{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["1R-35745"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"1R-35745","index":0,"n_rows":169,"n_cols":7,"rows_kept":169,"merged":[[164,0,164,6],[165,0,165,5],[166,0,166,5],[167,0,167,6],[168,0,168,5],[169,0,169,6]]}
["Item No.","Clause","Description","Unit","Quantity","Rate","Amount"]
[null,1,"PRELIMINARY AND GENERAL ITEMS"]
[null,"0102","C1.2 GENERAL REQUIREMENTS AND PROVISIONS"]
[null,null,"CONTRACTOR’S SITE ESTABLISHMENT AND GENERAL OBLIGATIONS"]
[1,"C1.3.1.1\r\nPS.C1.3.1\r\nPS.C1.3.2","The Contractors General Obligations\r\nFixed Obligations","sum",1,null,{"$f":"F5*E5","v":0}]
[2,"C1.3.1.2\r\nPS.C1.3.1\r\nPS.C1.3.2","The Contractors General Obligations\r\nValue-related Obligations","sum",1,null,{"$f":"F6*E6","v":0}]
[3,"C1.3.1.3\r\nPS.C1.3.1\r\nPS.C1.3.2","The Contractors General Obligations\r\nTime-related Obligations","months",6,null,0]
[null,null,"Programming and Reporting"]
[4,"C1.2.2.1\r\nPS.1","Submission of a Scheme 1 Programme","sum",1,null,0]
[5,"C1.2.2.2\r\nPS.1","Reviewing and updating a Scheme 1 Programme","months",6,null,0]
[null,null,"Health and Safety"]
[6,"C1.2.5.1\r\nPS.10","Implementation of Health and Safety Plan","months",6,null,0]
[null,null,"Security"]
[7,"C1.4.8\r\nPS.11","Provision of security on site to guard against any disruption of the works throughout the duration of the contract","months",6,null,0]
[null,null,"Stakeholder Management"]
[8,"C1.2.4\r\nPS.14","Liasing, coordinating and mentoring CPG Sub-contractors","months",6,null,0]
[9,"C1.2.4\r\nPS.13","Stakeholder Management and Liaison","months",6,null,0]
[null,null,"CLO"]
[10,"C1.2.4.1\r\nPS.13","Community Liaison Officer","PC Sum",100000,{"v":1,"d":"1.00"},{"v":100000,"d":"R100,000.00"}]
[11,"C1.2.4\r\nPS.13","Enter % of Work Package Order","%",100000,null,{"$f":"F20*E20","v":0}]
[12,"C1.2.6\r\nPS.16","Submission of As-Built Data","sum",1,null,{"$f":"F21*E21","v":0}]
[null,"0102","C1.2 GENERAL REQUIREMENTS AND PROVISIONS"]
[13,"PS.18","Testing and Equipment for the Engineer (Provisional)","PC Sum",50000,{"v":1,"d":"1.00"},{"v":50000,"d":"R50,000.00"}]
[14,"PS.18","Enter % of Work Package Order","%",50000,null,{"$f":"F24*E24","v":0}]
[15,"C1.3.2\r\nPS.C1.3.2","Contract sign boards","no.",1,null,{"$f":"F25*E25","v":0}]
[null,null,"ACCOMMODATION OF TRAFFIC"]
[16,"C1.5.7.1(b)","Delineators including mounting bases and ballast: Double sided, reversible left or right (1200mm x 250mm)","no",50,null,0]
[17,"PS.1.3.4","Temporary barriers for accommodation of traffic, concrete New Jersey type, Contractor's own source","m",20,null,0]
[null,null,"SECTION 1 TOTAL:",{"$nulls":3},{"$f":"SUM(G2:G28)","v":{"v":150000,"d":"R150,000.00"}}]
[]
[null,2,"SITE CLEARANCE"]
[null,"0106","C1.6 CLEARING AND GRUBBING"]
[null,null,"Clearing"]
[1,"C1.6.1.1\r\nPS.C.1.6.1","Clearing with machines where necessary, to spoil including haulage","m2",4000,null,0]
[2,"C1.6.1.2\r\nPS.C.1.6.1","Clearing with hand labour only when labour enhanced work is specified, to spoil including haulage","m2",200,null,0]
[null,null,"Grubbing"]
[3,"C1.6.2.1\r\nPS.C.1.6.1","Grubbing with machines where necessary, to spoil including haulage","m2",4000,null,0]
[4,"C1.6.2.2\r\nPS.C.1.6.1","Grubbing with hand labour when labour enhancement work is specified or it is not practical to use a machine, to spoil including haulage","m2",200,null,0]
[null,null,"Removal and Grubbing of Large Trees and Tree Stumps"]
[5,"C1.6.3.1","Girth equal to or exceeding 1,0 m up to and including 2,0 m, to spoil including haulage","no",2,null,0]
[6,"C1.6.3.2","Girth exceeding 2,0 m up to and including 3,0 m, to spoil including haulage","no",2,null,0]
[null,null,"SECTION 2 TOTAL:",{"$nulls":3},{"$f":"SUM(G34:G41)","v":0}]
[]
[null,3,"SERVICES"]
[null,"0201","C2.1 GEN REQMENTS AND TRENCHING SERVICE"]
[null,null,"Relocation of Services by Others:\r\n\r\nWater, Sewer, Electricity and Telecommunications"]
[1,"C2.1.1.2\r\nPS.2","Permanent services relocation or protection work by others","PC Sum",80000,{"v":1,"d":"1.00"},{"v":80000,"d":"R80,000.00"}]
[2,"C2.1.1.3\r\nPS.1","Handling costs and profit in respect of item above","%",80000,null,{"$f":"F48*E48","v":0}]
[null,null,"Relocation of Services by the Contractor\r\n\r\nWater, Sewer, Electricity and Telecommunications"]
[3,"C2.1.1.4\r\nPS.2","Permanent services relocation or protection work by the Contractor","ProvSum",1,{"v":100000,"d":"100,000.00"},{"v":100000,"d":"R100,000.00"}]
[4,"C2.1.2.5\r\nPS.2","Using hand excavation to locate, expose and verify services","m3",30,null,{"$f":"F51*E51","v":0}]
[5,"C2.1.27.1\r\nPS.C2.1.27.1","Demolition of existing manholes, access chambers and other service structures consisting of: Unreinforced concrete, to spoil including haulage","m3",2,null,0]
[6,"C2.1.27.2\r\nPS.C2.1.27.2","Demolition of existing manholes, access chambers and other service structures consisting of: Reinforced concrete, to spoil including haulage","m3",2,null,0]
[7,"C2.1.27.3\r\nPS.C2.1.27.3","Demolition of existing manholes, access chambers and other service structures consisting of: Masonry, to spoil including haulage","m3",2,null,0]
[8,"C2.2.5.2","Concrete encasement of services (class 20/26)","m3",5,null,0]
[null,null,"SECTION 3 TOTAL:",{"$nulls":3},{"$f":"SUM(G46:G55)","v":{"v":180000,"d":"R180,000.00"}}]
[]
[null,4,"DRAINAGE"]
[null,"0302","C3.2 CULVERTS"]
[null,null,"450mm Pipes"]
[1,"C3.2.1.1(a)\r\nPS.C3.2.1.1\r\nPS.C2.1","Excavation for culvert structures: in all material situated within the following depth ranges below the surface level:\n(a) 0 m to 1,5 m, to spoil including haulage","m",200,null,0]
[2,"C3.2.1.1(b)\r\nPS.C3.2.1.1\r\nPS.C2.1","(b) Exceeding 1,5 m and up to 3,0 m, to spoil including haulage","m",50,null,0]
[3,"C3.2.2.1\r\nPS.C3.2.3.2","Backfilling: Using the excavated material","m",250,null,0]
[4,"C3.2.2.2(a)\r\nPS.C3.2.3.2","Backfilling: Using granular material","m",20,null,0]
[null,null,"Inlets and Manholes"]
[5,"C3.2.1.1(a)\r\nPS.C3.2.3.2\r\nPS.C2.1","Excavation for Inlets and Manholes: in all material situated within the following depth ranges below the surface level:\n(a) 0 m to 1,5 m, and store on site for backfill","m3",10,null,0]
[6,"C3.2.1.1(b)\r\nPS.C3.2.1.1\r\nPS.C2.1","(b) Exceeding 1,5 m and up to 3,0 m, and store on site for backfill","m3",5,null,0]
[7,"C3.2.2.1\r\nPS.C3.2.3.2","Backfilling: Using the excavated material","m3",15,null,0]
[8,"C3.2.2.2(a)\r\nPS.C3.2.3.2","Backfilling: Using granular material","m3",5,null,0]
[9,"C3.2.1.4\r\nPS.C3.2.1.1\r\nPS.C2.1","Extra over sub-item C3.2.1.1 for excavation in hard or boulder material,\nirrespective of depth, to spoil including haulage","m3",80,null,0]
[10,"C3.2.3.2\r\nPS.C3.2.3.2","Concrete pipe culverts: On Class B bedding (450mm diameter concrete Class 100D)","m",200,null,0]
[11,"C3.2.3.3\r\nPS.C3.2.3.2","Concrete pipe culverts: On Class C bedding (450mm diameter concrete Class 100D)","m",80,null,0]
[12,"C3.2.15.2\r\nPS.C3.2.15.2","Inlet: Type S2; Depth: Exceeding 0,0m and up to 1,5m, including brickwork for inlet walls","no",8,null,0]
[13,"C3.2.15.2\r\nPS.C3.2.15.2","Inlet: Type S2; Depth: Exceeding 1,5m and up to 2,0m, including brickwork for inlet walls","no",3,null,0]
[14,"C3.2.15.2\r\nPS.C3.2.15.2","Manhole: Type A (Dwg 38571), including brickwork for inlet walls","no",1,null,0]
[15,"PS.C3.2.15.2\r\nPS.C3.2.9","Headwalls, Type A, for 450mm pipes","no",2,null,0]
[16,"C2.1.19.2","Dealing with subsurface water","sum",1,null,0]
[null,null,"SECTION 4 (CULVERTS) TOTAL:",{"$nulls":3},{"$f":"SUM(G61:G77)","v":0}]
[]
[null,"0303","C3.3 CONCRETE KERBING AND CHANNELING"]
[1,"C3.3.4\r\nPS.C3.3.2.1","Drop kerbs and channel / Fillet at pedestrian crossings and driveways (Drawing 38579)","m",15,null,0]
[2,"C13.4.11","Cast in situ concrete for Pedestrian / Vehicular Scoop (Grade 20/13)","m3",10,null,0]
[3,"C3.3.8.1","Linings for open drains: 600mm Cast in situ concrete v-drain, inclusive of formwork and reinforcing (class 20/13)","m3",5,null,0]
[4,"C2.1.16\r\nPS.C2.1.16","Subsurface drains in trench bottoms (Drawing 38575 - Type A)","m",50,null,0]
[5,"PS.C.3.3.2.1","Extruded Asphalt Haunching - 130mm x 130mm","m",700,null,0]
[null,null,"SECTION 4 (Concrete Kerbing and Channeling) TOTAL:",{"$nulls":3},{"$f":"SUM(G81:G85)","v":0}]
[]
[null,5,"EARTHWORKS"]
[null,"0402","C4.2 CUT MATERIALS"]
[1,"C4.2.9.1\r\nPS.C4.2","Excavating of materials to spoil, including haulage, in sites designated by the Contractor, material obtained from: \nSoft excavation","m3",2400,null,0]
[2,"C4.2.9.3\r\nPS.C4.2","Boulder excavation class B to spoil, including haulage","m3",20,null,0]
[3,"C4.2.9.4\r\nPS.C4.2","Hard excavation (other than by blasting) to spoil, including haulage","m3",20,null,0]
[4,"C4.2.12.1(a)","Finishing the side slopes of Cuttings:\n(a) In soft material","m2",20,null,0]
[null,null,"SECTION 5 (Cut Materials) TOTAL:",{"$nulls":3},{"$f":"SUM(G90:G93)","v":0}]
[]
[null,"0403","C4.3 EXISTING ROAD MATERIALS"]
[null,null,"Saw-cut"]
[1,"C4.3.4.1(a)","Saw-cutting existing materials within the following average depth ranges:\nAsphalt:\n(a) Up to 50 mm","m",10,null,0]
[2,"C4.3.18.1\r\nPS.C4.2","Excavate non-compliant or excess pavement layer material to spoil in sites designated by the Contractor, including haulage,, material consisting of: Asphalt material","m3",2,null,0]
[3,"C4.3.18.2\r\nPS.C4.2","Excavate non-compliant or excess pavement layer material to spoil in sites designated by the Contractor, including haulage, material consisting of: Crushed stone, macadam, gravel and sand material","m3",2,null,0]
[null,null,"SECTION 5 (Existing Road Materials) TOTAL:",{"$nulls":3},{"$f":"SUM(G98:G100)","v":0}]
[]
[null,"0404","C4.4 COMMERCIAL MATERIALS"]
[1,"C5.3.1","Compiling and implementing M&U plans for the construction of all the pavement layers.","no",1,null,0]
[2,"C4.4.2.1(d )","Commercial materials identified by the Contractor from commercial, private or other non-commercial suppliers:\r\nPavement layer material:Type G2","m3",420,null,0]
[3,"C5.3.2.1(b)","100mm Selected layer (G2) compacted to 98 % of MDD","m3",440,null,0]
[4,"C4.4.2.1(e )","Commercial materials identified by the Contractor from commercial, private or other non-commercial suppliers: \r\nPavement layer material:Type G5","m3",700,null,0]
[5,"C5.3.2.1(b)","150mm Selected layer (G5) compacted to 98 % of MDD","m3",700,null,0]
[6,"C4.4.2.1(g )","Commercial materials identified by the Contractor from commercial, private or other non-commercial suppliers:\r\nPavement layer material:Type G7","m3",730,null,0]
[7,"C5.3.2.1(b)","150mm Selected layer (G7) compacted to 95 % of MDD","m3",730,null,0]
[8,"C5.3.11.1","Using a 3,0 m straight edge","m",1,null,0]
[9,"C5.3.11.2","Using a rolling straight edge","m",1,null,0]
[10,"C5.3.2.1(b)","Selected layer (G2) compacted to 98 % of MDD for driveways and restricted areas","m3",20,null,0]
[null,null,"SECTION 5 (Commercial Materials) TOTAL:",{"$nulls":3},{"$f":"SUM(G104:G113)","v":0}]
[]
[null,6,"LAYERWORKS"]
[null,"0501","C5.1 ROADBED"]
[1,"C5.1.1.2\r\nPS.C5.1.1.2","Roadbed construction and compaction to 95 % of MDD","m3",730,null,0]
[2,"C5.1.3.1(a)\r\nPS.C4.2","Excavate material to spoil from roadbed construction, material obtained from:\n(a) Soft excavation","m3",35,null,0]
[3,"C5.1.3.1(c )\r\nPS.C4.2","(c) Boulder excavation Class B","m3",10,null,0]
[4,"C5.1.3.1(d)\r\nPS.C4.2","(d) Hard excavation","m3",5,null,0]
[5,"C5.1.4.1","In-place treatment of roadbed in hard material: by ripping","m3",30,null,0]
[6,"C5.1.5.3","Roller passes compaction: Smooth drum vibratory rollers","m2",4850,null,0]
[null,null,"Subgrade Improvement"]
[7,"C12.3.20\r\nPS.C.12.3.20","Importing dump rock for subgrade improvement, 300mm thick","m3",50,null,0]
[8,"PS.C12.11","Supply and place general grade 5 geofabric","m2",50,null,0]
[null,null,"SECTION 6 (Roadbed) TOTAL:",{"$nulls":3},{"$f":"SUM(G118:G126)","v":0}]
[]
[null,"0901","C9.1 ASPHALT LAYERS"]
[null,null,"Asphalt Mix Designs"]
[1,"C9.1.1.2(a)\r\nPS.C9.1","Sand skeletal mixes: Continuously graded base or surfacing (SA-S14).","Lump sum",1,null,{"$f":"F131*E131","v":0}]
[null,null,"Bond Coat"]
[2,"C9.1.3.1\r\nPS.C9.1","Stable–grade 30 % net bitumen emulsion as specified. Applied with a calibrated distributer","m2",4000,null,0]
[3,"C9.1.3.2\r\nPS.C9.1","Applied in restricted areas using a portable pressure sprayer","m2",200,null,0]
[null,null,"Asphalt Surface"]
[4,"C9.1.5.1(a)\r\nPS.C9.1","New construction (paver laid)\r\n(a) Stone skeletal mix – continuously graded (SA-S14) as defined (45mm layer)","m2",4200,null,0]
[5,"C9.1.5.1(a)\r\nPS.C9.1","New construction (hand laid)\r\n(a) Stone skeletal mix – continuously graded (SA-S14) as defined (45mm layer)","m2",50,null,0]
[6,"C9.1.12","Asphalt reinforcing - complete (Glassgrid GG100 or similar)","m2",500,null,0]
[null,null,"Coring of Asphalt Layers"]
[7,"C9.1.13.1","100 mm diameter","no",7,null,0]
[8,"C8.1.1.2","Prime coat: MC -30 cut-back bitumen","m2",4000,null,0]
[9,"C8.1.3","Extra over item C8.1.1 for applying the prime coat accessible only to hand-held or light equipment","m2",200,null,0]
[null,null,"SECTION 6 (Asphalt Layers) TOTAL:",{"$nulls":3},{"$f":"SUM(G131:G142)","v":0}]
[]
[null,7,"ANCILLARY ROAD WORKS"]
[null,"1106","C11.6 ROAD SIGNS"]
[1,"C11.6.1.3(a)","Road signboards with painted or coloured semi-matt background. Symbols, lettering and borders in semi- matt black or in Class I retro-reflective material, where the sign board is constructed from:\nPrepainted galvanized steel plate:\n(a) Area 0 to 0,5 m2","m2",2,null,0]
[2,"C11.6.5.1\r\nPS.C2.1","Excavation and backfilling for road sign supports (not applicable to kilometre posts):\nExcavating soft material and backfilling","m3",1,null,0]
[3,"C13.4.11","Cast in situ concrete for road sign footings as directed by the Engineer (Grade 20/19)","m3",1,null,0]
[null,null,"SECTION 7 (Road Signs) TOTAL:",{"$nulls":3},{"$f":"SUM(G147:G149)","v":0}]
[]
[null,"1107","C11.7 ROAD MARKINGS AND ROAD STUDS"]
[null,null,"Lettering and Symbols"]
[1,"C11.7.1.4","White lettering and symbols (Thermoplastic)","m2",2,null,0]
[null,null,"Transverse Lines and Islands"]
[2,"C11.7.1.7","Transverse lines, painted island and arrestor bed markings (White) (Thermoplastic)","m2",50,null,0]
[null,null,"Broken and Unbroken Lines"]
[3,"C11.7.3.1","Thermoplastic road marking, broken or unbroken (White, 100mm wide)","m",700,null,0]
[4,"C11.7.8","Setting out and premarking the lines","m",700,null,0]
[null,null,"SECTION 7 (Road Markings) TOTAL:",{"$nulls":3},{"$f":"SUM(G154:G159)","v":0}]
[]
[null,"1109","C11.9 FINISHING  ROAD AND ROAD RESERVE"]
[1,"C11.9.1.1","Finishing the road and road reserve: Single carriageway road","m",50,null,0]
[null,null,"SECTION 7 (Finishing the Road) TOTAL:",{"$nulls":3},{"$f":"SUM(G163)","v":0}]
[]
["SUB-TOTAL",{"$nulls":5},{"$f":"G29+G42+G56+G78+G86+G94+G101+G114+G127+G143+G150+G160+G164","v":{"v":330000,"d":"R330,000.00"}}]
["ADD VAT (ONLY IF REGIESTERED VAT VENDOR)",{"$nulls":5},{"$f":"G166*0.15","v":{"v":49500,"d":"R49,500.00"}}]
[]
["TOTAL CARRIED TO FORM OF OFFER",{"$nulls":5},{"$f":"G166+G167","v":{"v":379500,"d":"R379,500.00"}}]