,198,6],[240,0,241,5],[240,6,241,6],[242,0,243,6],[245,3,245,4],[245,5,245,6],[247,3,247,4],[247,5,247,6],[249,3,249,4],[249,5,249,6],[251,3,251,4],[251,5,251,6],[255,3,255,4],[255,5,255,6],[257,5,257,6],[259,5,259,6],[261,5,261,6],[263,5,263,6],[265,5,265,6]],"flags":["formulas_cached_only"]}
["SANS SCHEDULE OF QUANTITIES - COST ESTIMATE"]
[]
["WILLIE VAN WYK DAM"]
[]
["Item","Payments","Short Description","Unit","Quantity","Rate","Amount"]
["No.","Refers"]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"SECTION A: PRELIMINARY AND GENERAL"]
[]
["A 1","SABS ","GENERAL (SMALL WORKS)"]
[null,"1200AD"]
["A 1.1",8.3,"FIXED CHARGE ITEMS"]
[]
["A 1.1.1","8.3.1","1. Contractual Requirements other than"]
[null,null,"    Contract Insurance's","Sum",1,null,{"v":0,"d":"R 0.00"}]
[]
[null,null,"2. Contract Insurances","Sum",1]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.1.2","8.3.2","Establish Facilities on Site",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.1.2.1","8.3.2","Facilities for Contractor",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"(SABS 1200 AB)",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"a. Office and storage sheds","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"b. Living accommodation","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"c. Ablution and latrine facilities","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"d. Tools and equipment","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"e. Water supplies, electrical power",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"   and communication","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"f. Control of water on site",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"   (sub-surface, surface and river flow)","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"g. Access","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"h. Plant","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"(i) Earthmoving and compacting ",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"plant","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"(ii) Other Plant. (The Contractor ",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"shall state the type of plant)","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.1.3","8.3.3","Other Fixed Charge Obligations","Sum",1]
[]
["A 1.1.4","8.3.4","Remove Engineer's and "]
[null,null,"Contractor's Site Establishment on"]
[null,null,"completion","Sum",1]
[]
["A 1.1.5","PAR SPEC","Health and Safety Requirements","Sum",1]
[null,null,"(Including all safety gear for the contract period)",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
["Item","Payments","Short Description","Unit","Quantity","Rate","Amount"]
["No.","Refers"]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.2",8.4,"TIME RELATED ITEMS",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["A 1.2.1","8.4.1","1. Contractual Requirements other"]
[null,null,"    than Contract Insurance's","Sum",1,null,{"v":0,"d":"R 0.00"}]
[]
[null,null,"2. Contract Insurance's","Sum",1]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.2.2","8.4.2.1","Operate and Maintain Facilities",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"on the Site (SABS 1200AB)",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.2.2","8.4.2.2","Facilities for Contractor for ",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"duration of Construction",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"a. Office and storage sheds","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"b. Living accommodation","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"c. Ablution and latrine facilities","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"d. Tools and equipment","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"e. Water supplies, electrical power",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"   and communication","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"f. Control of water on site",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"   (sub-surface, surface and river flow)","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"g. Access","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"h. Plant","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"(i) Earthmoving and compacting",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"plant","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[null,null,"(ii) Other Plant (The Contractor",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,null,"shall state the type of plant)","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.2.3","8.4.3","Supervision","Sum",1]
[]
["A 1.2.4","8.4.4","Company and Head Office "]
[null,null,"Overhead Costs","Sum",1]
[]
["A 1.2.5","8.4.5","Other time related obligations","Sum",1]
[]
[]
["A 1.3","PAR SPEC","HEALTH AND SAFETY"]
[]
["A 1.3.1",7.2,"Construction Safety Officer","No",1]
[]
["A 1.3.2",null,"Health & Safety Plan","Sum",1]
[]
["A 1.3.3",null,"Personal Protective Equipment (PPE)","Sum",1]
[null,null,"for duration of the contract"]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
["Item","Payments","Short Description","Unit","Quantity","Rate","Amount"]
["No.","Refers"]
["Sub-total brought forward from  page 2",{"$nulls":5},{"v":0,"d":"R 0.00"}]
[]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.4","SABS ","SUMS STATED PROVISIONALLY",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[null,"1200AD","BY ENGINEER",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
["A 1.4.1",null,"For work to be done by Engineer;"]
[]
["A 1.4.2.1",null,"Project Management"]
[null,null,"Engineering Fees and Disbursements for Project Manahement"]
[null,null,"and Part-time Construction Supervision and Quality Control"]
[null,null,"(Includes all legal compliance, borrow pit evaluation, as-built"]
[null,null,"survey, OMM updating etc.)","PC sum",1,{"v":500522.68,"d":"R500,522.68"},{"v":500522.68,"d":"R500,522.68"}]
[]
["A 1.5","SABS ","SUMS STATED PROVISIONALLY"]
[null,"1200AD","BY EMPLOYER"]
[]
["A 1.5.1",null,"Auditing of Compliance by the Contractor of the Health and"]
[null,null,"Safety Regulations"]
[null,null,"The provisional sum for the appointment os an OSH Auditor on"]
[null,null,"behalf of LDARD to conduct monthly inspections and to present"]
[null,null,"reports at the monthly meetings. Appointment to be approved by"]
[null,null,"the Engineer in writing (Provisional Sum).","PC sum",1,{"v":96000,"d":"R96,000.00"},{"v":96000,"d":"R96,000.00"}]
[]
["A 1.5.2",null,"Contractor's overheads, charges and profit on Item 1.6.1 above",{"$nulls":3},{"v":0,"d":"R0.00"}]
[null,null,"(Max 10%)","%"]
[]
[]
[]
[]
[]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
["Item","Payments","Short Description","Unit","Quantity","Rate","Amount"]
["No.","Refers"]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
[{"$nulls":6},{"v":0,"d":"R 0"}]
["B 1","SABS 1200","SECTION B: SMALL EARTH DAMS (DE)",{"$nulls":3},{"v":0,"d":"R 0"}]
[null,"PSDE",{"$nulls":4},{"v":0,"d":"R0.00"}]
[]
["B 1.1","8.3.1","SITE CLEARANCE AND PREPARATION",{"$nulls":3},{"v":0,"d":"R0.00"}]
[{"$nulls":6},{"v":0,"d":"R0.00"}]
["B 1.1.1","8.3.1.1","Clear, grub and strip area to be covered by:",{"$nulls":3},{"v":0,"d":"R0.00"}]
[{"$nulls":6},{"v":0,"d":"R0.00"}]
[null,null,"a. Upgraded spillway (plan area measured)","m²",{"v":1800,"d":"1,800"},null,{"v":0,"d":"R0.00"}]
[null,null,"b. Earth channel for spring water","m²",120,null,{"v":0,"d":"R0.00"}]
[]
[{"$nulls":6},{"v":0,"d":"R0.00"}]
["B 2.1",null,"EXCAVATION AND FROMING",{"$nulls":3},{"v":0,"d":"R0.00"}]
["B 2.1.1","8.3.3(b)","From essential excavation and place at embankment toe area,",{"$nulls":3},{"v":0,"d":"R0.00"}]
[null,null,"material from:",{"$nulls":3},{"v":0,"d":"R0.00"}]
[{"$nulls":6},{"v":0,"d":"R0.00"}]
[null,null,"a. Spillway excavation;",{"$nulls":3},{"v":0,"d":"R0.00"}]
[null,null,"- soft excavation","m³",{"v":2300,"d":"2,300"},null,{"v":0,"d":"R0.00"}]
[null,null,"b. Earth channel for spring water"]
[null,null,"- soft excavation","m³",60,null,{"v":0,"d":"R0.00"}]
{"$rows_empty":15}
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
["Item","Payments","Short Description","Unit","Quantity","Rate","Amount"]
["No.","Refers"]
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
[]
["C 1",null,"SECTION C: MISCELLANEOUS",{"$nulls":3},{"v":0,"d":"R 0"}]
[{"$nulls":6},{"v":0,"d":"R 0"}]
["C 1.1",null,"Reinstate eastern access route to tha dam wall"]
[null,null,"Clear old route from all vegetation. Rip, compact, and roll initial","km",{"v":3,"d":"3.0"},null,{"v":0,"d":"R0.00"}]
[null,null,"road. Remove rock and boulders from road surface."]
[]
["C 1.2",null,"Settlement beacons"]
[null,null,"Install seven (7) settlement beacons on the dam wall crest at","No.",7,null,{"v":0,"d":"R0.00"}]
[null,null,"50m-intervals (Refer to Drawing 254-D-TM003 for detail)"]
[null,null,"Settlement beacons to be clearly marked after installation"]
[]
["C 1.3",null,"Installation of toe drains"]
[null,null,"Install complete 110mm dia Drainex toe drain","m",140,null,{"v":0,"d":"R0.00"}]
[null,null,"Inclusive of trench excavation, preparation and "]
[null,null,"backfilling (Refer to drawings for detail)"]
[]
["C 1.4",null,"Installation of V-notch measuring structure","Sum",1,null,{"v":0,"d":"R0.00"}]
[null,null,"Install complete measuring structure as per attached details"]
[]
["C 1.5",null,"Reinstatement / refurbishment of outlet works (Outlet pipes)","Sum",1,null,{"v":0,"d":"R0.00"}]
[null,null,"The works will include the following:"]
[null,null,"a) Reinstall a new handrailing on top of the intake tower"]
[null,null,"b) Install step irons to the outer side of the intake tower"]
[null,null,"c) Refurbish the four 200mm gate valves within the tower."]
[null,null,"d) Refurbish and paint the pipework with an anti-rust medium"]
[null,null,"e) Refurbish the cad ladder in the tower"]
[null,null,"f) Replace the tower access cover plate on top of the tower"]
[null,null,"g) Construction of two brick masonry headwalls "]
[null,null,"h) Installation of a 250mm dia gate valve on the downstream side"]
[null,null,"(Refer to attached details for the above)"]
{"$rows_empty":10}
[{"$nulls":6},{"v":0,"d":"R 0.00"}]
[]
["SCHEDULE OF QUANTITIES: SUMMARY"]
[]
[]
["WILLIE VAN WYK DAM; COST ESTIMATE",{"$nulls":4},"Budget Amount"]
[]
["SECTION A:",null,"GENERAL SMALL DAMS (AD)"]
[]
["SECTION B:",null,"SMALL EARTH DAMS (DE)",null,null,0]
[]
["SECTION C:",null,"MISCELLANEOUS",null,null,0]
[]
[]
[]
["SUB-TOTAL FOR PRICED ITEMS",{"$nulls":4},0]
[]
["PRELIMINARY & GENERAL (10%)"]
[]
["10% Contingencies",{"$nulls":4},0]
[]
["SUB TOTAL",{"$nulls":4},0]
[]
["15% VAT",{"$nulls":4},0]
[]
["GRAND TOTAL",{"$nulls":4},0]