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

{"sheet":"SubHeadingSubRep","index":0,"n_rows":148,"n_cols":7,"rows_kept":148,"merged":[[1,0,1,6],[2,0,2,6],[10,0,10,5],[11,0,11,6],[22,0,22,5],[23,0,23,6],[27,0,27,5],[28,1,28,5],[29,0,29,6],[30,0,30,6],[39,0,39,5],[40,0,40,5],[41,0,41,6],[42,0,42,6],[52,0,52,5],[53,0,53,5],[54,0,54,6],[55,0,55,6],[60,0,60,5],[61,0,61,6],[68,0,68,5],[69,0,69,6],[74,0,74,5],[75,0,75,5],[76,0,76,6],[77,0,77,6],[88,0,88,5],[89,0,89,6],[92,0,92,5],[93,0,93,6],[96,0,96,5],[97,0,97,5],[98,0,98,6],[99,0,99,6],[101,0,101,5],[102,0,102,6],[105,0,105,5],[106,0,106,5],[107,0,107,6],[115,0,115,5],[116,0,116,6],[117,0,117,6],[122,0,122,6],[130,0,130,6],[138,0,138,6],[141,0,141,5],[142,0,142,5],[143,0,143,6],[144,0,144,5],[145,0,145,5],[146,0,146,6],[147,0,147,5]],"flags":["formulas_cached_only"]}
["Item","Clause","Description","Unit","Quantity","Rate","Amount"]
["SECTION 1 - PRELIMINARY AND GENERAL"]
["PART AA - PRELIMINARIES"]
[1,"GCC 2015","GENERAL CONDITIONS OF CONTRACT (GCC 2015) READ IN CONJUNCTION WITH THE CONTRACT DATA\n\nFixed Charge obligations","sum",1,null,{"v":0,"d":"R0.00"}]
[2,"GCC 2015","Time Related obligations","months",6,null,{"v":0,"d":"R0.00"}]
[3,"SANS 1921-1","SANS 1921-1 : GENERAL ENGINEERING AND CONSTRUCTION WORKS READ IN CONJUNCTION WITH THE ASSOCIATED SPECIFICATION DATA IN THE SCOPE OF WORKS\n\nFixed Charge Items","sum",1,null,{"v":0,"d":"R0.00"}]
[4,"SANS 1921-1","Time Related Items","months",6,null,{"v":0,"d":"R0.00"}]
[5,"PS.14","COMMUNITY LIAISON OFFICER: Allow for a CLO to be appointed in Ward 55\n\nAllow for a CLO to be appointed.","PC Sum",90000,1,{"v":90000,"d":"R90,000.00"}]
[6,"CL. 6.6.2\n(GCC, 2015)\nPS.14","Handling costs in respect of item 5 above. Tenderer to state % markup (Markup = ……….%)","%",90000,null,{"v":0,"d":"R0.00"}]
[7,"PS.15","Local Labour - Allow for submission of proof of employment of local labour","sum",1,null,{"v":0,"d":"R0.00"}]
["PART AA TOTAL",{"$nulls":5},{"v":90000,"d":"R90,000.00"}]
["PART AB - GENERAL SPECIFICATIONS"]
[1,"AB.4\nPS.AB.1.2","Contractor's Camp Site / Store Yard","sum",1,null,{"v":0,"d":"R0.00"}]
[2,"AB.5\nPS.AB.3","Notice Board","sum",1,null,{"v":0,"d":"R0.00"}]
[3,"AB.7\nPS.1\nPS.AB.4","Road Deviations","sum",1,null,{"v":0,"d":"R0.00"}]
[4,"AB.7\nPS.AB.4","Initial supply of all signs, barricades and delineators","sum",1,null,{"v":0,"d":"R0.00"}]
[5,"AB.6","Cost of Samples and Contractor's Preliminary and Site Control Testing","sum",1,null,{"v":0,"d":"R0.00"}]
[6,"AB.7","Maintenance of all signs, barricades and delineators","months",6,null,{"v":0,"d":"R0.00"}]
[7,"PS.2","Protection of underground service","sum",1,null,{"v":0,"d":"R0.00"}]
[8,"PS.16","Survey for, and Preparation of, 'As-Built' Drawings","sum",1,null,{"v":0,"d":"R0.00"}]
[9,"PS.13","Initial survey of site as requested by the Engineer","sum",1,null,{"v":0,"d":"R0.00"}]
[10,"PS.11","Provision of site security to guard against any disruption of the works throughout the duration of the contract","months",6,null,{"v":0,"d":"R0.00"}]
["PART AB TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["PART AH - OCCUPATIONAL HEALTH and SAFETY"]
[1,"AH.14.1\nPS.AH.1","Contractor's initial obligations in respect of the Occupational Health and Safety Act and Construction Regulations. COVID-19 requirements to be included as per the gazzetted regulations.","sum",1,null,{"v":0,"d":"R0.00"}]
[2,"AH.14.2\nPS.AH.1","Contractor's time related obligations in respect of the Occupational Health and Safety Act and Construction Regulations. COVID-19 requirements to be included as per the gazzetted regulations.","months",6,null,{"v":0,"d":"R0.00"}]
[3,"AH.14.3\nPS.AH.1","Submission of the Health and Safety File. COVID-19 requirements to be included as per the gazzetted regulations.","sum",1,null,{"v":0,"d":"R0.00"}]
["PART AH TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
[null,"SECTION 1 TOTAL",{"$nulls":4},{"v":90000,"d":"R90,000.00"}]
["SECTION 2 - SITE CLEARANCE"]
["PART B - SITE CLEARANCE"]
[1,"B.8.2\nPS.B.1","General clearance and grubbing in road reserve ","m2",7120,null,{"v":0,"d":"R0.00"}]
[2,"B.8.2","General clearance and grubbing in contractor's camp site ","m2",100,null,{"v":0,"d":"R0.00"}]
[3,"B.8.2\nPS.B.6","General clearance within river / stream and banks","m2",3375,null,{"v":0,"d":"R0.00"}]
[4,"B.8.5\nPS.B.1","Removal of wire mesh fence and store on site for re-use","m",20,null,{"v":0,"d":"R0.00"}]
[5,"B.8.7\nPS.B.5","Removal of street/traffic signs and posts and store on site for re-use ","no.",2,null,{"v":0,"d":"R0.00"}]
[6,"B.8.10\nPS.B.3","Removal of unreinforced concrete ","m3",10,null,{"v":0,"d":"R0.00"}]
[7,"B.8.11\nPS.B.4","Removal of reinforced concrete ","m3",10,null,{"v":0,"d":"R0.00"}]
[8,"DB.8.19\nPS.B.2","Prove existing services by hand excavation, where depth is: - - Over 0,0 m and not exceeding 1,5 m","m3",15,null,{"v":0,"d":"R0.00"}]
["PART B TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 2 TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 3 - BULK EARTHWORKS"]
["PART DA - EARTHWORKS: BULK"]
[1,"DA.8.3\nPS.DA.2","Excavate soft material and place directly into fill ","m3",800,null,{"v":0,"d":"R0.00"}]
[2,"DA.8.3\nPS.DA.2","Excavate soft material to spoil","m3",2500,null,{"v":0,"d":"R0.00"}]
[3,"DA.8.3","Extra over for item 2 for excavation in intermediate material","m3",580,null,{"v":0,"d":"R0.00"}]
[4,"DA.8.3","Extra over for item 2 for excavation in hard material to spoil","m3",290,null,{"v":0,"d":"R0.00"}]
[5,"DA.8.3","Extra over for item 2 for excavation of boulders greater than 0,15 m3 to spoil","m3",290,null,{"v":0,"d":"R0.00"}]
[6,"DA.8.3\nPS.DA.2","Excavate unsuitable material below embankments or formation and spoil at tip ","m3",550,null,{"v":0,"d":"R0.00"}]
[7,"EL.8\nPS.EL.1","Dumprock subgrade improvement, 150 mm thick. Rate to include all excavations, supply and lay of geofabric and compaction from commercial sources","m3",550,null,{"v":0,"d":"R0.00"}]
[8,"PS.DA.3","Import and compact suitable fill material from contractor's off-site source inclusive of haulage and royalties","m3",1900,null,{"v":0,"d":"R0.00"}]
[9,"DA.8.9\nPS.DA.5","Formation ","m2",5785,null,{"v":0,"d":"R0.00"}]
["PART DA TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 3 TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 4 - ROAD WORKS"]
["PART EB - GRADED CRUSHED STONE"]
[1,"EB.8(1)\nPS.EG.1-3","Supply, lay and compact 150 mm G7 natural gravel material for sidewalks","m3",220,null,{"v":0,"d":"R0.00"}]
[2,"EB.8(1)\nPS.EB.1","Supply, lay and compact Graded crushed stone, 150 mm G2 material","m3",1000,null,{"v":0,"d":"R0.00"}]
[3,"EB.8(1)\nPS.EB.1","Supply, lay and compact Graded crushed stone, 150 mm G5 material","m3",1050,null,{"v":0,"d":"R0.00"}]
[4,"EB.8(1)\nPS.EB.1","Supply, lay and compact 150 mm G7 natural gravel material","m3",1075,null,{"v":0,"d":"R0.00"}]
["PART EB TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["PART ED - ROAD ASPHALT"]
[1,"ED.8.1\nPS.ED.4","Continuously graded wearing course of compacted thickness 40mm Sa-S10. Asphalt Private Plant","t",600,null,{"v":0,"d":"R0.00"}]
[2,"ED.8.4\nPS.EB.2","Prime","m2",5800,null,{"v":0,"d":"R0.00"}]
[3,"PS.ED.8","Saw Cut existing road edge","m",25,null,{"v":0,"d":"R0.00"}]
[4,"EG.8.5","Asphalt residential vehicular access scoop - Asphalt Private Plant","m2",50,null,{"v":0,"d":"R0.00"}]
[5,"PS.ED.10","Tack coat","m2",5800,null,{"v":0,"d":"R0.00"}]
[6,"EG.8.1","Asphalt sidewalk 25mm - Asphalt Private Plant","m2",1500,null,{"v":0,"d":"R0.00"}]
["PART ED TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["PART EF - KERBS AND HAUNCHES"]
[1,"EF.8.1\nPS.EF.1","Supply and lay Figure 6 precast concrete mountable kerb with 150mm wide channel/ fillet","m",1780,null,{"v":0,"d":"R0.00"}]
[2,"EF.8.1","Extra over item 1 for curves of radius less than 25m","m",60,null,{"v":0,"d":"R0.00"}]
[3,"EF.8.1\nPS.EF.1","Supply and lay Figure 12 precast concrete kerb","m",890,null,{"v":0,"d":"R0.00"}]
[4,"EF.8.1","Extra over item 3 for curves of radius less than 25m","m",60,null,{"v":0,"d":"R0.00"}]
["PART EF TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 4 TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 5 - STORMWATER DRAINAGE"]
["PART DB - EARTHWORKS FOR PIPE TRENCHES"]
[1,"DB.8.5\nPS.DB.1\nPS.DB.3","Excavate and backfill in all material for 450 mm diameter pipe where depth is :- - Over 0,0 m and not exceeding 1,5 m ","m",700,null,{"v":0,"d":"R0.00"}]
[2,"DB.8.5\nPS.DB.1\nPS.DB.3","Excavate and backfill in all material for 450 mm diameter pipe where depth is :- - Over 1,5 m and not exceeding 2,0 m ","m",100,null,{"v":0,"d":"R0.00"}]
[3,"DB.8.8\nPS.DB.1\nPS.DB.3","Excavation of unsuitable material from trench bottom and spoil at tip","m3",20,null,{"v":0,"d":"R0.00"}]
[4,"DB.8.5\nPS.DB.1\nPS.DB.3","Excavate and backfill in all material for 110 mm diameter subsoil pipe where depth is :- - Over 0,0 m and not exceeding 1,5 m","m",800,null,{"v":0,"d":"R0.00"}]
[5,"DB.8.6","Extra over item for items 1-4 for hard material to spoil","m3",50,null,{"v":0,"d":"R0.00"}]
[6,"DB.8.10\nPS.DB.1","Placing and compacting of Class B pipe bedding. ","m",800,null,{"v":0,"d":"R0.00"}]
[7,"DB.8.13\nPS.DB.1\nPS.DB.3","Provision of selected backfill material for pipe trenches from scheduled excavation","m3",50,null,{"v":0,"d":"R0.00"}]
[8,"PS.PG.5","Provision of drainage Grade 2A geofabric blanket or similar approved for subsoil pipe","m2",500,null,{"v":0,"d":"R0.00"}]
[9,"PS.PG.4","Provision of clean coarse sand from commercial or off-site source","m3",50,null,{"v":0,"d":"R0.00"}]
[10,"PS.PG.3","Provision of 19 mm stone material for subsoil drainage","m3",50,null,{"v":0,"d":"R0.00"}]
["PART DB TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["PART PG - NON PRESSURE PIPELINE AND PC CULVERTS"]
[1,"PG.8.2"," 450 mm diameter concrete Class 100D ","m",800,null,{"v":0,"d":"R0.00"}]
[2,"PG.8.12","Supply and lay 110 mm diameter sub-soil pipes","m",800,null,{"v":0,"d":"R0.00"}]
["PART PG TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["PART PH - MANHOLES and APPURTENANT DRAINAGE WORKS"]
[1,"PH.8.3\nPS.PH.1","Standard inlet type S2 including manhole catchpit.  Depth :- - Over 0,0 m and not exceeding 1,5 m","no.",22,null,{"v":0,"d":"R0.00"}]
[2,"PH.8.3\nPS.PH.1","Standard inlet type S2.  Depth : - - Over 1,5 m and not exceeding 2,0 m ","no.",5,null,{"v":0,"d":"R0.00"}]
["PART PH TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 5 TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 6 - ROAD SIGNS"]
["PART TA - ROAD SIGNS"]
[1,"TA.8.1\nPS.TA.2","Supply and erect R1.1 high visibility STOP road sign. Rate to include supply of clamps, bolts and assembling.","no.",7,null,{"v":0,"d":"R0.00"}]
["PART TA TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["PART TB - ROAD MARKINGS"]
[1,"TB.8.1.1\nPS.TB.1","Painted road lines 100mm wide (white), including setting out and premarking","m",890,null,{"v":0,"d":"R0.00"}]
[2,"TB.8.1.2\nPS.TB.1","Road Marking for lettering, symbols and traffic islands (white), including setting out lettering, symbols and traffic island markings.","m2",10,null,{"v":0,"d":"R0.00"}]
["PART TB TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 6 TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 7 - RELOCATION OF EXISTING SERVICES"]
[1,"PS.6","Electrical services to be relocated by an approved Ethekwini Electricity sub-contractor and as directed by the Engineer on site","PC Sum",200000,1,{"v":200000,"d":"R200,000.00"}]
[2,"Cl. 6.6.2 \n(GCC, 2015)","Handling costs in respect of item 1 above. Tenderer to state % Markup (Markup = …………%)","%",200000,null,{"v":0,"d":"R0.00"}]
[3,"PS.3","Water services to be relocated by an approved Ethekwini Water and Sanitation sub-contractor and as directed by the Engineer on site","PC Sum",200000,1,{"v":200000,"d":"R200,000.00"}]
[4,"Cl. 6.6.2\nGCC, 2015","Handling costs in respect of item 3 above. Tenderer to state % Markup (Markup = …………%)","%",200000,null,{"v":0,"d":"R0.00"}]
[5,"PS.4","Waste water/ sewer services to be relocated by an approved Ethekwini Water and Sanitation sub-contractor and as directed by the Engineer on site","PC Sum",2000000,1,{"v":2000000,"d":"R2,000,000.00"}]
[6,"Cl. 6.6.2\nGCC, 2015","Handling costs in respect of item 5 above. Tenderer to state % Markup (Markup = …………%)","%",2000000,null,{"v":0,"d":"R0.00"}]
[7,"PS.C.2","Concrete encasement of services including shuttering","m3",150,null,{"v":0,"d":"R0.00"}]
["SECTION 7 TOTAL",{"$nulls":5},{"v":2400000,"d":"R2,400,000.00"}]
["SECTION 8 - PROTECTION WORKS"]
["PART F - PROTECTION WORKS"]
[1,"F.8.1\nPS.F.1","Imported topsoil: thickness 100 mm ","m2",500,null,{"v":0,"d":"R0.00"}]
[2,"PS.F.7","Gabion boxes : 1000 mm depth ","m2",120,null,{"v":0,"d":"R0.00"}]
[3,"PS.PG.5","Provision of drainage Grade 2A geofabric blanket or similar approved for subsoil pipe","m2",200,null,{"v":0,"d":"R0.00"}]
[4,"F.8.7\nPS.C.1","Grade 20/26 concrete to wall footing ","m3",5,null,{"v":0,"d":"R0.00"}]
["Base Type A - Wall up to 2m high"]
[5,"F.8.7\nPS.C.1","Wire mesh ref. 245 to foundation","m2",40,null,{"v":0,"d":"R0.00"}]
[6,"PS.F.5","50 mm diameter P.V.C. weepholes inclusive of no fines concrete plug","m",5,null,{"v":0,"d":"R0.00"}]
[7,"PS.F.8","Loffelstein L500 or similar approved","m2",50,null,{"v":0,"d":"R0.00"}]
[8,null,"Kaytech Flo Drain or similar","m",20,null,{"v":0,"d":"R0.00"}]
[9,"PS.DB.9","Backfill to retaining wall","m3",30,null,{"v":0,"d":"R0.00"}]
[10,"PS.DB.9","Stabilised backfill to retaining wall","m3",15,null,{"v":0,"d":"R0.00"}]
[11,"F.8.7\nPS.C.1","Grade 20/26 concrete to wall footing ","m3",15,null,{"v":0,"d":"R0.00"}]
["Base Type B - Wall 2m to 3m high"]
[12,"F.8.7\nPS.C.1","Wire mesh ref. 245 to foundation","m2",55,null,{"v":0,"d":"R0.00"}]
[13,"PS.F.5","50 mm diameter P.V.C. weepholes inclusive of no fines concrete plug","m",6,null,{"v":0,"d":"R0.00"}]
[14,"PS.F.8","Loffelstein L500 or similar approved","m2",100,null,{"v":0,"d":"R0.00"}]
[15,null,"Kaytech Flo Drain or similar","m",30,null,{"v":0,"d":"R0.00"}]
[16,"PS.DB.9","Backfill to retaining wall","m3",70,null,{"v":0,"d":"R0.00"}]
[17,"PS.DB.9","Stabilised backfill to retaining wall","m3",25,null,{"v":0,"d":"R0.00"}]
[18,"PS.TB>4","Supply and install straight steel guardrails, including reflectors","m",40,null,{"v":0,"d":"R0.00"}]
["Guardrails"]
[19,null,"Supply and install concrete posts","no.",12,null,{"v":0,"d":"R0.00"}]
[20,null,"End wings","no.",2,null,{"v":0,"d":"R0.00"}]
["PART F TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
["SECTION 8 TOTAL",{"$nulls":5},{"v":0,"d":"R0.00"}]
[]
["Total of Sections",{"$nulls":5},{"v":2490000,"d":"R2,490,000.00"}]
["Add VAT (15%)",{"$nulls":5},{"v":373500,"d":"R373,500.00"}]
[]
["TOTAL CARRIED TO FORM OF OFFER",{"$nulls":5},{"v":2863500,"d":"R2,863,500.00"}]