{"text_format":"3","workbook":"xlsx","n_sheets":14,"sheets":["WARD 01","WARD 02","WARD 02 no water"," ACTUAL BOQ less sewer","ACTUAL BOQ NO RATE","REDUCED BOQ","BOQ R4.4M"," CASH FLOW 1","CASH FLOW 2","ADDITIONAL FUNDING","STR REAHABILITATION (2)","EOT CALCULATIONS","RAINFALL DAYS ESTIMATION","Sheet2"],"not_rendered":{"images":4,"external_links":5,"defined_names":10,"comments":7},"read":"whole","date_system":"1900"}

{"sheet":"WARD 01","index":0,"n_rows":558,"n_cols":376,"rows_kept":558,"hidden":true}
["Rate=G","CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["<NewDataSet>·  <xs:schema id=\"NewDataSet\" xmlns=\"\" xmlns:xs=\"http://www.w3.org/2001/XMLSchema\" xmlns:msdata=\"urn:schemas-microsoft-com:xml-msdata\">·    <xs:element name=\"NewDataSet\" msdata:IsDataSet=\"true\" msdata:MainDataTable=\"SummaryItems\" msdata:UseCurrentLocale=\"true\">·      <xs:complexType>·        <xs:choice minOccurs=\"0\" maxOccurs=\"unbounded\">·          <xs:element name=\"SummaryItems\">·            <xs:complexType>·              <xs:sequence>·                <xs:element name=\"ContractNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"ScheduleNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"SortNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"Item\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"SubTotalText\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"Description\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcType\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcValue\" type=\"xs:double\" minOccurs=\"0\" />·                <xs:element name=\"UseFirstSubTotal\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromWorks\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromProjected\" type=\"xs:boolean\" minOccurs=\"0\" />·              </xs:sequence>·            </xs:complexType>·          </xs:element>·        </xs:choice>·      </xs:complexType>·    </xs:element>·  </xs:schema>·</NewDataSet>","CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[198,"A","SANS\r\n1200 A","SECTION A : PRELIMINARY AND GENERAL"]
[]
[199,"A.1","8.3","FIXED-CHARGE ITEMS"]
[]
[200,"A.1.1","8.3.1","Contractual Requirements","Sum",{"v":1,"d":" 1"},{"$f":"K10","v":{"v":157500,"d":"157,500.0"}},{"$f":"(E10 = CHAR(37)) * (F10*G10/100) + (E10 <> CHAR(37)) * (F10*G10)","v":{"v":157500,"d":"R157,500.00"}},{"v":450000,"d":"450,000.0"},{"v":0.65,"d":"R0.65"},{"$f":"I10-(I10*J10)","v":{"v":157500,"d":"R157,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":420000,"d":"R420,000"},0.5,{"$f":"NK10*NJ10","v":210000}]
[]
[201,null,"8.3.2","Establish Facilities on the Site :"]
[]
[202,null,null,"a) Facilities for Engineer (SANS 1200 AB)"]
[]
[203,"A.1.2",null,"Offices: 1 furnished room with a telephone and 3 name-boards","Sum",{"v":1,"d":" 1"},{"$f":"K16","v":{"v":10500,"d":"10,500.0"}},{"$f":"(E16 = CHAR(37)) * (F16*G16/100) + (E16 <> CHAR(37)) * (F16*G16)","v":{"v":10500,"d":"R10,500.00"}},{"v":30000,"d":"30,000.0"},{"$f":"J10","v":{"v":0.65,"d":"R0.65"}},{"$f":"I16-(I16*J16)","v":{"v":10500,"d":"R10,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":60000,"d":"R60,000"},{"$f":"NK10","v":0.5},{"$f":"NK16*NJ16","v":30000}]
[]
[206,null,null,"b) Facilities for Contractor"]
[]
[207,"A.1.3",null,"Offices and storage sheds","Sum",{"v":1,"d":" 1"},{"$f":"K20","v":{"v":5687.5,"d":"5,687.5"}},{"$f":"(E20 = CHAR(37)) * (F20*G20/100) + (E20 <> CHAR(37)) * (F20*G20)","v":{"v":5687.5,"d":"R5,687.50"}},{"v":16250,"d":"16,250.0"},{"$f":"J16","v":{"v":0.65,"d":"R0.65"}},{"$f":"I20-(I20*J20)","v":{"v":5687.5,"d":"R5,687.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":32500,"d":"R32,500"},{"$f":"NK16","v":0.5},{"$f":"NK20*NJ20","v":16250}]
[]
[208,"A.1.4",null,"Workshops","Sum",{"v":1,"d":" 1"},{"$f":"K22","v":437.5},{"$f":"(E22 = CHAR(37)) * (F22*G22/100) + (E22 <> CHAR(37)) * (F22*G22)","v":{"v":437.5,"d":"R437.50"}},{"v":1250,"d":"1,250.0"},{"$f":"J20","v":{"v":0.65,"d":"R0.65"}},{"$f":"I22-(I22*J22)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":2500,"d":"R2,500"},{"$f":"NK20","v":0.5},{"$f":"NK22*NJ22","v":1250}]
[]
[209,"A.1.5",null,"Laboratories","Sum",{"v":1,"d":" 1"},{"$f":"K24","v":{"v":2187.5,"d":"2,187.5"}},{"$f":"(E24 = CHAR(37)) * (F24*G24/100) + (E24 <> CHAR(37)) * (F24*G24)","v":{"v":2187.5,"d":"R2,187.50"}},{"v":6250,"d":"6,250.0"},{"$f":"J22","v":{"v":0.65,"d":"R0.65"}},{"$f":"I24-(I24*J24)","v":{"v":2187.5,"d":"R2,187.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK22","v":0.5},{"$f":"NK24*NJ24","v":6250}]
[]
[210,"A.1.6",null,"Living accommodation","Sum",{"v":1,"d":" 1"},{"$f":"K26","v":{"v":4812.5,"d":"4,812.5"}},{"$f":"(E26 = CHAR(37)) * (F26*G26/100) + (E26 <> CHAR(37)) * (F26*G26)","v":{"v":4812.5,"d":"R4,812.50"}},{"v":13750,"d":"13,750.0"},{"$f":"J24","v":{"v":0.65,"d":"R0.65"}},{"$f":"I26-(I26*J26)","v":{"v":4812.5,"d":"R4,812.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK24","v":0.5},{"$f":"NK26*NJ26","v":13750}]
[]
[211,"A.1.7",null,"Ablution and latrine facilities","Sum",{"v":1,"d":" 1"},{"$f":"K28","v":{"v":875,"d":"875.0"}},{"$f":"(E28 = CHAR(37)) * (F28*G28/100) + (E28 <> CHAR(37)) * (F28*G28)","v":{"v":875,"d":"R875.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J26","v":{"v":0.65,"d":"R0.65"}},{"$f":"I28-(I28*J28)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK26","v":0.5},{"$f":"NK28*NJ28","v":2500}]
[]
[212,"A.1.8",null,"Tools and equipment","Sum",{"v":1,"d":" 1"},{"$f":"K30","v":{"v":4812.5,"d":"4,812.5"}},{"$f":"(E30 = CHAR(37)) * (F30*G30/100) + (E30 <> CHAR(37)) * (F30*G30)","v":{"v":4812.5,"d":"R4,812.50"}},{"v":13750,"d":"13,750.0"},{"$f":"J28","v":{"v":0.65,"d":"R0.65"}},{"$f":"I30-(I30*J30)","v":{"v":4812.5,"d":"R4,812.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK28","v":0.5},{"$f":"NK30*NJ30","v":13750}]
[]
[213,"A.1.9",null,"Water supplies, electric power and communications","Sum",{"v":1,"d":" 1"},{"$f":"K32","v":{"v":8750,"d":"8,750.0"}},{"$f":"(E32 = CHAR(37)) * (F32*G32/100) + (E32 <> CHAR(37)) * (F32*G32)","v":{"v":8750,"d":"R8,750.00"}},{"v":25000,"d":"25,000.0"},{"$f":"J30","v":{"v":0.65,"d":"R0.65"}},{"$f":"I32-(I32*J32)","v":{"v":8750,"d":"R8,750.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":50000,"d":"R50,000"},{"$f":"NK30","v":0.5},{"$f":"NK32*NJ32","v":25000}]
[]
[214,"A.1.10",null,"Dealing with water (Subclause 5.5)","Sum",{"v":1,"d":" 1"},{"$f":"K34","v":{"v":2187.5,"d":"2,187.5"}},{"$f":"(E34 = CHAR(37)) * (F34*G34/100) + (E34 <> CHAR(37)) * (F34*G34)","v":{"v":2187.5,"d":"R2,187.50"}},{"v":6250,"d":"6,250.0"},{"$f":"J32","v":{"v":0.65,"d":"R0.65"}},{"$f":"I34-(I34*J34)","v":{"v":2187.5,"d":"R2,187.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK32","v":0.5},{"$f":"NK34*NJ34","v":6250}]
[]
[220,"A.1.11","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":" 1"},{"$f":"K36","v":{"v":875,"d":"875.0"}},{"$f":"(E36 = CHAR(37)) * (F36*G36/100) + (E36 <> CHAR(37)) * (F36*G36)","v":{"v":875,"d":"R875.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J34","v":{"v":0.65,"d":"R0.65"}},{"$f":"I36-(I36*J36)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK34","v":0.5},{"$f":"NK36*NJ36","v":2500}]
[]
[221,"A.1.12","8.3.4","Remove Engineer's and Contractor's Site establishment on completion","Sum",{"v":1,"d":" 1"},{"$f":"K38","v":{"v":1312.5,"d":"1,312.5"}},{"$f":"(E38 = CHAR(37)) * (F38*G38/100) + (E38 <> CHAR(37)) * (F38*G38)","v":{"v":1312.5,"d":"R1,312.50"}},{"v":3750,"d":"3,750.0"},{"$f":"J36","v":{"v":0.65,"d":"R0.65"}},{"$f":"I38-(I38*J38)","v":{"v":1312.5,"d":"R1,312.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK38*NJ38","v":3750}]
[]
[293,"A.1.13","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","Sum",{"v":1,"d":" 1"},{"$f":"K40","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E40 = CHAR(37)) * (F40*G40/100) + (E40 <> CHAR(37)) * (F40*G40)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J38","v":{"v":0.65,"d":"R0.65"}},{"$f":"I40-(I40*J40)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":100000,"d":"R100,000"},0.5,{"$f":"NK40*NJ40","v":50000}]
[]
[222,"A.2","8.4","TIME-RELATED ITEMS"]
[]
[223,"A.2.1","8.4.1","Contractual Requirements","month",{"v":2,"d":" 2"},{"$f":"K44","v":{"v":12250,"d":"12,250.0"}},{"$f":"(E44 = CHAR(37)) * (F44*G44/100) + (E44 <> CHAR(37)) * (F44*G44)","v":{"v":24500,"d":"R24,500.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J40","v":{"v":0.65,"d":"R0.65"}},{"$f":"I44-(I44*J44)","v":{"v":12250,"d":"R12,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":12000,"d":"R12,000"},0.5,{"$f":"NK44*NJ44","v":6000}]
[]
[224,null,"8.4.2","Operate and maintain facilities on the Site:"]
[]
[225,null,"8.4.2.1","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
[]
[226,"A.2.2",null,"Offices: 1 room, etc., as for item .1.2","month",{"$f":"F44","v":{"v":2,"d":" 2"}},{"$f":"K50","v":437.5},{"$f":"(E50 = CHAR(37)) * (F50*G50/100) + (E50 <> CHAR(37)) * (F50*G50)","v":{"v":875,"d":"R875.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J44","v":{"v":0.65,"d":"R0.65"}},{"$f":"I50-(I50*J50)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK50*NJ50","v":625}]
[]
[227,"A.2.3",null,"Survey assistants and material","month",{"$f":"F50","v":{"v":2,"d":" 2"}},{"$f":"K52","v":{"v":2625,"d":"2,625.0"}},{"$f":"(E52 = CHAR(37)) * (F52*G52/100) + (E52 <> CHAR(37)) * (F52*G52)","v":{"v":5250,"d":"R5,250.00"}},{"v":7500,"d":"7,500.0"},{"$f":"J50","v":{"v":0.65,"d":"R0.65"}},{"$f":"I52-(I52*J52)","v":{"v":2625,"d":"R2,625.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK52*NJ52","v":3750}]
[]
[230,null,"8.4.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
[]
[231,"A.2.4",null,"Offices and storage sheds","month",{"$f":"F52","v":{"v":2,"d":" 2"}},{"$f":"K56","v":437.5},{"$f":"(E56 = CHAR(37)) * (F56*G56/100) + (E56 <> CHAR(37)) * (F56*G56)","v":{"v":875,"d":"R875.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J52","v":{"v":0.65,"d":"R0.65"}},{"$f":"I56-(I56*J56)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK56*NJ56","v":625}]
[]
[232,"A.2.5",null,"Workshops","month",{"$f":"F56","v":{"v":2,"d":" 2"}},{"$f":"K58","v":437.5},{"$f":"(E58 = CHAR(37)) * (F58*G58/100) + (E58 <> CHAR(37)) * (F58*G58)","v":{"v":875,"d":"R875.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J56","v":{"v":0.65,"d":"R0.65"}},{"$f":"I58-(I58*J58)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":750,"d":"R750"},0.5,{"$f":"NK58*NJ58","v":375}]
[]
[233,"A.2.6",null,"Laboratories","month",{"$f":"F58","v":{"v":2,"d":" 2"}},{"$f":"K60","v":437.5},{"$f":"(E60 = CHAR(37)) * (F60*G60/100) + (E60 <> CHAR(37)) * (F60*G60)","v":{"v":875,"d":"R875.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J58","v":{"v":0.65,"d":"R0.65"}},{"$f":"I60-(I60*J60)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":500,"d":"R500"},0.5,{"$f":"NK60*NJ60","v":250}]
[]
[234,"A.2.7",null,"Living accommodation","month",{"$f":"F60","v":{"v":2,"d":" 2"}},{"$f":"K62","v":{"v":2275,"d":"2,275.0"}},{"$f":"(E62 = CHAR(37)) * (F62*G62/100) + (E62 <> CHAR(37)) * (F62*G62)","v":{"v":4550,"d":"R4,550.00"}},{"v":6500,"d":"6,500.0"},{"$f":"J60","v":{"v":0.65,"d":"R0.65"}},{"$f":"I62-(I62*J62)","v":{"v":2275,"d":"R2,275.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":6500,"d":"R6,500"},0.5,{"$f":"NK62*NJ62","v":3250}]
[]
[235,"A.2.8",null,"Ablution and latrine facilities","month",{"$f":"F62","v":{"v":2,"d":" 2"}},{"$f":"K64","v":{"v":700,"d":"700.0"}},{"$f":"(E64 = CHAR(37)) * (F64*G64/100) + (E64 <> CHAR(37)) * (F64*G64)","v":{"v":1400,"d":"R1,400.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J62","v":{"v":0.65,"d":"R0.65"}},{"$f":"I64-(I64*J64)","v":{"v":700,"d":"R700.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":4000,"d":"R4,000"},0.5,{"$f":"NK64*NJ64","v":2000}]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H6:H64)","v":{"v":274137.5,"d":"R274,137.50"}}]
[]
[null,{"$f":"B1","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B2","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H65","v":{"v":274137.5,"d":"R274,137.50"}}]
[236,"A.2.9",null,"Tools and equipment","month",{"$f":"F64","v":{"v":2,"d":" 2"}},{"$f":"K73","v":{"v":875,"d":"875.0"}},{"$f":"(E73 = CHAR(37)) * (F73*G73/100) + (E73 <> CHAR(37)) * (F73*G73)","v":{"v":1750,"d":"R1,750.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J64","v":{"v":0.65,"d":"R0.65"}},{"$f":"I73-(I73*J73)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK74*NJ74","v":2500}]
[237,"A.2.10",null,"Water supplies, electric power and communications","month",{"$f":"F73","v":{"v":2,"d":" 2"}},{"$f":"K75","v":437.5},{"$f":"(E75 = CHAR(37)) * (F75*G75/100) + (E75 <> CHAR(37)) * (F75*G75)","v":{"v":875,"d":"R875.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J73","v":{"v":0.65,"d":"R0.65"}},{"$f":"I75-(I75*J75)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK76*NJ76","v":1250}]
[238,"A.2.11",null,"Dealing with water (Subclause 5.5)","month",{"$f":"F75","v":{"v":2,"d":" 2"}},{"$f":"K77","v":262.5},{"$f":"(E77 = CHAR(37)) * (F77*G77/100) + (E77 <> CHAR(37)) * (F77*G77)","v":{"v":525,"d":"R525.00"}},{"v":750,"d":"750.0"},{"$f":"J75","v":{"v":0.65,"d":"R0.65"}},{"$f":"I77-(I77*J77)","v":{"v":262.5,"d":"R262.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":1500,"d":"R1,500"},0.5,{"$f":"NK78*NJ78","v":750}]
[239,"A.2.12",null,"Access (Subclause 5.8)","month",{"$f":"F77","v":{"v":2,"d":" 2"}},{"$f":"K79","v":{"v":875,"d":"875.0"}},{"$f":"(E79 = CHAR(37)) * (F79*G79/100) + (E79 <> CHAR(37)) * (F79*G79)","v":{"v":1750,"d":"R1,750.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J77","v":{"v":0.65,"d":"R0.65"}},{"$f":"I79-(I79*J79)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK80*NJ80","v":2500}]
[244,"A.2.13","8.4.3","Supervision","month",{"$f":"F79","v":{"v":2,"d":" 2"}},{"$f":"K81","v":{"v":12250,"d":"12,250.0"}},{"$f":"(E81 = CHAR(37)) * (F81*G81/100) + (E81 <> CHAR(37)) * (F81*G81)","v":{"v":24500,"d":"R24,500.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J79","v":{"v":0.65,"d":"R0.65"}},{"$f":"I81-(I81*J81)","v":{"v":12250,"d":"R12,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":120000,"d":"R120,000"},0.5,{"$f":"NK82*NJ82","v":60000}]
[245,"A.2.14","8.4.4","Company and head office overhead costs","month",{"$f":"F81","v":{"v":2,"d":" 2"}},{"$f":"K83","v":{"v":875,"d":"875.0"}},{"$f":"(E83 = CHAR(37)) * (F83*G83/100) + (E83 <> CHAR(37)) * (F83*G83)","v":{"v":1750,"d":"R1,750.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J81","v":{"v":0.65,"d":"R0.65"}},{"$f":"I83-(I83*J83)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK84*NJ84","v":2500}]
[246,"A.2.15","8.4.5","Other time-related obligations","month",{"$f":"F83","v":{"v":2,"d":" 2"}},{"$f":"K85","v":437.5},{"$f":"(E85 = CHAR(37)) * (F85*G85/100) + (E85 <> CHAR(37)) * (F85*G85)","v":{"v":875,"d":"R875.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J83","v":{"v":0.65,"d":"R0.65"}},{"$f":"I85-(I85*J85)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"A.2.16","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","month",{"$f":"F85","v":{"v":2,"d":" 2"}},{"$f":"K87","v":{"v":5250,"d":"5,250.0"}},{"$f":"(E87 = CHAR(37)) * (F87*G87/100) + (E87 <> CHAR(37)) * (F87*G87)","v":{"v":10500,"d":"R10,500.00"}},{"v":15000,"d":"15,000.0"},{"$f":"J85","v":{"v":0.65,"d":"R0.65"}},{"$f":"I87-(I87*J87)","v":{"v":5250,"d":"R5,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK88*NJ88","v":1250}]
[297,"A.3","8.8","HEALTH & SAFETY"]
[]
[298,"A.3.1","8.8.1","Provision for use by the Engineer of an independent Health and Safety Agent for the compilation and maintenance of Health and Safety Plan including Risk Assessment, Safe Work Procedure and Method Statement","PC Sum",{"v":1,"d":" 1"},{"$f":"K91","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E91 = CHAR(37)) * (F91*G91/100) + (E91 <> CHAR(37)) * (F91*G91)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J87","v":{"v":0.65,"d":"R0.65"}},{"$f":"I91-(I91*J91)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[299,"A.3.2","8.8.2","Cost of health and safety measures required in terms of the Construction Regulations of the Occupation Health and Safety Act (2003)","PC Sum",{"v":1,"d":" 1"},{"$f":"K93","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E93 = CHAR(37)) * (F93*G93/100) + (E93 <> CHAR(37)) * (F93*G93)","v":{"v":17500,"d":"R17,500.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J91","v":{"v":0.65,"d":"R0.65"}},{"$f":"I93-(I93*J93)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[301,"A.3.4",null,"Handling cost and profit in respect of sub-item A.4.1 to A.4.3","%",{"$f":"SUM(H91:H93)","v":{"v":52500,"d":"52 500"}},0.1,{"$f":"(E95 = CHAR(37)) * (F95*G95/100) + (E95 <> CHAR(37)) * (F95*G95)","v":{"v":52.5,"d":"R52.50"}},0.1,{"$f":"J93","v":{"v":0.65,"d":"R0.65"}},{"$f":"I95-(I95*J95)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":235000,"d":"R235,000.00"}]
[]
[null,"A.4","8.8","TRAINING"]
[]
[null,"A.4.1",null,"Wages and salaries of local and other labourers employed by Contractor,Sub-Contractor and Emerging Contractors in respet of training periods for on-site training by the Contractor during which no productive work is executed.","PC Sum",{"v":1,"d":" 1"},{"$f":"K99","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E99 = CHAR(37)) * (F99*G99/100) + (E99 <> CHAR(37)) * (F99*G99)","v":{"v":17500,"d":"R17,500.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J95","v":{"v":0.65,"d":"R0.65"}},{"$f":"I99-(I99*J99)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.2",null,"Acrredited and approved training courses for selected local and other labourers including wages during training as approved by Client.","Prov. Sum",{"v":1,"d":" 1"},{"$f":"K101","v":{"v":52500,"d":"52,500.0"}},{"$f":"(E101 = CHAR(37)) * (F101*G101/100) + (E101 <> CHAR(37)) * (F101*G101)","v":{"v":52500,"d":"R52,500.00"}},{"v":150000,"d":"150,000.0"},{"$f":"J99","v":{"v":0.65,"d":"R0.65"}},{"$f":"I101-(I101*J101)","v":{"v":52500,"d":"R52,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H99:H102)","v":{"v":70000,"d":"70 000"}},0.1,{"$f":"(E103 = CHAR(37)) * (F103*G103/100) + (E103 <> CHAR(37)) * (F103*G103)","v":{"v":70,"d":"R70.00"}},0.1,{"$f":"J101","v":{"v":0.65,"d":"R0.65"}},{"$f":"I103-(I103*J103)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":200000,"d":"R200,000.00"}]
[]
[null,"A.5","8.10","WAYLEAVE APPLICATIONS TO LOCAL MUNICIPALITY"]
[]
[302,"A.5.1",null,"Application of wayleave to relevant stakeholders prior commencement of works.","PC Sum",{"v":1,"d":" 1"},{"$f":"K107","v":{"v":3500,"d":"3,500.0"}},{"$f":"(E107 = CHAR(37)) * (F107*G107/100) + (E107 <> CHAR(37)) * (F107*G107)","v":{"v":3500,"d":"R3,500.00"}},{"v":10000,"d":"10,000.0"},{"$f":"J103","v":{"v":0.65,"d":"R0.65"}},{"$f":"I107-(I107*J107)","v":{"v":3500,"d":"R3,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[303,"A.5.2","8.10","WAYLEAVE APPLICATIONS TO ESKOM FOR CONSTRUCTION UNDER PYLONS ","PC Sum",{"v":1,"d":" 1"},0,{"$f":"(E109 = CHAR(37)) * (F109*G109/100) + (E109 <> CHAR(37)) * (F109*G109)","v":{"v":0,"d":"R0.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J107","v":{"v":0.65,"d":"R0.65"}},{"$f":"I109-(I109*J109)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[305,"A.45.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H107:H109)","v":{"v":3500,"d":"3 500"}},0.1,{"$f":"(E111 = CHAR(37)) * (F111*G111/100) + (E111 <> CHAR(37)) * (F111*G111)","v":{"v":3.5,"d":"R3.50"}},0.1,{"$f":"J109","v":{"v":0.65,"d":"R0.65"}},{"$f":"I111-(I111*J111)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":110000,"d":"R110,000.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H72:H113)","v":{"v":442788.5,"d":"R442,788.50"}},{"$f":"I487","v":{"v":389432.33,"d":"R389,432.33"}},{"$f":"H114-I114","v":{"v":53356.17,"d":"R53,356.17"}},{"$nulls":361},{"$f":"NH487","v":{"$error":"#REF!"}},null,{"$f":"NH114-H114","v":{"$error":"#REF!"}}]
[null,"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
[null,"CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 B : PRIME COST ITEMS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":6},"Provision for use by Engineer of a Geotech Engineer Services, required during the construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P119 = CHAR(37)) * (Q119*R119/100) + (P119 <> CHAR(37)) * (Q119*R119)","v":{"$error":"#REF!"}},{"$nulls":351},"QTY"]
[null,"B","SANS\r\n1200 B","SECTION B : PRIME COST ITEMS"]
[{"$nulls":14},"Provision for use by the Engineer of the Mechanical Engineer Services required during construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P121 = CHAR(37)) * (Q121*R121/100) + (P121 <> CHAR(37)) * (Q121*R121)","v":{"$error":"#REF!"}}]
[null,"B.1","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[]
[null,"B.1.1",null,"Provision of accommodation for Engineer's representative for the duration of the contract","month",{"$f":"F87","v":{"v":2,"d":" 2"}},{"$f":"K124","v":{"v":7500,"d":"7,500.0"}},{"$f":"(E124 = CHAR(37)) * (F124*G124/100) + (E124 <> CHAR(37)) * (F124*G124)","v":{"v":15000,"d":"R15,000.00"}},{"v":15000,"d":"15,000.0"},{"v":0.5,"d":"R0.50"},{"$f":"I124-(I124*J124)","v":{"v":7500,"d":"R7,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.2",null,"Telephone calls for the Engineer","month",{"$f":"F124","v":{"v":2,"d":" 2"}},{"$f":"K126","v":{"v":750,"d":"750.0"}},{"$f":"(E126 = CHAR(37)) * (F126*G126/100) + (E126 <> CHAR(37)) * (F126*G126)","v":{"v":1500,"d":"R1,500.00"}},{"v":1500,"d":"1,500.0"},{"$f":"J124","v":{"v":0.5,"d":"R0.50"}},{"$f":"I126-(I126*J126)","v":{"v":750,"d":"R750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.3","8.6","Prime cost of laboratory testing by other concerns where so directed by the Engineer","month",{"$f":"F126","v":{"v":2,"d":" 2"}},{"v":10000,"d":"10,000.0"},{"$f":"(E128 = CHAR(37)) * (F128*G128/100) + (E128 <> CHAR(37)) * (F128*G128)","v":{"v":20000,"d":"R20,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J126","v":{"v":0.5,"d":"R0.50"}},{"$f":"I128-(I128*J128)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.4",null,"Comminity and Social Development Support throughout the Project Period","month",{"$f":"F128","v":{"v":2,"d":" 2"}},{"$f":"K130","v":{"v":25000,"d":"25,000.0"}},{"$f":"(E130 = CHAR(37)) * (F130*G130/100) + (E130 <> CHAR(37)) * (F130*G130)","v":{"v":50000,"d":"R50,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J128","v":{"v":0.5,"d":"R0.50"}},{"$f":"I130-(I130*J130)","v":{"v":25000,"d":"R25,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.5",null,"Project Social Facilitation","month",{"$f":"F128","v":{"v":2,"d":" 2"}},{"$f":"K132","v":{"v":27500,"d":"27,500.0"}},{"$f":"(E132 = CHAR(37)) * (F132*G132/100) + (E132 <> CHAR(37)) * (F132*G132)","v":{"v":55000,"d":"R55,000.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J130","v":{"v":0.5,"d":"R0.50"}},{"$f":"I132-(I132*J132)","v":{"v":27500,"d":"R27,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.6",null,"Required Additional Survey by Engineer","month",{"$f":"F132","v":{"v":2,"d":" 2"}},{"$f":"K134","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E134 = CHAR(37)) * (F134*G134/100) + (E134 <> CHAR(37)) * (F134*G134)","v":{"v":35000,"d":"R35,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J132","v":{"v":0.5,"d":"R0.50"}},{"$f":"I134-(I134*J134)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.7",null,"Remuneration of Health and Safety Agent","month",{"$f":"F134","v":{"v":2,"d":" 2"}},{"$f":"K136","v":{"v":27500,"d":"27,500.0"}},{"$f":"(E136 = CHAR(37)) * (F136*G136/100) + (E136 <> CHAR(37)) * (F136*G136)","v":{"v":55000,"d":"R55,000.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J134","v":{"v":0.5,"d":"R0.50"}},{"$f":"I136-(I136*J136)","v":{"v":27500,"d":"R27,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.8",null,"Remuneration of three Community Liaison Officer(CLO x 2) including transport, cellphone and overtime from three wards, 1 & 2 ","month",{"$f":"F136","v":{"v":2,"d":" 2"}},{"$f":"K138","v":{"v":16000,"d":"16,000.0"}},{"$f":"(E138 = CHAR(37)) * (F138*G138/100) + (E138 <> CHAR(37)) * (F138*G138)","v":{"v":32000,"d":"R32,000.00"}},{"$f":"2*16000","v":{"v":32000,"d":"32,000.0"}},{"$f":"J136","v":{"v":0.5,"d":"R0.50"}},{"$f":"I138-(I138*J138)","v":{"v":16000,"d":"R16,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.9",null,"Allow for the testing and commissioning of new water and sewer networks, as well as outfall pipes.","sum",{"v":1,"d":" 1"},{"$f":"K140","v":{"v":50000,"d":"50,000.0"}},{"$f":"(E140 = CHAR(37)) * (F140*G140/100) + (E140 <> CHAR(37)) * (F140*G140)","v":{"v":50000,"d":"R50,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J138","v":{"v":0.5,"d":"R0.50"}},{"$f":"I140-(I140*J140)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.10",null,"Provision shall be made for a specialist to assess the structural integrity of the reservoir and elevated tank, as well as to evaluate the mechanical strength of the outlet pipes, fittings, and couplings associated with these structures. The specialist shall also coordinate and oversee the execution of the water-tightness test following the completion of all connections","Provision sum",{"v":1,"d":" 1"},{"v":35000,"d":"35,000.0"},{"$f":"(E142 = CHAR(37)) * (F142*G142/100) + (E142 <> CHAR(37)) * (F142*G142)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"B.1.11",null,"Overheads,charges and profit on item B.1.1 to B.1.10","%",{"$f":"SUM(H124:H142)","v":{"v":348500,"d":"348,500"}},0.1,{"$f":"(E144 = CHAR(37)) * (F144*G144/100) + (E144 <> CHAR(37)) * (F144*G144)","v":{"v":348.5,"d":"R348.50"}},{"$nulls":362},{"v":4621500,"d":"R4,621,500.00"}]
{"$rows_empty":20}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H120:H164)","v":{"v":348848.5,"d":"R348,848.50"}},{"$f":"H114+H165","v":{"v":791637,"d":"R791,637.00"}}]
[]
[null,{"$f":"B115","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B116","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 C : SITE CLEARANCE"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[2057,"C","SANS\r\n1200 C","SECTION C : SITE CLEARANCE"]
[]
[2058,"C.1",null,"CLEAR SITE",{"$nulls":4},"Ward 01"]
[]
[2059,"C.1.1","8.2.1","Clear and grub pipeline route 3m wide","m",{"$f":"I176+J176+K176","v":{"v":813,"d":" 813"}},{"v":25,"d":"25.0"},{"$f":"(E176 = CHAR(37)) * (F176*G176/100) + (E176 <> CHAR(37)) * (F176*G176)","v":{"v":20325,"d":"R20,325.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"$nulls":361},{"v":2228,"d":"R2,228.00"},null,2130,{"$f":"NI176*1.046","v":{"v":2228,"d":"2 228"}},{"$f":"NJ176-NI176","v":{"v":98,"d":" 98"}}]
[]
[11863,"C.1.2","8.2.2","Remove trees of girth: Over and up to"]
[]
[11864,"C.1.2.1",null,"1,0 m 2,0 m","No.",{"v":20,"d":" 20"},{"v":2800,"d":"2,800.0"},{"$f":"(E180 = CHAR(37)) * (F180*G180/100) + (E180 <> CHAR(37)) * (F180*G180)","v":{"v":56000,"d":"R56,000.00"}},{"$nulls":362},{"v":10,"d":"R10.00"},null,null,{"v":10,"d":" 10"}]
[]
[null,"C.1.3","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)"]
[]
[null,"C.1.3.1",null,"Clear and grub pipeline route 3m wide","m",{"$f":"F176*0.15","v":122},{"v":25,"d":"25.0"},{"$f":"(E184 = CHAR(37)) * (F184*G184/100) + (E184 <> CHAR(37)) * (F184*G184)","v":{"v":3050,"d":"R3,050.00"}},{"$nulls":362},{"v":150,"d":"R150.00"}]
[]
[null,"C.1.3.2",null,"Working areas","m²",{"$f":"(F176*0.76*1.5)*0.15","v":139},{"v":25,"d":"25.0"},{"$f":"(E186 = CHAR(37)) * (F186*G186/100) + (E186 <> CHAR(37)) * (F186*G186)","v":{"v":3475,"d":"R3,475.00"}},{"$nulls":362},{"v":1526,"d":"R1,526.00"}]
[]
[null,"C.2","8.2.5","Take down and re-erect existing fences (all types of fences and boundaries)","m",{"$f":"F176*0.25","v":203},{"v":80,"d":"80.0"},{"$f":"(E188 = CHAR(37)) * (F188*G188/100) + (E188 <> CHAR(37)) * (F188*G188)","v":{"v":16240,"d":"R16,240.00"}},{"$nulls":362},{"v":981,"d":"R981.00"}]
[]
[11865,"C.7","1200 DA","EXCAVATION"]
[]
[11866,"C.7.1","8.3.1","Remove topsoil to nominal depth 150 mm, stockpile, and maintain for reinstating.","m³",{"$f":"(F176*0.76*0.15)","v":93},{"v":25,"d":"25.0"},{"$f":"(E192 = CHAR(37)) * (F192*G192/100) + (E192 <> CHAR(37)) * (F192*G192)","v":{"v":2325,"d":"R2,325.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*3*0.15","v":{"v":1003,"d":"1 003"}}]
[]
[11867,"C.8",null,"FINISHINGS"]
[]
[11868,"C.8.1","8.3.6","Reinstate road surfaces complete with all courses in  "]
[]
[11869,"C.8.1.1",null,"Block Paved surfaced- the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of paving blocks to existing thickness.","m²",{"v":0,"d":" 0"},{"v":180,"d":"180.0"},{"$f":"(E198 = CHAR(37)) * (F198*G198/100) + (E198 <> CHAR(37)) * (F198*G198)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":150,"d":"R150.00"},null,null,{"$f":"10*3*5","v":{"v":150,"d":" 150"}}]
[]
[11870,"C.8.1.2",null,"Gravel shoulders- the rate shall cover the supply of gravel shoulder materials and compactions of material to the existing specification.","m²",{"$f":"258*1.2*0.08*0.5","v":{"v":12,"d":" 12"}},{"v":80,"d":"80.0"},{"$f":"(E200 = CHAR(37)) * (F200*G200/100) + (E200 <> CHAR(37)) * (F200*G200)","v":{"v":960,"d":"R960.00"}},{"$nulls":362},{"v":24,"d":"R24.00"},null,null,{"$f":"10*3*0.8","v":{"v":24,"d":" 24"}}]
[]
[11871,"C.8.1.3",null,"Kerbing in Ward 02","m",{"$f":"258*0.5*0","v":{"v":0,"d":" 0"}},{"v":80,"d":"80.0"},{"$f":"(E202 = CHAR(37)) * (F202*G202/100) + (E202 <> CHAR(37)) * (F202*G202)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":1114,"d":"R1,114.00"},null,null,{"$f":"NJ176*0.5","v":{"v":1114,"d":"1 114"}}]
[]
[null,"C.8.1.4",null,"Concrete Surfaced Household Access","m²",0,{"v":180,"d":"180.0"},{"$f":"(E204 = CHAR(37)) * (F204*G204/100) + (E204 <> CHAR(37)) * (F204*G204)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":848,"d":"R848.00"},null,null,{"$f":"(5.3*10)*16","v":{"v":848,"d":" 848"}}]
[]
[null,"C.8.1.5",null,"Asphalt Surfacing - thickness from 25mm to 50mm in the roadway, the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of asphalt surface to existing thickness IN Ward 02","m²",{"$f":"258*2.5*0","v":{"v":0,"d":" 0"}},79.2,{"$f":"(E206 = CHAR(37)) * (F206*G206/100) + (E206 <> CHAR(37)) * (F206*G206)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":1337,"d":"R1,337.00"}]
[]
[{"$nulls":3},"Gravel Surfacing -  the rate shall cover the supply of layer materials and compaction of layers to the existing specification, and supply and lay of gravel wearing course surface to existing thickness.","m²",{"$f":"122*2.5*0.5","v":{"v":153,"d":" 153"}},{"v":180,"d":"180.0"},{"$f":"(E208 = CHAR(37)) * (F208*G208/100) + (E208 <> CHAR(37)) * (F208*G208)","v":{"v":27540,"d":"R27,540.00"}}]
[]
[null,"C.8.2","8.3.6","Reinstate stormwater open drains"]
[]
[11869,"C.8.2.1",null,"kerb Channel in Ward 02","m",{"$f":"258*0.5*0","v":{"v":0,"d":" 0"}},{"v":230,"d":"230.0"},{"$f":"(E212 = CHAR(37)) * (F212*G212/100) + (E212 <> CHAR(37)) * (F212*G212)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":557,"d":"R557.00"},null,null,{"$f":"NJ176*0.25","v":{"v":557,"d":" 557"}}]
[]
[11869,"C.8.2.2",null,"Side V-drain","m",{"v":0,"d":" 0"},{"v":230,"d":"230.0"},{"$f":"(E214 = CHAR(37)) * (F214*G214/100) + (E214 <> CHAR(37)) * (F214*G214)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*0.45","v":{"v":1003,"d":"1 003"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H172:H215)","v":{"v":129915,"d":"R129,915.00"}}]
[]
[null,{"$f":"B167","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B168","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[1991,"D","SANS\r\n1200 DB","SECTION D : PIPE TRENCHES",{"$nulls":368},"Width =",1.15,1.2]
[]
[11873,"D.1",null,"PIPE TRENCHES",{"$nulls":368},"pipe diameter =",0.65]
[{"$nulls":372},"Width =",{"$f":"NJ225+0.6","v":1.25},{"$f":"NJ226*1.045","v":1.30625}]
[11874,null,"8.3.2(a)","Excavate in all materials for trenches backfill, compact, and dispose of surplus/unsuitable material, for pipes up to 250 mm diam. for total trench depth:",{"$nulls":4},"Ward 01",null,null,"Total","WIDTH (0.3+0.16+0.3=0.76","VOLUME",{"$nulls":359},{"$f":"F176","v":{"v":813,"d":" 813"}}]
[]
[2056,"D.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m",{"$f":"L229","v":{"v":0,"d":" 0"}},{"v":120,"d":"120.0"},{"$f":"(E229 = CHAR(37)) * (F229*G229/100) + (E229 <> CHAR(37)) * (F229*G229)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},null,null,{"$f":"K229+J229+I229","v":{"v":0,"d":"R0.00"}},{"v":0.76,"d":"R0.76"},{"$f":"L229*M229*1","v":{"v":0,"d":"R0.00"}},{"$nulls":356},{"v":423,"d":"R423.00"},null,null,0.19,{"$f":"$NJ$227*NJ229","v":154.47}]
[]
[1992,"D.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m",{"$f":"L231","v":{"v":485,"d":" 485"}},{"v":140,"d":"140.0"},{"$f":"(E231 = CHAR(37)) * (F231*G231/100) + (E231 <> CHAR(37)) * (F231*G231)","v":{"v":67900,"d":"R67,900.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$66","v":{"v":485.01,"d":"R485.01"}},null,null,{"$f":"K231+J231+I231","v":{"v":485.01,"d":"R485.01"}},{"v":0.76,"d":"R0.76"},{"$f":"L231*M231*1","v":{"v":368.61,"d":"R368.61"}},{"$nulls":356},{"v":1203,"d":"R1,203.00"},null,null,0.54,{"$f":"$NJ$227*NJ231","v":439.02}]
[]
[1993,"D.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m",{"$f":"L233","v":{"v":328,"d":" 328"}},{"v":160,"d":"160.0"},{"$f":"(E233 = CHAR(37)) * (F233*G233/100) + (E233 <> CHAR(37)) * (F233*G233)","v":{"v":52480,"d":"R52,480.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$67","v":{"v":328.2,"d":"R328.20"}},null,null,{"$f":"K233+J233+I233","v":{"v":328.2,"d":"R328.20"}},{"v":0.76,"d":"R0.76"},{"$f":"L233*M233*1","v":{"v":249.43,"d":"R249.43"}},{"$nulls":356},{"v":446,"d":"R446.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$227*NJ233","v":{"v":162.6,"d":"162.60"}}]
[]
[2015,"D.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m",{"$f":"L235","v":{"v":0,"d":" 0"}},{"v":200,"d":"200.0"},{"$f":"(E235 = CHAR(37)) * (F235*G235/100) + (E235 <> CHAR(37)) * (F235*G235)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},null,null,{"$f":"K235+J235+I235","v":{"v":0,"d":"R0.00"}},{"v":0.76,"d":"R0.76"},{"$f":"L235*M235*1","v":{"v":0,"d":"R0.00"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ235","v":56.91}]
[{"$nulls":373},{"$f":"SUM(NJ229:NJ235)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK229:NK235)","v":{"v":813,"d":"813.00"}}]
[2015,"D.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m",{"$f":"L237","v":{"v":0,"d":" 0"}},{"v":280,"d":"280.0"},{"$f":"(E237 = CHAR(37)) * (F237*G237/100) + (E237 <> CHAR(37)) * (F237*G237)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},null,null,{"$f":"K237+J237+I237","v":{"v":0,"d":"R0.00"}},{"v":0.76,"d":"R0.76"},{"$f":"L237*M237*1","v":{"v":0,"d":"R0.00"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ237","v":56.91}]
[{"$nulls":11},{"$f":"SUM(L229:L237)","v":{"v":813.21,"d":"R813.21"}},null,{"$f":"SUM(N229:N237)","v":{"v":618.04,"d":"R618.04"}}]
[1994,null,"8.3.2(b)","Extra-over  incl. for (prov):"]
[{"$nulls":8},{"$f":"N238","v":{"v":618.04,"d":"R618.04"}},{"$nulls":364},{"$f":"NJ227*NJ226*4","v":{"v":4065,"d":"4 065"}},3025,{"$f":"NJ240-NK240","v":{"v":1040,"d":"1 040"}}]
[1995,"D.1.5",null,"Intermediate excavation","m³",{"$f":"J241","v":{"v":93,"d":" 93"}},{"v":220,"d":"220.0"},{"$f":"(E241 = CHAR(37)) * (F241*G241/100) + (E241 <> CHAR(37)) * (F241*G241)","v":{"v":20460,"d":"R20,460.00"}},{"v":0.15,"d":"R0.15"},{"$f":"I241*I240","v":{"v":92.71,"d":"R92.71"}},{"$nulls":360},{"v":2115,"d":"R2,115.00"}]
[{"$nulls":372},{"$f":"$F$229*4*$NJ$226","v":0},0.19,{"$f":"$NJ$240*NJ242","v":772.35}]
[1996,"D.1.6",null,"Hard rock excavation","m³",{"$f":"J243","v":{"v":340,"d":" 340"}},{"v":300,"d":"300.0"},{"$f":"(E243 = CHAR(37)) * (F243*G243/100) + (E243 <> CHAR(37)) * (F243*G243)","v":{"v":102000,"d":"R102,000.00"}},{"v":0.55,"d":"R0.55"},{"$f":"I243*I240","v":{"v":339.92,"d":"R339.92"}},{"$nulls":360},{"v":6015,"d":"R6,015.00"}]
[{"$nulls":372},{"$f":"F231*4*$NJ$226","v":2425},0.54,{"$f":"$NJ$240*NJ244","v":{"v":2195.1,"d":"2195.10"}}]
[2024,"D.1.7",null,"Boulder excavation Class A","m³",{"$f":"J245","v":{"v":124,"d":" 124"}},{"v":340,"d":"340.0"},{"$f":"(E245 = CHAR(37)) * (F245*G245/100) + (E245 <> CHAR(37)) * (F245*G245)","v":{"v":42160,"d":"R42,160.00"}},{"v":0.2,"d":"R0.20"},{"$f":"I245*I240","v":{"v":123.61,"d":"R123.61"}},{"$nulls":360},{"v":2230,"d":"R2,230.00"}]
[{"$nulls":372},{"$f":"F233*4*$NJ$226","v":1640},{"v":0.2,"d":"0.20"},{"$f":"$NJ$240*NJ246","v":{"v":813,"d":"813.00"}}]
[2025,"D.1.8",null,"Boulder excavation Class B","m³",{"$f":"J247","v":{"v":62,"d":" 62"}},{"v":380,"d":"380.0"},{"$f":"(E247 = CHAR(37)) * (F247*G247/100) + (E247 <> CHAR(37)) * (F247*G247)","v":{"v":23560,"d":"R23,560.00"}},{"v":0.1,"d":"R0.10"},{"$f":"I247*I240","v":{"v":61.8,"d":"R61.80"}},{"$nulls":360},{"v":780,"d":"R780.00"}]
[{"$nulls":8},{"$f":"SUM(I241:I247)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J241:J247)","v":{"v":618.04,"d":"R618.04"}},{"$nulls":362},{"$f":"F235*4*$NJ$226","v":0},0.07,{"$f":"$NJ$240*NJ248","v":284.55}]
[2017,"D.1.9","8.3.2(b)","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"$f":"I240*0.25*0.76","v":{"v":117,"d":" 117"}},{"v":240,"d":"240.0"},{"$f":"(E249 = CHAR(37)) * (F249*G249/100) + (E249 <> CHAR(37)) * (F249*G249)","v":{"v":28080,"d":"R28,080.00"}},{"$nulls":362},{"v":418,"d":"R418.00"},null,{"$f":"SUM(NI242:NI248)","v":4065},{"$f":"SUM(NJ242:NJ248)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK242:NK248)","v":{"v":4065,"d":"4065.00"}}]
[{"$nulls":373},{"$f":"NJ226*NJ227*0.15","v":152.4375}]
[2026,"D.2","PSD 8.3.3","RESTRICTED EXCAVATION"]
[]
[2018,null,null,"Excavate for pipe trenches confined spaces in all materials and use for backfill or embankment , or dispose:",{"$nulls":369},{"$f":"(110+(5*6.5))*1.15*4","v":655.5},"road crossings and stream crossing"]
[]
[2019,"D.2.1",null,"Depth up to 1,0 m","m³",{"$f":"F229*0.15","v":{"v":0,"d":" 0"}},{"v":140,"d":"140.0"},{"$f":"(E255 = CHAR(37)) * (F255*G255/100) + (E255 <> CHAR(37)) * (F255*G255)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ255","v":{"v":262.2,"d":"262.20"}}]
[]
[2020,"D.2.2",null,"Depth over 1,0 m and up to 2,0 m  ","m³",{"$f":"F231*0.15","v":{"v":73,"d":" 73"}},{"v":160,"d":"160.0"},{"$f":"(E257 = CHAR(37)) * (F257*G257/100) + (E257 <> CHAR(37)) * (F257*G257)","v":{"v":11680,"d":"R11,680.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ257","v":{"v":262.2,"d":"262.20"}}]
[]
[2021,"D.2.3",null,"Depth over 2,0 m and up to 3,0 m  ","m³",{"$f":"F233*0.15","v":{"v":49,"d":" 49"}},{"v":180,"d":"180.0"},{"$f":"(E259 = CHAR(37)) * (F259*G259/100) + (E259 <> CHAR(37)) * (F259*G259)","v":{"v":8820,"d":"R8,820.00"}},{"$nulls":362},{"v":131,"d":"R131.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$253*NJ259","v":{"v":131.1,"d":"131.10"}}]
[]
[2022,null,null,"Extra over items above for:",{"$nulls":4},{"$f":"SUM(F255:F260)*0.76*5","v":{"v":463.6,"d":"R463.60"}},{"$nulls":364},{"$f":"SUM(NJ255:NJ259)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":8},{"v":0.15,"d":"R0.15"},{"$f":"I262*I261","v":{"v":69.54,"d":"R69.54"}},{"$nulls":363},{"$f":"NJ253","v":{"v":656,"d":" 656"}}]
[2027,"D.2.4",null,"Intermediate excavation","m³",{"$f":"J262","v":{"v":70,"d":" 70"}},{"v":220,"d":"220.0"},{"$f":"(E263 = CHAR(37)) * (F263*G263/100) + (E263 <> CHAR(37)) * (F263*G263)","v":{"v":15400,"d":"R15,400.00"}},{"$nulls":362},{"v":125,"d":"R125.00"}]
[{"$nulls":8},{"v":0.55,"d":"R0.55"},{"$f":"I264*I261","v":{"v":254.98,"d":"R254.98"}},{"$nulls":363},0.19,{"$f":"$NJ$262*NJ264","v":124.64}]
[2028,"D.2.5",null,"Hard rock excavation","m³",{"$f":"J264","v":{"v":255,"d":" 255"}},{"v":300,"d":"300.0"},{"$f":"(E265 = CHAR(37)) * (F265*G265/100) + (E265 <> CHAR(37)) * (F265*G265)","v":{"v":76500,"d":"R76,500.00"}},{"$nulls":362},{"v":354,"d":"R354.00"}]
[{"$nulls":8},{"v":0.2,"d":"R0.20"},{"$f":"I266*I261","v":{"v":92.72,"d":"R92.72"}},{"$nulls":363},0.54,{"$f":"$NJ$262*NJ266","v":354.24}]
[2029,"D.2.6",null,"Boulder excavation Class A","m³",{"$f":"J266","v":{"v":93,"d":" 93"}},{"v":340,"d":"340.0"},{"$f":"(E267 = CHAR(37)) * (F267*G267/100) + (E267 <> CHAR(37)) * (F267*G267)","v":{"v":31620,"d":"R31,620.00"}},{"$nulls":362},{"v":131,"d":"R131.00"}]
[{"$nulls":8},{"v":0.1,"d":"R0.10"},{"$f":"I268*I261","v":{"v":46.36,"d":"R46.36"}},{"$nulls":363},{"v":0.2,"d":"0.20"},{"$f":"$NJ$262*NJ268","v":{"v":131.2,"d":"131.20"}}]
[2030,"D.2.7",null,"Boulder excavation Class B","m³",{"$f":"J268","v":{"v":46,"d":" 46"}},{"v":380,"d":"380.0"},{"$f":"(E269 = CHAR(37)) * (F269*G269/100) + (E269 <> CHAR(37)) * (F269*G269)","v":{"v":17480,"d":"R17,480.00"}},{"$f":"SUM(I262:I268)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J262:J268)","v":{"v":463.6,"d":"R463.60"}},{"$nulls":360},{"v":46,"d":"R46.00"}]
[{"$nulls":373},0.07,{"$f":"$NJ$262*NJ270","v":45.92}]
[2023,"D.2.8",null,"Extra over item 140.02 for hand excavation","m³",{"$f":"I261*0.25*0.76","v":{"v":88,"d":" 88"}},{"v":180,"d":"180.0"},{"$f":"(E271 = CHAR(37)) * (F271*G271/100) + (E271 <> CHAR(37)) * (F271*G271)","v":{"v":15840,"d":"R15,840.00"}},{"$nulls":362},{"v":295,"d":"R295.00"},null,null,{"$f":"SUM(NJ264:NJ270)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK264:NK270)","v":{"v":656,"d":"656.00"}}]
[{"$nulls":372},{"v":0.23,"d":"23.0%"},{"$f":"(F255+F257+F259+F263+F265+F267+F269)","v":{"v":586,"d":" 586"}},{"$f":"NJ272*NI272","v":134.78}]
[1997,null,null,"EXCAVATION. ANCILLARIES Make up deficiency in backfill material (Provisional)",{"$nulls":369},{"$f":"NJ227","v":{"v":813,"d":" 813"}}]
[{"$nulls":373},{"$f":"NJ273*1.4*1.15","v":{"v":1309,"d":"1 309"}},{"v":80,"d":"R80"}]
[1998,"D.2.9","8.3.3.1(a)","from other necessary excavations on site","m³",{"v":0,"d":" 0"},{"v":80,"d":"80.0"},{"$f":"(E275 = CHAR(37)) * (F275*G275/100) + (E275 <> CHAR(37)) * (F275*G275)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[{"$nulls":373},{"$f":"NJ274","v":{"v":1309,"d":"1 309"}},{"v":240,"d":"R240"}]
[1999,"D.2.10","8.3.3.1(c)","by importation from commercial or off-site sources selected by the Contractor","m³",{"$f":"I240*0.6*0.76","v":{"v":282,"d":" 282"}},{"v":240,"d":"240.0"},{"$f":"(E277 = CHAR(37)) * (F277*G277/100) + (E277 <> CHAR(37)) * (F277*G277)","v":{"v":67680,"d":"R67,680.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[]
[2035,"D.3","PSD 8.3.3","SUPPLY ONLY OF BEDDING BY IMPORTATION"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H223:H280)","v":{"v":581660,"d":"R581,660.00"}}]
[]
[null,{"$f":"B218","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B219","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H281","v":{"v":581660,"d":"R581,660.00"}}]
[2040,null,null," From commercial sources: ",{"$nulls":4},"Length =",{"$f":"SUM(F229:F237)","v":{"v":813,"d":"R813.00"}}]
[{"$nulls":373},{"$f":"#REF!*0.15*NK226","v":{"$error":"#REF!"}}]
[2041,"D.3.7",null," Bedding Cradle ","m³",{"$f":"I291","v":{"v":93,"d":" 93"}},{"v":200,"d":"200.0"},{"$f":"(E291 = CHAR(37)) * (F291*G291/100) + (E291 <> CHAR(37)) * (F291*G291)","v":{"v":18600,"d":"R18,600.00"}},{"$f":"J289*0.76*0.15","v":{"v":92.68,"d":"R92.68"}},{"$nulls":361},{"v":437,"d":"R437.00"}]
[{"$nulls":373},{"$f":"#REF!*0.2*NK226","v":{"$error":"#REF!"}}]
[2042,"D.3.8",null," 200mm layer compaceted seleted fill blanket (Class I) ","m³",{"$f":"I293","v":{"v":124,"d":" 124"}},{"v":240,"d":"240.0"},{"$f":"(E293 = CHAR(37)) * (F293*G293/100) + (E293 <> CHAR(37)) * (F293*G293)","v":{"v":29760,"d":"R29,760.00"}},{"$f":"J289*0.76*0.2","v":{"v":123.58,"d":"R123.58"}},{"$nulls":361},{"v":582,"d":"R582.00"}]
[{"$nulls":373},{"$f":"#REF!*0.3*NK226","v":{"$error":"#REF!"}}]
[2043,"D.3.9",null," 300mm layer of consolidaed selected backfil (Class II) ","m³",{"$f":"I295","v":{"v":185,"d":" 185"}},{"v":260,"d":"260.0"},{"$f":"(E295 = CHAR(37)) * (F295*G295/100) + (E295 <> CHAR(37)) * (F295*G295)","v":{"v":48100,"d":"R48,100.00"}},{"$f":"J289*0.76*0.3","v":{"v":185.36,"d":"R185.36"}},{"$nulls":361},{"v":873,"d":"R873.00"},null,null,{"$f":"NJ253","v":655.5}]
[]
[2044,"D.3.10",null," 200mm layer of 19mm Aggregate  ","m³",{"$f":"I297","v":{"v":124,"d":" 124"}},{"v":580,"d":"580.0"},{"$f":"(E297 = CHAR(37)) * (F297*G297/100) + (E297 <> CHAR(37)) * (F297*G297)","v":{"v":71920,"d":"R71,920.00"}},{"$f":"J289*0.76*0.2","v":{"v":123.58,"d":"R123.58"}},{"$nulls":361},{"v":428,"d":"R428.00"},null,null,{"$f":"NJ295*0.5*NK226","v":428.1234375}]
[]
[2000,"D.4","8.3.3.4","OVERHAUL"]
[]
[2001,"D.4.1",null,"Overhaul (provisional)","m³.km",{"$f":"I301","v":{"v":525,"d":" 525"}},{"v":8,"d":"8.0"},{"$f":"(E301 = CHAR(37)) * (F301*G301/100) + (E301 <> CHAR(37)) * (F301*G301)","v":{"v":4200,"d":"R4,200.00"}},{"$f":"SUM(I291:I297)","v":{"v":525.2,"d":"R525.20"}},{"$nulls":361},{"v":1160,"d":"R1,160.00"},null,null,{"$f":"NJ290+NJ292+NJ294+NJ297","v":{"$error":"#REF!"}}]
[]
[2002,"D.5",null,"EXISTING SERVICES"]
[]
[2003,null,"8.3.5","Services across and in trenches"]
[]
[2004,null,"PSDB ...","Location"]
[]
[2005,"D.5.1",null,"Supply or hire of specialist equipment for the detection of a particular service","Sum",{"v":1,"d":" 1"},{"v":150000,"d":"150,000.0"},{"$f":"(E309 = CHAR(37)) * (F309*G309/100) + (E309 <> CHAR(37)) * (F309*G309)","v":{"v":150000,"d":"R150,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":70,"d":" 70"}]
[]
[2006,"D.5.2",null,"The use of equipment in item 142.4.1","h",{"$f":"I311","v":{"v":14,"d":" 14"}},{"v":120,"d":"120.0"},{"$f":"(E311 = CHAR(37)) * (F311*G311/100) + (E311 <> CHAR(37)) * (F311*G311)","v":{"v":1680,"d":"R1,680.00"}},{"$f":"(F124*21*8)/24","v":{"v":14,"d":"R14.00"}},{"$nulls":361},{"v":120,"d":"R120.00"},null,null,{"$f":"8*5*NK311","v":{"v":120,"d":" 120"}},3]
[]
[2007,"D.5.3",null,"Excavate by hand in soft material to expose service...","m³ / daywk",{"$f":"I313","v":{"v":5,"d":" 5"}},{"v":120,"d":"120.0"},{"$f":"(E313 = CHAR(37)) * (F313*G313/100) + (E313 <> CHAR(37)) * (F313*G313)","v":{"v":600,"d":"R600.00"}},{"$f":"(F249+F271)/(8*5)","v":{"v":5.13,"d":"R5.13"}},{"$nulls":361},{"v":560,"d":"R560.00"},null,null,{"$f":"NJ309*2*4","v":{"v":560,"d":" 560"}}]
[]
[2008,null,"PSDB ...","Dealing with services"]
[]
[2009,null,"8.3.5(a)","Services that intersect a trench"]
[]
[2010,"D.5.4",null,"Cables","No.",{"$f":"44*0.3","v":{"v":13,"d":" 13"}},{"v":1500,"d":"1,500.0"},{"$f":"(E319 = CHAR(37)) * (F319*G319/100) + (E319 <> CHAR(37)) * (F319*G319)","v":{"v":19500,"d":"R19,500.00"}},{"$nulls":362},{"v":43,"d":"R43.00"},{"$nulls":4},43]
[]
[2011,"D.5.5",null,"Water mains up to 300 mm diam.","No.",{"$f":"26*0.3","v":{"v":8,"d":" 8"}},{"v":2000,"d":"2,000.0"},{"$f":"(E321 = CHAR(37)) * (F321*G321/100) + (E321 <> CHAR(37)) * (F321*G321)","v":{"v":16000,"d":"R16,000.00"}},{"$nulls":362},{"v":28,"d":"R28.00"},{"$nulls":4},28]
[]
[]
[2012,null,"8.3.5(b)","Services that adjoin a trench"]
[]
[2013,"D.5.7",null,"Cables","m",{"$f":"220*0.3","v":{"v":66,"d":" 66"}},{"v":55,"d":"55.0"},{"$f":"(E326 = CHAR(37)) * (F326*G326/100) + (E326 <> CHAR(37)) * (F326*G326)","v":{"v":3630,"d":"R3,630.00"}},{"$nulls":362},{"v":1448,"d":"R1,448.00"},null,null,{"$f":"#REF!*0.65","v":{"$error":"#REF!"}}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H288:H327)","v":{"v":945650,"d":"R945,650.00"}}]
[]
[null,{"$f":"B283","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B284","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H328","v":{"v":945650,"d":"R945,650.00"}}]
[2014,"D.5.8",null,"Water mains up to 300 mm diam.","m",{"$f":"130*0.3","v":{"v":39,"d":" 39"}},{"v":120,"d":"120.0"},{"$f":"(E336 = CHAR(37)) * (F336*G336/100) + (E336 <> CHAR(37)) * (F336*G336)","v":{"v":4680,"d":"R4,680.00"}},{"$nulls":362},{"v":1103,"d":"R1,103.00"},null,null,{"v":735,"d":" 735"},0.5,{"$f":"(NJ336*NK336)+NJ336","v":1102.5}]
[]
[null,null,"8.3.5(a) PSDB","Services that are along the treanch"]
[]
[null,"D.5.11",null,"Water meters and valves","No.",{"$f":"44*0.3","v":{"v":13,"d":" 13"}},{"v":4000,"d":"4,000.0"},{"$f":"(E340 = CHAR(37)) * (F340*G340/100) + (E340 <> CHAR(37)) * (F340*G340)","v":{"v":52000,"d":"R52,000.00"}},{"$nulls":362},{"v":4,"d":"R4.00"}]
[]
[null,"D.5.12",null,"Stormwater kerb inlets and catchpit","No.",{"$f":"2*0","v":{"v":0,"d":" 0"}},{"v":2500,"d":"2,500.0"},{"$f":"(E342 = CHAR(37)) * (F342*G342/100) + (E342 <> CHAR(37)) * (F342*G342)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":5,"d":"R5.00"}]
[]
[2046,"D.6",null,"PARTICULAR ITEMS"]
[]
[2047,null,"8.3.4","Temporary Works: Control water inflow  from the ground to trench or any source, trench depth of  not more than 4,0m and width not more than 2,0m ",{"$nulls":367},{"$f":"H348+H350+H352","v":{"v":67280,"d":"R67,280.00"}},null,{"$f":"H309+H311+H313","v":{"v":152280,"d":"152 280"}},{"$f":"(NH346+NJ346)/3","v":73186.6666666667}]
[]
[2048,"D.6.1",null,"Provide equipment  or hire equipment  ","Sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"$f":"(E348 = CHAR(37)) * (F348*G348/100) + (E348 <> CHAR(37)) * (F348*G348)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"}]
[]
[2049,"D.6.2",null,"Operate and maintain ","Days",{"$f":"F311","v":{"v":14,"d":" 14"}},{"v":520,"d":"520.0"},{"$f":"(E350 = CHAR(37)) * (F350*G350/100) + (E350 <> CHAR(37)) * (F350*G350)","v":{"v":7280,"d":"R7,280.00"}},{"$nulls":362},{"v":210,"d":"R210.00"},null,null,{"$f":"8*5*(F138/2)","v":{"v":40,"d":" 40"}},0.5,{"$f":"(NJ350*NK350)+NJ350","v":60}]
[]
[2055,"D.6.3",null,"Remove equipment","Sum",{"v":1,"d":" 1"},{"v":10000,"d":"10,000.0"},{"$f":"(E352 = CHAR(37)) * (F352*G352/100) + (E352 <> CHAR(37)) * (F352*G352)","v":{"v":10000,"d":"R10,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"},{"$f":"F350/30","v":0.466666666666667}]
[]
[null,"D.7",null,"COLLAPSING TREANCHES"]
[]
[null,"D.7.1","8.3.7","Additional lateral support between soft material and deep trenches."]
[]
[null,"D.7.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m²",{"$f":"J358","v":{"v":0,"d":"0.00"}},{"v":100,"d":"100.0"},{"$f":"(E358 = CHAR(37)) * (F358*G358/100) + (E358 <> CHAR(37)) * (F358*G358)","v":{"v":0,"d":"R0.00"}},{"$f":"F229","v":{"v":0,"d":"R0.00"}},{"$f":"I358*3","v":{"v":0,"d":"R0.00"}},{"$nulls":360},{"v":846,"d":"R846.00"}]
[]
[null,"D.7.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m²",{"$f":"J360","v":{"v":1455,"d":"1455.00"}},{"v":100,"d":"100.0"},{"$f":"(E360 = CHAR(37)) * (F360*G360/100) + (E360 <> CHAR(37)) * (F360*G360)","v":{"v":145500,"d":"R145,500.00"}},{"$f":"F231","v":{"v":485,"d":"R485.00"}},{"$f":"I360*3","v":{"v":1455,"d":"R1,455.00"}},{"$nulls":360},{"v":2406,"d":"R2,406.00"}]
[]
[null,"D.7.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m²",{"$f":"J362","v":{"v":984,"d":"984.00"}},{"v":100,"d":"100.0"},{"$f":"(E362 = CHAR(37)) * (F362*G362/100) + (E362 <> CHAR(37)) * (F362*G362)","v":{"v":98400,"d":"R98,400.00"}},{"v":328,"d":"R328.00"},{"$f":"I362*3","v":{"v":984,"d":"R984.00"}},{"$nulls":360},{"v":892,"d":"R892.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m²",{"$f":"J364","v":{"v":0,"d":"0.00"}},{"v":100,"d":"100.0"},{"$f":"(E364 = CHAR(37)) * (F364*G364/100) + (E364 <> CHAR(37)) * (F364*G364)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I364*3","v":{"v":0,"d":"R0.00"}},{"$nulls":360},{"v":312,"d":"R312.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m²",{"$f":"J366","v":{"v":0,"d":"0.00"}},{"v":100,"d":"100.0"},{"$f":"(E366 = CHAR(37)) * (F366*G366/100) + (E366 <> CHAR(37)) * (F366*G366)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I366*3","v":{"v":0,"d":"R0.00"}}]
{"$rows_empty":27}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H335:H393)","v":{"v":1313510,"d":"R1,313,510.00"}}]
[]
[null,{"$f":"B330","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B331","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[11328,"E","SANS\r\n1200 LD","SECTION E : SEWERS"]
[]
[11329,"E.1",null,"PIPEWORK"]
[]
[11330,null,"8.2.1","Supply, lay, joint, bed Class B and test SANS 966-1 uPVC Pipe Class 34 SDR 34 Heavy Duty sewer pipes with joints",{"$nulls":4},"Ward 01"]
[{"$nulls":372},"https://shop.agrico.co.za/pvc-heavy-duty-sewer-and-drainage-pipe-sdr-51.html",{"$f":"NJ227","v":{"v":813,"d":" 813"}}]
[11331,"E.1.1",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"v":88,"d":"88.0"},{"$f":"(E407 = CHAR(37)) * (F407*G407/100) + (E407 <> CHAR(37)) * (F407*G407)","v":{"v":0,"d":"R0.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"$nulls":361},{"v":162,"d":"R162.00"},null,{"$f":"530.9/6","v":88},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ407*1","v":{"$error":"#REF!"}}]
[]
[11332,"E.1.2",null,"160 mm diam.","m",{"$f":"I407+J407","v":{"v":813,"d":" 813"}},{"v":250,"d":"250.0"},{"$f":"(E409 = CHAR(37)) * (F409*G409/100) + (E409 <> CHAR(37)) * (F409*G409)","v":{"v":203250,"d":"R203,250.00"}},{"$nulls":362},{"v":72,"d":"R72.00"},null,{"$f":"1117/6","v":186},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ409*1","v":{"$error":"#REF!"}}]
[]
[11334,null,"8.2.2","Extra-over for specials",{"$nulls":369},{"$f":"SUM(NJ407:NJ410)","v":{"$error":"#REF!"}},{"$f":"SUM(NK407:NK410)","v":{"$error":"#REF!"}},{"$f":"NK411-NJ411","v":{"$error":"#REF!"}}]
[]
[11346,"E.1.10",null,"110 mm diam.","m",{"$f":"F407*0.15","v":{"v":0,"d":" 0"}},{"v":88,"d":"88.0"},{"$f":"(E413 = CHAR(37)) * (F413*G413/100) + (E413 <> CHAR(37)) * (F413*G413)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":57,"d":"R57.00"}]
[]
[11347,"E.1.11",null,"160 mm diam.","m",{"$f":"F409*0.15","v":{"v":122,"d":" 122"}},{"v":186,"d":"186.0"},{"$f":"(E415 = CHAR(37)) * (F415*G415/100) + (E415 <> CHAR(37)) * (F415*G415)","v":{"v":22692,"d":"R22,692.00"}},{"$nulls":362},{"v":25,"d":"R25.00"}]
[]
[11335,"E.2","1200 LD","MANHOLES, ETD. "]
[]
[11355,null,"8.2.3","1000mm Precast Manholes to complete with Type 4 cover, frame and access steps for depths over and up to",{"$nulls":4},"Ward 01",null,"Total",{"$nulls":363},1.6,1.05]
[]
[11336,"E.2.1",null,"0 m - 1,0 m","No.",{"$f":"K421","v":{"v":0,"d":" 0"}},{"v":5500,"d":"5,500.0"},{"$f":"(E421 = CHAR(37)) * (F421*G421/100) + (E421 <> CHAR(37)) * (F421*G421)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},null,{"$f":"J421+I421","v":{"v":0,"d":"R0.00"}},{"$nulls":359},{"v":19,"d":"R19.00"},null,null,{"v":18,"d":"18.0000"},{"$f":"NJ421*$NL$419","v":{"v":19,"d":"R19"}}]
[]
[11337,"E.2.2",null,"1,0 m-2,0 m","No.",{"$f":"K423","v":{"v":23,"d":" 23"}},{"v":7500,"d":"7,500.0"},{"$f":"(E423 = CHAR(37)) * (F423*G423/100) + (E423 <> CHAR(37)) * (F423*G423)","v":{"v":172500,"d":"R172,500.00"}},{"$f":"3+13+6+1","v":{"v":23,"d":"R23.00"}},null,{"$f":"J423+I423","v":{"v":23,"d":"R23.00"}},{"$nulls":359},{"v":35,"d":"R35.00"},null,null,{"v":33,"d":"33.0000"},{"$f":"NJ423*$NL$419","v":{"v":35,"d":"R35"}}]
[]
[11338,"E.2.3",null,"2,0 m -3,0 m","No.",{"$f":"K425","v":{"v":7,"d":" 7"}},{"v":9500,"d":"9,500.0"},{"$f":"(E425 = CHAR(37)) * (F425*G425/100) + (E425 <> CHAR(37)) * (F425*G425)","v":{"v":66500,"d":"R66,500.00"}},{"v":7,"d":"R7.00"},null,{"$f":"J425+I425","v":{"v":7,"d":"R7.00"}},{"$nulls":359},{"v":10,"d":"R10.00"},null,null,{"v":6,"d":"6.0000"},{"$f":"NJ425*$NK$419","v":{"v":10,"d":"R10"}}]
[]
[11349,"E.2.4",null,"3,0 m - 4,0 m","No.",{"$f":"K427","v":{"v":0,"d":" 0"}},{"v":12000,"d":"12,000.0"},{"$f":"(E427 = CHAR(37)) * (F427*G427/100) + (E427 <> CHAR(37)) * (F427*G427)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},null,{"$f":"J427+I427","v":{"v":0,"d":"R0.00"}},{"$nulls":359},{"v":3,"d":"R3.00"},null,null,{"v":2,"d":"2.0000"},{"$f":"NJ427*$NK$419","v":{"v":3,"d":"R3"}}]
[{"$nulls":373},{"$f":"SUM(NJ421:NJ427)","v":{"v":59,"d":"59.0000"}},{"$f":"SUM(NK421:NK427)","v":{"v":67,"d":"67.0000"}},{"$f":"NJ428-NK428","v":{"v":-8,"d":"-8.0000"}}]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"K429","v":{"v":0,"d":" 0"}},{"v":13500,"d":"13,500.0"},{"$f":"(E429 = CHAR(37)) * (F429*G429/100) + (E429 <> CHAR(37)) * (F429*G429)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},null,{"$f":"J429+I429","v":{"v":0,"d":"R0.00"}}]
[]
[11339,null,"8.2.4","Extra-over for construction of backdrops and ramps including extra excavation, formwork, joints, etD.for depths over and up to"]
[]
[11351,"E.2.5",null,"0 m - 1,0 m","No.",{"$f":"I433","v":{"v":0,"d":" 0"}},{"v":5500,"d":"5,500.0"},{"$f":"(E433 = CHAR(37)) * (F433*G433/100) + (E433 <> CHAR(37)) * (F433*G433)","v":{"v":0,"d":"R0.00"}},{"$f":"F421*0.1","v":{"v":0,"d":"R0.00"}},{"$nulls":361},{"v":7,"d":"R7.00"}]
[]
[11352,"E.2.6",null,"1,0 m-2,0 m","No.",{"$f":"I435","v":{"v":2,"d":" 2"}},{"v":7500,"d":"7,500.0"},{"$f":"(E435 = CHAR(37)) * (F435*G435/100) + (E435 <> CHAR(37)) * (F435*G435)","v":{"v":15000,"d":"R15,000.00"}},{"$f":"F423*0.1","v":{"v":2.3,"d":"R2.30"}},{"$nulls":361},{"v":12,"d":"R12.00"}]
[]
[11353,"E.2.7",null,"2,0 m -3,0 m","No.",{"$f":"I437","v":{"v":1,"d":" 1"}},{"v":9500,"d":"9,500.0"},{"$f":"(E437 = CHAR(37)) * (F437*G437/100) + (E437 <> CHAR(37)) * (F437*G437)","v":{"v":9500,"d":"R9,500.00"}},{"$f":"F425*0.1","v":{"v":0.7,"d":"R0.70"}},{"$nulls":361},{"v":4,"d":"R4.00"}]
[]
[11354,"E.2.8",null,"3,0 m - 4,0 m","No.",{"$f":"I439","v":{"v":0,"d":" 0"}},{"v":12000,"d":"12,000.0"},{"$f":"(E439 = CHAR(37)) * (F439*G439/100) + (E439 <> CHAR(37)) * (F439*G439)","v":{"v":0,"d":"R0.00"}},{"$f":"F427*0.1","v":{"v":0,"d":"R0.00"}},{"$nulls":361},{"v":1,"d":"R1.00"}]
[]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"I441","v":{"v":0,"d":" 0"}},{"v":13500,"d":"13,500.0"},{"$f":"(E441 = CHAR(37)) * (F441*G441/100) + (E441 <> CHAR(37)) * (F441*G441)","v":{"v":0,"d":"R0.00"}},{"$f":"F429*0.1","v":{"v":0,"d":"R0.00"}}]
[]
[11340,"E.3",null,"CONCRETE BASES & BENCING",{"$nulls":4},{"$f":"SUM(F421:F429+F433:F441)","v":{"v":33,"d":"R33.00"}},{"$nulls":364},{"$f":"3.14*1.1^2","v":{"v":4,"d":" 4"}}]
[]
[11341,"E.3.1",null,"Class 20/19 concrete base cast on levelled  surface minimum 100mm thick ","m³",{"$f":"I445*1.15","v":{"v":9,"d":" 9"}},{"v":2000,"d":"2,000.0"},{"$f":"(E445 = CHAR(37)) * (F445*G445/100) + (E445 <> CHAR(37)) * (F445*G445)","v":{"v":18000,"d":"R18,000.00"}},{"$f":"((3.14*0.5^2)*0.3)*I443","v":{"v":7.77,"d":"R7.77"}},{"$nulls":361},{"v":268,"d":"R268.00"},null,null,{"$f":"NJ443*(F421+F423+F425+F427)","v":120}]
[]
[11342,"E.3.2",null,"Class 20/19 concrete benching including  channelling with steel float finish ","m³",{"$f":"I445","v":{"v":8,"d":" 8"}},{"v":2000,"d":"2,000.0"},{"$f":"(E447 = CHAR(37)) * (F447*G447/100) + (E447 <> CHAR(37)) * (F447*G447)","v":{"v":16000,"d":"R16,000.00"}},{"$nulls":362},{"v":268,"d":"R268.00"}]
[]
[11356,"E.4",null,"RAISING OR LOWERING OF EXISTING MANHOLES"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H401:H450)","v":{"v":523442,"d":"R523,442.00"}}]
[]
[null,{"$f":"B396","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B397","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H451","v":{"v":523442,"d":"R523,442.00"}}]
[11357,null,null,"Raise/lower precast manholes, all types"]
[]
[11358,"E.4.1",null,"Raise/lower 0 m up to 0,5 m ","No.",{"v":2,"d":" 2"},{"v":2400,"d":"2,400.0"},{"$f":"(E461 = CHAR(37)) * (F461*G461/100) + (E461 <> CHAR(37)) * (F461*G461)","v":{"v":4800,"d":"R4,800.00"}},{"$nulls":362},{"v":3,"d":"R3.00"}]
[]
[11359,"E.4.2",null,"Raise/lower 0,5 m up to 1,0 m  ","No.",{"v":1,"d":" 1"},{"v":2800,"d":"2,800.0"},{"$f":"(E463 = CHAR(37)) * (F463*G463/100) + (E463 <> CHAR(37)) * (F463*G463)","v":{"v":2800,"d":"R2,800.00"}},{"$nulls":362},{"v":15,"d":"R15.00"}]
[]
[11360,"E.4.3",null,"Raise/lower 1,0 m up to 1,5 m  ","No.",{"v":0,"d":" 0"},{"v":3500,"d":"3,500.0"},{"$f":"(E465 = CHAR(37)) * (F465*G465/100) + (E465 <> CHAR(37)) * (F465*G465)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"SUM(F461:F465)","v":{"v":3,"d":" 3"}}]
[]
[11345,"E.5",null,"SUNDRIES"]
[{"$nulls":373},{"$f":"NJ227","v":{"v":813,"d":" 813"}}]
[11325,"E.5.1","8.2.9","Marker posts, complete, installed at 200m spacing","No.",{"$f":"J289/400","v":{"v":2,"d":" 2"}},{"v":1500,"d":"1,500.0"},{"$f":"(E469 = CHAR(37)) * (F469*G469/100) + (E469 <> CHAR(37)) * (F469*G469)","v":{"v":3000,"d":"R3,000.00"}},{"$nulls":362},{"v":15,"d":"R15.00"},null,null,{"$f":"NJ468/150","v":{"v":5,"d":" 5"}}]
[{"$nulls":373},{"$f":"51.544+66.947+76.489+11.56+71.503+51.925+49.77+49.77+49.777+17.985+17.985+30.666+37.594+565","v":1148.515}]
[11326,"E.5.2",null,"A4 Bidim Geotextile","m²",{"$f":"K471","v":{"v":1256,"d":"1 256"}},{"v":25,"d":"25.0"},{"$f":"(E471 = CHAR(37)) * (F471*G471/100) + (E471 <> CHAR(37)) * (F471*G471)","v":{"v":31400,"d":"R31,400.00"}},{"$f":"F176","v":{"v":813,"d":"R813.00"}},{"$f":"I471*0.15","v":{"v":121.95,"d":"R121.95"}},{"$f":"J471*10.3","v":{"v":1256.09,"d":"R1,256.09"}},{"$nulls":359},{"v":4479,"d":"R4,479.00"},null,null,{"$f":"NJ470*(0.3+1.5+0.3+1.5+0.3)","v":{"v":4479,"d":"4 479"}}]
[]
[null,"E.5.3",null,"Circular manhole steel cover for manholes within the road, (type 4 rotating system manhole cover & frame).","No.",{"v":0,"d":" 0"},{"v":7500,"d":"7,500.0"},{"$f":"(E473 = CHAR(37)) * (F473*G473/100) + (E473 <> CHAR(37)) * (F473*G473)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":2,"d":"R2.00"}]
[]
[11882,null,null,"House Connections for all the toilet available within the households, e.g outside toilet and indoor toilet, including all required material as per drawing."]
[]
[11883,"E.5.4",null," 110mm x 160mm ","No.",{"v":95,"d":" 95"},{"v":1300,"d":"1,300.0"},{"$f":"(E477 = CHAR(37)) * (F477*G477/100) + (E477 <> CHAR(37)) * (F477*G477)","v":{"v":123500,"d":"R123,500.00"}},{"$nulls":362},{"v":43,"d":"R43.00"}]
[null,"E.8","PSLD 8.2.13","Connecting the existing manholes to the proposed outfall pipe manholes, regardless of the pipe size,depth and pipe typF.","number",{"v":23,"d":" 23"},{"v":5000,"d":"5,000.0"},{"$f":"(E478 = CHAR(37)) * (F478*G478/100) + (E478 <> CHAR(37)) * (F478*G478)","v":{"v":115000,"d":"R115,000.00"}},{"$nulls":362},{"v":23,"d":"R23.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H458:H480)","v":{"v":803942,"d":"R803,942.00"}}]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":3},"SUMMARY OF SECTIONS"]
[null," ","SECTION","DESCRIPTION",{"$nulls":3},"AMOUNT \n(RANDS)","15% P$G",null,{"$f":"M488*0.6","v":{"v":202263.03,"d":"R202,263.03"}}]
[null,null,"A","PRELIMINARY AND GENERAL",{"$nulls":3},{"$f":"H114","v":{"v":442788.5,"d":"R442,788.50"}},{"$f":"I497*0.15","v":{"v":389432.33,"d":"R389,432.33"}},{"$f":"H487-I487","v":{"v":53356.17,"d":"53,356.17"}},null,null,"15% P$G",{"$nulls":358},{"$f":"#REF!*0.12","v":{"$error":"#REF!"}},{"$f":"H487-NH487","v":{"$error":"#REF!"}}]
[{"$nulls":10},{"$f":"M488-K486","v":{"v":134842.02,"d":"134,842.02"}},{"$f":"SUM(H487:H489)","v":{"v":791637,"d":"R791,637.00"}},{"$f":"K497*0.15","v":{"v":337105.05,"d":"R337,105.05"}},{"$f":"L488-M488","v":{"v":454531.95,"d":"R454,531.95"}}]
[null,null,"B","PRIME COST ITEMS",{"$nulls":3},{"$f":"H165","v":{"v":348848.5,"d":"R348,848.50"}}]
[]
[null,null,"C","SITE CLEARANCE",{"$nulls":3},{"$f":"H216","v":{"v":129915,"d":"R129,915.00"}}]
[]
[null,null,"D","PIPE TRENCHES",{"$nulls":3},{"$f":"H394","v":{"v":1313510,"d":"R1,313,510.00"}}]
[]
[null,null,"E","SEWERS",{"$nulls":3},{"$f":"H481","v":{"v":803942,"d":"R803,942.00"}}]
[]
[{"$nulls":3},"Sub-Total 1",{"$nulls":3},{"$f":"SUM(H487:H496)","v":{"v":3039004,"d":"R3,039,004.00"}},{"$f":"SUM(H489:H496)","v":{"v":2596215.5,"d":"R2,596,215.50"}},null,{"$f":"SUM(H491:H496)","v":{"v":2247367,"d":"R2,247,367.00"}}]
[]
[{"$nulls":3},"Add Contingencies @ 10%",{"$nulls":3},{"$f":"H497*0.1","v":{"v":303900.4,"d":"R303,900.40"}}]
[]
[{"$nulls":3},"Sub-Total 2",{"$nulls":3},{"$f":"H497+H499","v":{"v":3342904.4,"d":"R3,342,904.40"}}]
[]
[{"$nulls":3},"Add VAT @ 15%",{"$nulls":3},{"$f":"H501*0.15","v":{"v":501435.66,"d":"R501,435.66"}}]
[]
[{"$nulls":3},"Total Cost Estimate",{"$nulls":3},{"$f":"H501+H503","v":{"v":3844340.06,"d":"R3,844,340.06"}},{"$nulls":365},{"$f":"H505/3500000","v":1.09838287428571}]
[]
[]
[null,null,"Professional Fees",{"$nulls":4},"Amount (Rands) "]
[]
[null,null,"Project Amount",{"$nulls":4},{"$f":"H501","v":{"v":3342904.4,"d":"R3,342,904.40"}}]
[]
[null,null,"Professional Fees @ 12% including supervision, monitoring, travelling and printing.",{"$nulls":4},{"$f":"H510*0.12","v":{"v":401148.53,"d":"R401,148.53"}}]
[]
[null,null,"1. Professional Fees ",{"$nulls":4},{"$f":"H512-H516-H518","v":{"v":150148.53,"d":"R150,148.53"}}]
[]
[null,null,"2. Construction Superviasion………………………………………………………",{"$nulls":4},{"v":45000,"d":"R45,000.00"}]
[]
[null,null,"3. Recoverable Expenses…………………………………………",{"$nulls":4},{"v":206000,"d":"R206,000.00"}]
[]
[null,null,"Sub-Total 1",{"$nulls":4},{"$f":"SUM(H514:H518)","v":{"v":401148.53,"d":"R401,148.53"}}]
[]
[null,null,"Value-Added Tax (VAT)"]
[]
[null,null,"Add Vat @ 15%",{"$nulls":4},{"$f":"H520*0.15","v":{"v":60172.28,"d":"R60,172.28"}}]
[]
[null,null,"Total Professional Fees",{"$nulls":4},{"$f":"H520+H524","v":{"v":461320.81,"d":"R461,320.81"}}]
[]
[]
[{"$nulls":7},{"$f":"H505+H526","v":{"v":4305660.87,"d":"R4,305,660.87"}}]
[{"$nulls":3},"New Project Cost"]
{"$rows_empty":27}
[{"$nulls":3},29]

{"sheet":"WARD 02","index":1,"n_rows":634,"n_cols":377,"rows_kept":634,"hidden":true}
["Rate=G","CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["<NewDataSet>·  <xs:schema id=\"NewDataSet\" xmlns=\"\" xmlns:xs=\"http://www.w3.org/2001/XMLSchema\" xmlns:msdata=\"urn:schemas-microsoft-com:xml-msdata\">·    <xs:element name=\"NewDataSet\" msdata:IsDataSet=\"true\" msdata:MainDataTable=\"SummaryItems\" msdata:UseCurrentLocale=\"true\">·      <xs:complexType>·        <xs:choice minOccurs=\"0\" maxOccurs=\"unbounded\">·          <xs:element name=\"SummaryItems\">·            <xs:complexType>·              <xs:sequence>·                <xs:element name=\"ContractNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"ScheduleNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"SortNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"Item\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"SubTotalText\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"Description\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcType\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcValue\" type=\"xs:double\" minOccurs=\"0\" />·                <xs:element name=\"UseFirstSubTotal\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromWorks\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromProjected\" type=\"xs:boolean\" minOccurs=\"0\" />·              </xs:sequence>·            </xs:complexType>·          </xs:element>·        </xs:choice>·      </xs:complexType>·    </xs:element>·  </xs:schema>·</NewDataSet>","CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[198,"A","SANS\r\n1200 A","SECTION A : PRELIMINARY AND GENERAL"]
[]
[199,"A.1","8.3","FIXED-CHARGE ITEMS"]
[]
[200,"A.1.1","8.3.1","Contractual Requirements","Sum",{"v":1,"d":" 1"},{"$f":"K10","v":{"v":157500,"d":"157,500.0"}},{"$f":"(E10 = CHAR(37)) * (F10*G10/100) + (E10 <> CHAR(37)) * (F10*G10)","v":{"v":157500,"d":"R157,500.00"}},{"v":450000,"d":"450,000.0"},{"v":0.65,"d":"R0.65"},{"$f":"I10-(I10*J10)","v":{"v":157500,"d":"R157,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":420000,"d":"R420,000"},0.5,{"$f":"NK10*NJ10","v":210000}]
[]
[201,null,"8.3.2","Establish Facilities on the Site :"]
[]
[202,null,null,"a) Facilities for Engineer (SANS 1200 AB)"]
[]
[203,"A.1.2",null,"Offices: 1 furnished room with a telephone and 3 name-boards","Sum",{"v":1,"d":" 1"},{"$f":"K16","v":{"v":10500,"d":"10,500.0"}},{"$f":"(E16 = CHAR(37)) * (F16*G16/100) + (E16 <> CHAR(37)) * (F16*G16)","v":{"v":10500,"d":"R10,500.00"}},{"v":30000,"d":"30,000.0"},{"$f":"J10","v":{"v":0.65,"d":"R0.65"}},{"$f":"I16-(I16*J16)","v":{"v":10500,"d":"R10,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":60000,"d":"R60,000"},{"$f":"NK10","v":0.5},{"$f":"NK16*NJ16","v":30000}]
[]
[206,null,null,"b) Facilities for Contractor"]
[]
[207,"A.1.3",null,"Offices and storage sheds","Sum",{"v":1,"d":" 1"},{"$f":"K20","v":{"v":5687.5,"d":"5,687.5"}},{"$f":"(E20 = CHAR(37)) * (F20*G20/100) + (E20 <> CHAR(37)) * (F20*G20)","v":{"v":5687.5,"d":"R5,687.50"}},{"v":16250,"d":"16,250.0"},{"$f":"J16","v":{"v":0.65,"d":"R0.65"}},{"$f":"I20-(I20*J20)","v":{"v":5687.5,"d":"R5,687.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":32500,"d":"R32,500"},{"$f":"NK16","v":0.5},{"$f":"NK20*NJ20","v":16250}]
[]
[208,"A.1.4",null,"Workshops","Sum",{"v":1,"d":" 1"},{"$f":"K22","v":437.5},{"$f":"(E22 = CHAR(37)) * (F22*G22/100) + (E22 <> CHAR(37)) * (F22*G22)","v":{"v":437.5,"d":"R437.50"}},{"v":1250,"d":"1,250.0"},{"$f":"J20","v":{"v":0.65,"d":"R0.65"}},{"$f":"I22-(I22*J22)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":2500,"d":"R2,500"},{"$f":"NK20","v":0.5},{"$f":"NK22*NJ22","v":1250}]
[]
[209,"A.1.5",null,"Laboratories","Sum",{"v":1,"d":" 1"},{"$f":"K24","v":{"v":2187.5,"d":"2,187.5"}},{"$f":"(E24 = CHAR(37)) * (F24*G24/100) + (E24 <> CHAR(37)) * (F24*G24)","v":{"v":2187.5,"d":"R2,187.50"}},{"v":6250,"d":"6,250.0"},{"$f":"J22","v":{"v":0.65,"d":"R0.65"}},{"$f":"I24-(I24*J24)","v":{"v":2187.5,"d":"R2,187.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK22","v":0.5},{"$f":"NK24*NJ24","v":6250}]
[]
[210,"A.1.6",null,"Living accommodation","Sum",{"v":1,"d":" 1"},{"$f":"K26","v":{"v":4812.5,"d":"4,812.5"}},{"$f":"(E26 = CHAR(37)) * (F26*G26/100) + (E26 <> CHAR(37)) * (F26*G26)","v":{"v":4812.5,"d":"R4,812.50"}},{"v":13750,"d":"13,750.0"},{"$f":"J24","v":{"v":0.65,"d":"R0.65"}},{"$f":"I26-(I26*J26)","v":{"v":4812.5,"d":"R4,812.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK24","v":0.5},{"$f":"NK26*NJ26","v":13750}]
[]
[211,"A.1.7",null,"Ablution and latrine facilities","Sum",{"v":1,"d":" 1"},{"$f":"K28","v":{"v":875,"d":"875.0"}},{"$f":"(E28 = CHAR(37)) * (F28*G28/100) + (E28 <> CHAR(37)) * (F28*G28)","v":{"v":875,"d":"R875.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J26","v":{"v":0.65,"d":"R0.65"}},{"$f":"I28-(I28*J28)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK26","v":0.5},{"$f":"NK28*NJ28","v":2500}]
[]
[212,"A.1.8",null,"Tools and equipment","Sum",{"v":1,"d":" 1"},{"$f":"K30","v":{"v":4812.5,"d":"4,812.5"}},{"$f":"(E30 = CHAR(37)) * (F30*G30/100) + (E30 <> CHAR(37)) * (F30*G30)","v":{"v":4812.5,"d":"R4,812.50"}},{"v":13750,"d":"13,750.0"},{"$f":"J28","v":{"v":0.65,"d":"R0.65"}},{"$f":"I30-(I30*J30)","v":{"v":4812.5,"d":"R4,812.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK28","v":0.5},{"$f":"NK30*NJ30","v":13750}]
[]
[213,"A.1.9",null,"Water supplies, electric power and communications","Sum",{"v":1,"d":" 1"},{"$f":"K32","v":{"v":8750,"d":"8,750.0"}},{"$f":"(E32 = CHAR(37)) * (F32*G32/100) + (E32 <> CHAR(37)) * (F32*G32)","v":{"v":8750,"d":"R8,750.00"}},{"v":25000,"d":"25,000.0"},{"$f":"J30","v":{"v":0.65,"d":"R0.65"}},{"$f":"I32-(I32*J32)","v":{"v":8750,"d":"R8,750.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":50000,"d":"R50,000"},{"$f":"NK30","v":0.5},{"$f":"NK32*NJ32","v":25000}]
[]
[214,"A.1.10",null,"Dealing with water (Subclause 5.5)","Sum",{"v":1,"d":" 1"},{"$f":"K34","v":{"v":2187.5,"d":"2,187.5"}},{"$f":"(E34 = CHAR(37)) * (F34*G34/100) + (E34 <> CHAR(37)) * (F34*G34)","v":{"v":2187.5,"d":"R2,187.50"}},{"v":6250,"d":"6,250.0"},{"$f":"J32","v":{"v":0.65,"d":"R0.65"}},{"$f":"I34-(I34*J34)","v":{"v":2187.5,"d":"R2,187.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK32","v":0.5},{"$f":"NK34*NJ34","v":6250}]
[]
[220,"A.1.11","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":" 1"},{"$f":"K36","v":{"v":875,"d":"875.0"}},{"$f":"(E36 = CHAR(37)) * (F36*G36/100) + (E36 <> CHAR(37)) * (F36*G36)","v":{"v":875,"d":"R875.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J34","v":{"v":0.65,"d":"R0.65"}},{"$f":"I36-(I36*J36)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK34","v":0.5},{"$f":"NK36*NJ36","v":2500}]
[]
[221,"A.1.12","8.3.4","Remove Engineer's and Contractor's Site establishment on completion","Sum",{"v":1,"d":" 1"},{"$f":"K38","v":{"v":1312.5,"d":"1,312.5"}},{"$f":"(E38 = CHAR(37)) * (F38*G38/100) + (E38 <> CHAR(37)) * (F38*G38)","v":{"v":1312.5,"d":"R1,312.50"}},{"v":3750,"d":"3,750.0"},{"$f":"J36","v":{"v":0.65,"d":"R0.65"}},{"$f":"I38-(I38*J38)","v":{"v":1312.5,"d":"R1,312.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK38*NJ38","v":3750}]
[]
[293,"A.1.13","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","Sum",{"v":1,"d":" 1"},{"$f":"K40","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E40 = CHAR(37)) * (F40*G40/100) + (E40 <> CHAR(37)) * (F40*G40)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J38","v":{"v":0.65,"d":"R0.65"}},{"$f":"I40-(I40*J40)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":100000,"d":"R100,000"},0.5,{"$f":"NK40*NJ40","v":50000}]
[]
[222,"A.2","8.4","TIME-RELATED ITEMS"]
[]
[223,"A.2.1","8.4.1","Contractual Requirements","month",{"v":4,"d":" 4"},{"$f":"K44","v":{"v":12250,"d":"12,250.0"}},{"$f":"(E44 = CHAR(37)) * (F44*G44/100) + (E44 <> CHAR(37)) * (F44*G44)","v":{"v":49000,"d":"R49,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J40","v":{"v":0.65,"d":"R0.65"}},{"$f":"I44-(I44*J44)","v":{"v":12250,"d":"R12,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":12000,"d":"R12,000"},0.5,{"$f":"NK44*NJ44","v":6000}]
[]
[224,null,"8.4.2","Operate and maintain facilities on the Site:"]
[]
[225,null,"8.4.2.1","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
[]
[226,"A.2.2",null,"Offices: 1 room, etc., as for item .1.2","month",{"$f":"F44","v":{"v":4,"d":" 4"}},{"$f":"K50","v":437.5},{"$f":"(E50 = CHAR(37)) * (F50*G50/100) + (E50 <> CHAR(37)) * (F50*G50)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J44","v":{"v":0.65,"d":"R0.65"}},{"$f":"I50-(I50*J50)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK50*NJ50","v":625}]
[]
[227,"A.2.3",null,"Survey assistants and material","month",{"$f":"F50","v":{"v":4,"d":" 4"}},{"$f":"K52","v":{"v":2625,"d":"2,625.0"}},{"$f":"(E52 = CHAR(37)) * (F52*G52/100) + (E52 <> CHAR(37)) * (F52*G52)","v":{"v":10500,"d":"R10,500.00"}},{"v":7500,"d":"7,500.0"},{"$f":"J50","v":{"v":0.65,"d":"R0.65"}},{"$f":"I52-(I52*J52)","v":{"v":2625,"d":"R2,625.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK52*NJ52","v":3750}]
[]
[230,null,"8.4.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
[]
[231,"A.2.4",null,"Offices and storage sheds","month",{"$f":"F52","v":{"v":4,"d":" 4"}},{"$f":"K56","v":437.5},{"$f":"(E56 = CHAR(37)) * (F56*G56/100) + (E56 <> CHAR(37)) * (F56*G56)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J52","v":{"v":0.65,"d":"R0.65"}},{"$f":"I56-(I56*J56)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK56*NJ56","v":625}]
[]
[232,"A.2.5",null,"Workshops","month",{"$f":"F56","v":{"v":4,"d":" 4"}},{"$f":"K58","v":437.5},{"$f":"(E58 = CHAR(37)) * (F58*G58/100) + (E58 <> CHAR(37)) * (F58*G58)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J56","v":{"v":0.65,"d":"R0.65"}},{"$f":"I58-(I58*J58)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":750,"d":"R750"},0.5,{"$f":"NK58*NJ58","v":375}]
[]
[233,"A.2.6",null,"Laboratories","month",{"$f":"F58","v":{"v":4,"d":" 4"}},{"$f":"K60","v":437.5},{"$f":"(E60 = CHAR(37)) * (F60*G60/100) + (E60 <> CHAR(37)) * (F60*G60)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J58","v":{"v":0.65,"d":"R0.65"}},{"$f":"I60-(I60*J60)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":500,"d":"R500"},0.5,{"$f":"NK60*NJ60","v":250}]
[]
[234,"A.2.7",null,"Living accommodation","month",{"$f":"F60","v":{"v":4,"d":" 4"}},{"$f":"K62","v":{"v":2275,"d":"2,275.0"}},{"$f":"(E62 = CHAR(37)) * (F62*G62/100) + (E62 <> CHAR(37)) * (F62*G62)","v":{"v":9100,"d":"R9,100.00"}},{"v":6500,"d":"6,500.0"},{"$f":"J60","v":{"v":0.65,"d":"R0.65"}},{"$f":"I62-(I62*J62)","v":{"v":2275,"d":"R2,275.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":6500,"d":"R6,500"},0.5,{"$f":"NK62*NJ62","v":3250}]
[]
[235,"A.2.8",null,"Ablution and latrine facilities","month",{"$f":"F62","v":{"v":4,"d":" 4"}},{"$f":"K64","v":{"v":700,"d":"700.0"}},{"$f":"(E64 = CHAR(37)) * (F64*G64/100) + (E64 <> CHAR(37)) * (F64*G64)","v":{"v":2800,"d":"R2,800.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J62","v":{"v":0.65,"d":"R0.65"}},{"$f":"I64-(I64*J64)","v":{"v":700,"d":"R700.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":4000,"d":"R4,000"},0.5,{"$f":"NK64*NJ64","v":2000}]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H6:H64)","v":{"v":313337.5,"d":"R313,337.50"}}]
[]
[null,{"$f":"B1","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B2","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H65","v":{"v":313337.5,"d":"R313,337.50"}}]
[236,"A.2.9",null,"Tools and equipment","month",{"$f":"F64","v":{"v":4,"d":" 4"}},{"$f":"K73","v":{"v":875,"d":"875.0"}},{"$f":"(E73 = CHAR(37)) * (F73*G73/100) + (E73 <> CHAR(37)) * (F73*G73)","v":{"v":3500,"d":"R3,500.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J64","v":{"v":0.65,"d":"R0.65"}},{"$f":"I73-(I73*J73)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK74*NJ74","v":2500}]
[237,"A.2.10",null,"Water supplies, electric power and communications","month",{"$f":"F73","v":{"v":4,"d":" 4"}},{"$f":"K75","v":437.5},{"$f":"(E75 = CHAR(37)) * (F75*G75/100) + (E75 <> CHAR(37)) * (F75*G75)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J73","v":{"v":0.65,"d":"R0.65"}},{"$f":"I75-(I75*J75)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK76*NJ76","v":1250}]
[238,"A.2.11",null,"Dealing with water (Subclause 5.5)","month",{"$f":"F75","v":{"v":4,"d":" 4"}},{"$f":"K77","v":262.5},{"$f":"(E77 = CHAR(37)) * (F77*G77/100) + (E77 <> CHAR(37)) * (F77*G77)","v":{"v":1050,"d":"R1,050.00"}},{"v":750,"d":"750.0"},{"$f":"J75","v":{"v":0.65,"d":"R0.65"}},{"$f":"I77-(I77*J77)","v":{"v":262.5,"d":"R262.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":1500,"d":"R1,500"},0.5,{"$f":"NK78*NJ78","v":750}]
[239,"A.2.12",null,"Access (Subclause 5.8)","month",{"$f":"F77","v":{"v":4,"d":" 4"}},{"$f":"K79","v":{"v":875,"d":"875.0"}},{"$f":"(E79 = CHAR(37)) * (F79*G79/100) + (E79 <> CHAR(37)) * (F79*G79)","v":{"v":3500,"d":"R3,500.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J77","v":{"v":0.65,"d":"R0.65"}},{"$f":"I79-(I79*J79)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK80*NJ80","v":2500}]
[244,"A.2.13","8.4.3","Supervision","month",{"$f":"F79","v":{"v":4,"d":" 4"}},{"$f":"K81","v":{"v":12250,"d":"12,250.0"}},{"$f":"(E81 = CHAR(37)) * (F81*G81/100) + (E81 <> CHAR(37)) * (F81*G81)","v":{"v":49000,"d":"R49,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J79","v":{"v":0.65,"d":"R0.65"}},{"$f":"I81-(I81*J81)","v":{"v":12250,"d":"R12,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":120000,"d":"R120,000"},0.5,{"$f":"NK82*NJ82","v":60000}]
[245,"A.2.14","8.4.4","Company and head office overhead costs","month",{"$f":"F81","v":{"v":4,"d":" 4"}},{"$f":"K83","v":{"v":875,"d":"875.0"}},{"$f":"(E83 = CHAR(37)) * (F83*G83/100) + (E83 <> CHAR(37)) * (F83*G83)","v":{"v":3500,"d":"R3,500.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J81","v":{"v":0.65,"d":"R0.65"}},{"$f":"I83-(I83*J83)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK84*NJ84","v":2500}]
[246,"A.2.15","8.4.5","Other time-related obligations","month",{"$f":"F83","v":{"v":4,"d":" 4"}},{"$f":"K85","v":437.5},{"$f":"(E85 = CHAR(37)) * (F85*G85/100) + (E85 <> CHAR(37)) * (F85*G85)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J83","v":{"v":0.65,"d":"R0.65"}},{"$f":"I85-(I85*J85)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"A.2.16","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","month",{"$f":"F85","v":{"v":4,"d":" 4"}},{"$f":"K87","v":{"v":5250,"d":"5,250.0"}},{"$f":"(E87 = CHAR(37)) * (F87*G87/100) + (E87 <> CHAR(37)) * (F87*G87)","v":{"v":21000,"d":"R21,000.00"}},{"v":15000,"d":"15,000.0"},{"$f":"J85","v":{"v":0.65,"d":"R0.65"}},{"$f":"I87-(I87*J87)","v":{"v":5250,"d":"R5,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK88*NJ88","v":1250}]
[297,"A.3","8.8","HEALTH & SAFETY"]
[]
[298,"A.3.1","8.8.1","Provision for use by the Engineer of an independent Health and Safety Agent for the compilation and maintenance of Health and Safety Plan including Risk Assessment, Safe Work Procedure and Method Statement","PC Sum",{"v":1,"d":" 1"},{"$f":"K91","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E91 = CHAR(37)) * (F91*G91/100) + (E91 <> CHAR(37)) * (F91*G91)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J87","v":{"v":0.65,"d":"R0.65"}},{"$f":"I91-(I91*J91)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[299,"A.3.2","8.8.2","Cost of health and safety measures required in terms of the Construction Regulations of the Occupation Health and Safety Act (2003)","PC Sum",{"v":1,"d":" 1"},{"$f":"K93","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E93 = CHAR(37)) * (F93*G93/100) + (E93 <> CHAR(37)) * (F93*G93)","v":{"v":17500,"d":"R17,500.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J91","v":{"v":0.65,"d":"R0.65"}},{"$f":"I93-(I93*J93)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[301,"A.3.4",null,"Handling cost and profit in respect of sub-item A.4.1 to A.4.3","%",{"$f":"SUM(H91:H93)","v":{"v":52500,"d":"52 500"}},0.1,{"$f":"(E95 = CHAR(37)) * (F95*G95/100) + (E95 <> CHAR(37)) * (F95*G95)","v":{"v":52.5,"d":"R52.50"}},0.1,{"$f":"J93","v":{"v":0.65,"d":"R0.65"}},{"$f":"I95-(I95*J95)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":235000,"d":"R235,000.00"}]
[]
[null,"A.4","8.8","TRAINING"]
[]
[null,"A.4.1",null,"Wages and salaries of local and other labourers employed by Contractor,Sub-Contractor and Emerging Contractors in respet of training periods for on-site training by the Contractor during which no productive work is executed.","PC Sum",{"v":1,"d":" 1"},{"$f":"K99","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E99 = CHAR(37)) * (F99*G99/100) + (E99 <> CHAR(37)) * (F99*G99)","v":{"v":17500,"d":"R17,500.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J95","v":{"v":0.65,"d":"R0.65"}},{"$f":"I99-(I99*J99)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.2",null,"Acrredited and approved training courses for selected local and other labourers including wages during training as approved by Client.","Prov. Sum",{"v":1,"d":" 1"},{"$f":"K101","v":{"v":52500,"d":"52,500.0"}},{"$f":"(E101 = CHAR(37)) * (F101*G101/100) + (E101 <> CHAR(37)) * (F101*G101)","v":{"v":52500,"d":"R52,500.00"}},{"v":150000,"d":"150,000.0"},{"$f":"J99","v":{"v":0.65,"d":"R0.65"}},{"$f":"I101-(I101*J101)","v":{"v":52500,"d":"R52,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H99:H102)","v":{"v":70000,"d":"70 000"}},0.1,{"$f":"(E103 = CHAR(37)) * (F103*G103/100) + (E103 <> CHAR(37)) * (F103*G103)","v":{"v":70,"d":"R70.00"}},0.1,{"$f":"J101","v":{"v":0.65,"d":"R0.65"}},{"$f":"I103-(I103*J103)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":200000,"d":"R200,000.00"}]
[]
[null,"A.5","8.10","WAYLEAVE APPLICATIONS TO LOCAL MUNICIPALITY"]
[]
[302,"A.5.1",null,"Application of wayleave to relevant stakeholders prior commencement of works.","PC Sum",{"v":1,"d":" 1"},{"$f":"K107","v":{"v":3500,"d":"3,500.0"}},{"$f":"(E107 = CHAR(37)) * (F107*G107/100) + (E107 <> CHAR(37)) * (F107*G107)","v":{"v":3500,"d":"R3,500.00"}},{"v":10000,"d":"10,000.0"},{"$f":"J103","v":{"v":0.65,"d":"R0.65"}},{"$f":"I107-(I107*J107)","v":{"v":3500,"d":"R3,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[303,"A.5.2","8.10","WAYLEAVE APPLICATIONS TO ESKOM FOR CONSTRUCTION UNDER PYLONS ","PC Sum",{"v":1,"d":" 1"},{"$f":"K109","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E109 = CHAR(37)) * (F109*G109/100) + (E109 <> CHAR(37)) * (F109*G109)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J107","v":{"v":0.65,"d":"R0.65"}},{"$f":"I109-(I109*J109)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[305,"A.45.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H107:H109)","v":{"v":38500,"d":"38 500"}},0.1,{"$f":"(E111 = CHAR(37)) * (F111*G111/100) + (E111 <> CHAR(37)) * (F111*G111)","v":{"v":38.5,"d":"R38.50"}},0.1,{"$f":"J109","v":{"v":0.65,"d":"R0.65"}},{"$f":"I111-(I111*J111)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":110000,"d":"R110,000.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H72:H113)","v":{"v":559548.5,"d":"R559,548.50"}},{"$f":"I487","v":{"v":0,"d":"R0.00"}},{"$f":"H114-I114","v":{"v":559548.5,"d":"R559,548.50"}},{"$nulls":361},{"$f":"NH561","v":{"v":706214.16,"d":"R706,214.16"}},null,{"$f":"NH114-H114","v":{"v":146665.66,"d":"146,665.66"}}]
[null,"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
[null,"CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 B : PRIME COST ITEMS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":6},"Provision for use by Engineer of a Geotech Engineer Services, required during the construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P119 = CHAR(37)) * (Q119*R119/100) + (P119 <> CHAR(37)) * (Q119*R119)","v":{"$error":"#REF!"}},{"$nulls":351},"QTY"]
[null,"B","SANS\r\n1200 B","SECTION B : PRIME COST ITEMS"]
[{"$nulls":14},"Provision for use by the Engineer of the Mechanical Engineer Services required during construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P121 = CHAR(37)) * (Q121*R121/100) + (P121 <> CHAR(37)) * (Q121*R121)","v":{"$error":"#REF!"}}]
[null,"B.1","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[]
[null,"B.1.1",null,"Provision of accommodation for Engineer's representative for the duration of the contract","month",{"$f":"F87","v":{"v":4,"d":" 4"}},{"$f":"K124","v":{"v":7500,"d":"7,500.0"}},{"$f":"(E124 = CHAR(37)) * (F124*G124/100) + (E124 <> CHAR(37)) * (F124*G124)","v":{"v":30000,"d":"R30,000.00"}},{"v":15000,"d":"15,000.0"},{"v":0.5,"d":"R0.50"},{"$f":"I124-(I124*J124)","v":{"v":7500,"d":"R7,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.2",null,"Telephone calls for the Engineer","month",{"$f":"F124","v":{"v":4,"d":" 4"}},{"$f":"K126","v":{"v":750,"d":"750.0"}},{"$f":"(E126 = CHAR(37)) * (F126*G126/100) + (E126 <> CHAR(37)) * (F126*G126)","v":{"v":3000,"d":"R3,000.00"}},{"v":1500,"d":"1,500.0"},{"$f":"J124","v":{"v":0.5,"d":"R0.50"}},{"$f":"I126-(I126*J126)","v":{"v":750,"d":"R750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.3","8.6","Prime cost of laboratory testing by other concerns where so directed by the Engineer","month",{"$f":"F126","v":{"v":4,"d":" 4"}},{"v":10000,"d":"10,000.0"},{"$f":"(E128 = CHAR(37)) * (F128*G128/100) + (E128 <> CHAR(37)) * (F128*G128)","v":{"v":40000,"d":"R40,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J126","v":{"v":0.5,"d":"R0.50"}},{"$f":"I128-(I128*J128)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.4",null,"Comminity and Social Development Support throughout the Project Period","month",{"$f":"F128","v":{"v":4,"d":" 4"}},{"$f":"K130","v":{"v":25000,"d":"25,000.0"}},{"$f":"(E130 = CHAR(37)) * (F130*G130/100) + (E130 <> CHAR(37)) * (F130*G130)","v":{"v":100000,"d":"R100,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J128","v":{"v":0.5,"d":"R0.50"}},{"$f":"I130-(I130*J130)","v":{"v":25000,"d":"R25,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.5",null,"Project Social Facilitation","month",{"$f":"F128","v":{"v":4,"d":" 4"}},{"$f":"K132","v":{"v":27500,"d":"27,500.0"}},{"$f":"(E132 = CHAR(37)) * (F132*G132/100) + (E132 <> CHAR(37)) * (F132*G132)","v":{"v":110000,"d":"R110,000.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J130","v":{"v":0.5,"d":"R0.50"}},{"$f":"I132-(I132*J132)","v":{"v":27500,"d":"R27,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.6",null,"Required Additional Survey by Engineer","month",{"$f":"F132","v":{"v":4,"d":" 4"}},{"$f":"K134","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E134 = CHAR(37)) * (F134*G134/100) + (E134 <> CHAR(37)) * (F134*G134)","v":{"v":70000,"d":"R70,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J132","v":{"v":0.5,"d":"R0.50"}},{"$f":"I134-(I134*J134)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.7",null,"Remuneration of Health and Safety Agent","month",{"$f":"F134","v":{"v":4,"d":" 4"}},{"$f":"K136","v":{"v":27500,"d":"27,500.0"}},{"$f":"(E136 = CHAR(37)) * (F136*G136/100) + (E136 <> CHAR(37)) * (F136*G136)","v":{"v":110000,"d":"R110,000.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J134","v":{"v":0.5,"d":"R0.50"}},{"$f":"I136-(I136*J136)","v":{"v":27500,"d":"R27,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.8",null,"Remuneration of three Community Liaison Officer(CLO x 2) including transport, cellphone and overtime from three wards, 1 & 2 ","month",{"$f":"F136","v":{"v":4,"d":" 4"}},{"$f":"K138","v":{"v":16000,"d":"16,000.0"}},{"$f":"(E138 = CHAR(37)) * (F138*G138/100) + (E138 <> CHAR(37)) * (F138*G138)","v":{"v":64000,"d":"R64,000.00"}},{"$f":"2*16000","v":{"v":32000,"d":"32,000.0"}},{"$f":"J136","v":{"v":0.5,"d":"R0.50"}},{"$f":"I138-(I138*J138)","v":{"v":16000,"d":"R16,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.9",null,"Allow for the testing and commissioning of new water and sewer networks, as well as outfall pipes.","sum",{"v":1,"d":" 1"},{"$f":"K140","v":{"v":50000,"d":"50,000.0"}},{"$f":"(E140 = CHAR(37)) * (F140*G140/100) + (E140 <> CHAR(37)) * (F140*G140)","v":{"v":50000,"d":"R50,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J138","v":{"v":0.5,"d":"R0.50"}},{"$f":"I140-(I140*J140)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.10",null,"Provision shall be made for a specialist to assess the structural integrity of the reservoir and elevated tank, as well as to evaluate the mechanical strength of the outlet pipes, fittings, and couplings associated with these structures. The specialist shall also coordinate and oversee the execution of the water-tightness test following the completion of all connections","Provision sum",{"v":1,"d":" 1"},{"v":35000,"d":"35,000.0"},{"$f":"(E142 = CHAR(37)) * (F142*G142/100) + (E142 <> CHAR(37)) * (F142*G142)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"B.1.11",null,"Overheads,charges and profit on item B.1.1 to B.1.10","%",{"$f":"SUM(H124:H142)","v":{"v":612000,"d":"612,000"}},0.1,{"$f":"(E144 = CHAR(37)) * (F144*G144/100) + (E144 <> CHAR(37)) * (F144*G144)","v":{"v":612,"d":"R612.00"}},{"$nulls":362},{"v":4621500,"d":"R4,621,500.00"}]
{"$rows_empty":20}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H120:H164)","v":{"v":612612,"d":"R612,612.00"}},{"$f":"H114+H165","v":{"v":1172160.5,"d":"R1,172,160.50"}}]
[]
[null,{"$f":"B115","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B116","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 C : SITE CLEARANCE"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[2057,"C","SANS\r\n1200 C","SECTION C : SITE CLEARANCE"]
[]
[2058,"C.1",null,"CLEAR SITE",{"$nulls":5},"Ward 02 Sewer","Ward 02 Water"]
[]
[2059,"C.1.1","8.2.1","Clear and grub pipeline route 3m wide","m",{"$f":"I176+J176+K176","v":{"v":2222,"d":"2 222"}},{"v":25,"d":"25.0"},{"$f":"(E176 = CHAR(37)) * (F176*G176/100) + (E176 <> CHAR(37)) * (F176*G176)","v":{"v":55550,"d":"R55,550.00"}},null,{"v":1965.1,"d":"R1,965.10"},{"v":256.83,"d":"R256.83"},{"$nulls":359},{"v":2228,"d":"R2,228.00"},null,2130,{"$f":"NI176*1.046","v":{"v":2228,"d":"2 228"}},{"$f":"NJ176-NI176","v":{"v":98,"d":" 98"}}]
[]
[11863,"C.1.2","8.2.2","Remove trees of girth: Over and up to"]
[]
[11864,"C.1.2.1",null,"1,0 m 2,0 m","No.",{"v":20,"d":" 20"},{"v":2800,"d":"2,800.0"},{"$f":"(E180 = CHAR(37)) * (F180*G180/100) + (E180 <> CHAR(37)) * (F180*G180)","v":{"v":56000,"d":"R56,000.00"}},{"$nulls":362},{"v":10,"d":"R10.00"},null,null,{"v":10,"d":" 10"}]
[]
[null,"C.1.3","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)"]
[]
[null,"C.1.3.1",null,"Clear and grub pipeline route 3m wide","m",{"$f":"F176*0.15","v":333},{"v":25,"d":"25.0"},{"$f":"(E184 = CHAR(37)) * (F184*G184/100) + (E184 <> CHAR(37)) * (F184*G184)","v":{"v":8325,"d":"R8,325.00"}},{"$nulls":362},{"v":150,"d":"R150.00"}]
[]
[null,"C.1.3.2",null,"Working areas","m²",{"$f":"(F176*0.76*1.5)*0.15","v":380},{"v":25,"d":"25.0"},{"$f":"(E186 = CHAR(37)) * (F186*G186/100) + (E186 <> CHAR(37)) * (F186*G186)","v":{"v":9500,"d":"R9,500.00"}},{"$nulls":362},{"v":1526,"d":"R1,526.00"}]
[]
[null,"C.2","8.2.5","Take down and re-erect existing fences (all types of fences and boundaries)","m",{"$f":"F176*0.25","v":556},{"v":80,"d":"80.0"},{"$f":"(E188 = CHAR(37)) * (F188*G188/100) + (E188 <> CHAR(37)) * (F188*G188)","v":{"v":44480,"d":"R44,480.00"}},{"$nulls":362},{"v":981,"d":"R981.00"}]
[]
[11865,"C.7","1200 DA","EXCAVATION"]
[]
[11866,"C.7.1","8.3.1","Remove topsoil to nominal depth 150 mm, stockpile, and maintain for reinstating.","m³",{"$f":"(F176*0.76*0.15)","v":253},{"v":25,"d":"25.0"},{"$f":"(E192 = CHAR(37)) * (F192*G192/100) + (E192 <> CHAR(37)) * (F192*G192)","v":{"v":6325,"d":"R6,325.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*3*0.15","v":{"v":1003,"d":"1 003"}}]
[]
[11867,"C.8",null,"FINISHINGS"]
[]
[11868,"C.8.1","8.3.6","Reinstate road surfaces complete with all courses in  "]
[]
[11869,"C.8.1.1",null,"Block Paved surfaced- the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of paving blocks to existing thickness.","m²",{"v":0,"d":" 0"},{"v":180,"d":"180.0"},{"$f":"(E198 = CHAR(37)) * (F198*G198/100) + (E198 <> CHAR(37)) * (F198*G198)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":150,"d":"R150.00"},null,null,{"$f":"10*3*5","v":{"v":150,"d":" 150"}}]
[]
[11870,"C.8.1.2",null,"Gravel shoulders- the rate shall cover the supply of gravel shoulder materials and compactions of material to the existing specification.","m²",{"$f":"258*1.2*0.08*0.5","v":{"v":12,"d":" 12"}},{"v":80,"d":"80.0"},{"$f":"(E200 = CHAR(37)) * (F200*G200/100) + (E200 <> CHAR(37)) * (F200*G200)","v":{"v":960,"d":"R960.00"}},{"$nulls":362},{"v":24,"d":"R24.00"},null,null,{"$f":"10*3*0.8","v":{"v":24,"d":" 24"}}]
[]
[11871,"C.8.1.3",null,"Kerbing in Ward 02","m",{"$f":"258*0.5","v":{"v":129,"d":" 129"}},{"v":80,"d":"80.0"},{"$f":"(E202 = CHAR(37)) * (F202*G202/100) + (E202 <> CHAR(37)) * (F202*G202)","v":{"v":10320,"d":"R10,320.00"}},{"$nulls":362},{"v":1114,"d":"R1,114.00"},null,null,{"$f":"NJ176*0.5","v":{"v":1114,"d":"1 114"}}]
[]
[null,"C.8.1.4",null,"Concrete Surfaced Household Access","m²",0,{"v":180,"d":"180.0"},{"$f":"(E204 = CHAR(37)) * (F204*G204/100) + (E204 <> CHAR(37)) * (F204*G204)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":848,"d":"R848.00"},null,null,{"$f":"(5.3*10)*16","v":{"v":848,"d":" 848"}}]
[]
[null,"C.8.1.5",null,"Asphalt Surfacing - thickness from 25mm to 50mm in the roadway, the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of asphalt surface to existing thickness IN Ward 02","m²",{"$f":"258*2.5","v":{"v":645,"d":" 645"}},79.2,{"$f":"(E206 = CHAR(37)) * (F206*G206/100) + (E206 <> CHAR(37)) * (F206*G206)","v":{"v":51084,"d":"R51,084.00"}},{"$nulls":362},{"v":1337,"d":"R1,337.00"}]
[]
[{"$nulls":3},"Gravel Surfacing -  the rate shall cover the supply of layer materials and compaction of layers to the existing specification, and supply and lay of gravel wearing course surface to existing thickness.","m²",{"$f":"122*2.5*0.5","v":{"v":153,"d":" 153"}},{"v":180,"d":"180.0"},{"$f":"(E208 = CHAR(37)) * (F208*G208/100) + (E208 <> CHAR(37)) * (F208*G208)","v":{"v":27540,"d":"R27,540.00"}}]
[]
[null,"C.8.2","8.3.6","Reinstate stormwater open drains"]
[]
[11869,"C.8.2.1",null,"kerb Channel in Ward 02","m",{"$f":"258*0.5","v":{"v":129,"d":" 129"}},{"v":230,"d":"230.0"},{"$f":"(E212 = CHAR(37)) * (F212*G212/100) + (E212 <> CHAR(37)) * (F212*G212)","v":{"v":29670,"d":"R29,670.00"}},{"$nulls":362},{"v":557,"d":"R557.00"},null,null,{"$f":"NJ176*0.25","v":{"v":557,"d":" 557"}}]
[]
[11869,"C.8.2.2",null,"Side V-drain","m",{"v":0,"d":" 0"},{"v":230,"d":"230.0"},{"$f":"(E214 = CHAR(37)) * (F214*G214/100) + (E214 <> CHAR(37)) * (F214*G214)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*0.45","v":{"v":1003,"d":"1 003"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H172:H215)","v":{"v":299754,"d":"R299,754.00"}}]
[]
[null,{"$f":"B167","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B168","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[1991,"D","SANS\r\n1200 DB","SECTION D : PIPE TRENCHES",{"$nulls":368},"Width =",1.15,1.2]
[]
[11873,"D.1",null,"PIPE TRENCHES",{"$nulls":368},"pipe diameter =",0.65]
[{"$nulls":372},"Width =",{"$f":"NJ225+0.6","v":1.25},{"$f":"NJ226*1.045","v":1.30625}]
[11874,null,"8.3.2(a)","Excavate in all materials for trenches backfill, compact, and dispose of surplus/unsuitable material, for pipes up to 250 mm diam. for total trench depth:",{"$nulls":5},"Ward 02 Sewer","Ward 02 Water","Total","WIDTH (0.3+0.16+0.3=0.76","VOLUME",{"$nulls":359},{"$f":"F176","v":{"v":2222,"d":"2 222"}}]
[]
[2056,"D.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m",{"$f":"L229","v":{"v":277,"d":" 277"}},{"v":120,"d":"120.0"},{"$f":"(E229 = CHAR(37)) * (F229*G229/100) + (E229 <> CHAR(37)) * (F229*G229)","v":{"v":33240,"d":"R33,240.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$D$817","v":{"v":20.06,"d":"R20.06"}},{"v":256.82,"d":"R256.82"},{"$f":"K229+J229+I229","v":{"v":276.88,"d":"R276.88"}},{"v":0.76,"d":"R0.76"},{"$f":"L229*M229*1","v":{"v":210.43,"d":"R210.43"}},{"$nulls":356},{"v":423,"d":"R423.00"},null,null,0.19,{"$f":"$NJ$227*NJ229","v":422.18}]
[]
[1992,"D.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m",{"$f":"L231","v":{"v":973,"d":" 973"}},{"v":140,"d":"140.0"},{"$f":"(E231 = CHAR(37)) * (F231*G231/100) + (E231 <> CHAR(37)) * (F231*G231)","v":{"v":136220,"d":"R136,220.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$E$817","v":{"v":972.55,"d":"R972.55"}},{"v":0,"d":"R0.00"},{"$f":"K231+J231+I231","v":{"v":972.55,"d":"R972.55"}},{"v":0.76,"d":"R0.76"},{"$f":"L231*M231*1","v":{"v":739.14,"d":"R739.14"}},{"$nulls":356},{"v":1203,"d":"R1,203.00"},null,null,0.54,{"$f":"$NJ$227*NJ231","v":1199.88}]
[]
[1993,"D.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m",{"$f":"L233","v":{"v":759,"d":" 759"}},{"v":160,"d":"160.0"},{"$f":"(E233 = CHAR(37)) * (F233*G233/100) + (E233 <> CHAR(37)) * (F233*G233)","v":{"v":121440,"d":"R121,440.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$F$817","v":{"v":759.16,"d":"R759.16"}},{"v":0,"d":"R0.00"},{"$f":"K233+J233+I233","v":{"v":759.16,"d":"R759.16"}},{"v":0.76,"d":"R0.76"},{"$f":"L233*M233*1","v":{"v":576.96,"d":"R576.96"}},{"$nulls":356},{"v":446,"d":"R446.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$227*NJ233","v":{"v":444.4,"d":"444.40"}}]
[]
[2015,"D.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m",{"$f":"L235","v":{"v":542,"d":" 542"}},{"v":200,"d":"200.0"},{"$f":"(E235 = CHAR(37)) * (F235*G235/100) + (E235 <> CHAR(37)) * (F235*G235)","v":{"v":108400,"d":"R108,400.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$G$817","v":{"v":541.66,"d":"R541.66"}},{"v":0,"d":"R0.00"},{"$f":"K235+J235+I235","v":{"v":541.66,"d":"R541.66"}},{"v":0.76,"d":"R0.76"},{"$f":"L235*M235*1","v":{"v":411.66,"d":"R411.66"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ235","v":155.54}]
[{"$nulls":373},{"$f":"SUM(NJ229:NJ235)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK229:NK235)","v":{"v":2222,"d":"2222.00"}}]
[2015,"D.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m",{"$f":"L237","v":{"v":163,"d":" 163"}},{"v":280,"d":"280.0"},{"$f":"(E237 = CHAR(37)) * (F237*G237/100) + (E237 <> CHAR(37)) * (F237*G237)","v":{"v":45640,"d":"R45,640.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$H$817+'[2]SEWER QUANTITIES'!$I$817","v":{"v":162.94,"d":"R162.94"}},{"v":0,"d":"R0.00"},{"$f":"K237+J237+I237","v":{"v":162.94,"d":"R162.94"}},{"v":0.76,"d":"R0.76"},{"$f":"L237*M237*1","v":{"v":123.83,"d":"R123.83"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ237","v":155.54}]
[{"$nulls":11},{"$f":"SUM(L229:L237)","v":{"v":2713.19,"d":"R2,713.19"}},null,{"$f":"SUM(N229:N237)","v":{"v":2062.02,"d":"R2,062.02"}}]
[1994,null,"8.3.2(b)","Extra-over  incl. for (prov):"]
[{"$nulls":8},{"$f":"N238","v":{"v":2062.02,"d":"R2,062.02"}},{"$nulls":364},{"$f":"NJ227*NJ226*4","v":{"v":11110,"d":"11 110"}},3025,{"$f":"NJ240-NK240","v":{"v":8085,"d":"8 085"}}]
[1995,"D.1.5",null,"Intermediate excavation","m³",{"$f":"J241","v":{"v":309,"d":" 309"}},{"v":220,"d":"220.0"},{"$f":"(E241 = CHAR(37)) * (F241*G241/100) + (E241 <> CHAR(37)) * (F241*G241)","v":{"v":67980,"d":"R67,980.00"}},{"v":0.15,"d":"R0.15"},{"$f":"I241*I240","v":{"v":309.3,"d":"R309.30"}},{"$nulls":360},{"v":2115,"d":"R2,115.00"}]
[{"$nulls":372},{"$f":"$F$229*4*$NJ$226","v":1385},0.19,{"$f":"$NJ$240*NJ242","v":{"v":2110.9,"d":"2110.90"}}]
[1996,"D.1.6",null,"Hard rock excavation","m³",{"$f":"J243","v":{"v":1134,"d":"1 134"}},{"v":300,"d":"300.0"},{"$f":"(E243 = CHAR(37)) * (F243*G243/100) + (E243 <> CHAR(37)) * (F243*G243)","v":{"v":340200,"d":"R340,200.00"}},{"v":0.55,"d":"R0.55"},{"$f":"I243*I240","v":{"v":1134.11,"d":"R1,134.11"}},{"$nulls":360},{"v":6015,"d":"R6,015.00"}]
[{"$nulls":372},{"$f":"F231*4*$NJ$226","v":4865},0.54,{"$f":"$NJ$240*NJ244","v":{"v":5999.4,"d":"5999.40"}}]
[2024,"D.1.7",null,"Boulder excavation Class A","m³",{"$f":"J245","v":{"v":412,"d":" 412"}},{"v":340,"d":"340.0"},{"$f":"(E245 = CHAR(37)) * (F245*G245/100) + (E245 <> CHAR(37)) * (F245*G245)","v":{"v":140080,"d":"R140,080.00"}},{"v":0.2,"d":"R0.20"},{"$f":"I245*I240","v":{"v":412.4,"d":"R412.40"}},{"$nulls":360},{"v":2230,"d":"R2,230.00"}]
[{"$nulls":372},{"$f":"F233*4*$NJ$226","v":3795},{"v":0.2,"d":"0.20"},{"$f":"$NJ$240*NJ246","v":{"v":2222,"d":"2222.00"}}]
[2025,"D.1.8",null,"Boulder excavation Class B","m³",{"$f":"J247","v":{"v":206,"d":" 206"}},{"v":380,"d":"380.0"},{"$f":"(E247 = CHAR(37)) * (F247*G247/100) + (E247 <> CHAR(37)) * (F247*G247)","v":{"v":78280,"d":"R78,280.00"}},{"v":0.1,"d":"R0.10"},{"$f":"I247*I240","v":{"v":206.2,"d":"R206.20"}},{"$nulls":360},{"v":780,"d":"R780.00"}]
[{"$nulls":8},{"$f":"SUM(I241:I247)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J241:J247)","v":{"v":2062.01,"d":"R2,062.01"}},{"$nulls":362},{"$f":"F235*4*$NJ$226","v":2710},0.07,{"$f":"$NJ$240*NJ248","v":{"v":777.7,"d":"777.70"}}]
[2017,"D.1.9","8.3.2(b)","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"$f":"I240*0.25*0.76","v":{"v":392,"d":" 392"}},{"v":240,"d":"240.0"},{"$f":"(E249 = CHAR(37)) * (F249*G249/100) + (E249 <> CHAR(37)) * (F249*G249)","v":{"v":94080,"d":"R94,080.00"}},{"$nulls":362},{"v":418,"d":"R418.00"},null,{"$f":"SUM(NI242:NI248)","v":12755},{"$f":"SUM(NJ242:NJ248)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK242:NK248)","v":{"v":11110,"d":"11110.00"}}]
[{"$nulls":373},{"$f":"NJ226*NJ227*0.15","v":416.625}]
[2026,"D.2","PSD 8.3.3","RESTRICTED EXCAVATION"]
[]
[2018,null,null,"Excavate for pipe trenches confined spaces in all materials and use for backfill or embankment , or dispose:",{"$nulls":369},{"$f":"(110+(5*6.5))*1.15*4","v":655.5},"road crossings and stream crossing"]
[]
[2019,"D.2.1",null,"Depth up to 1,0 m","m³",{"$f":"F229*0.15","v":{"v":42,"d":" 42"}},{"v":140,"d":"140.0"},{"$f":"(E255 = CHAR(37)) * (F255*G255/100) + (E255 <> CHAR(37)) * (F255*G255)","v":{"v":5880,"d":"R5,880.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ255","v":{"v":262.2,"d":"262.20"}}]
[]
[2020,"D.2.2",null,"Depth over 1,0 m and up to 2,0 m  ","m³",{"$f":"F231*0.15","v":{"v":146,"d":" 146"}},{"v":160,"d":"160.0"},{"$f":"(E257 = CHAR(37)) * (F257*G257/100) + (E257 <> CHAR(37)) * (F257*G257)","v":{"v":23360,"d":"R23,360.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ257","v":{"v":262.2,"d":"262.20"}}]
[]
[2021,"D.2.3",null,"Depth over 2,0 m and up to 3,0 m  ","m³",{"$f":"F233*0.15","v":{"v":114,"d":" 114"}},{"v":180,"d":"180.0"},{"$f":"(E259 = CHAR(37)) * (F259*G259/100) + (E259 <> CHAR(37)) * (F259*G259)","v":{"v":20520,"d":"R20,520.00"}},{"$nulls":362},{"v":131,"d":"R131.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$253*NJ259","v":{"v":131.1,"d":"131.10"}}]
[]
[2022,null,null,"Extra over items above for:",{"$nulls":4},{"$f":"SUM(F255:F260)*0.76*5","v":{"v":1147.6,"d":"R1,147.60"}},{"$nulls":364},{"$f":"SUM(NJ255:NJ259)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":8},{"v":0.15,"d":"R0.15"},{"$f":"I262*I261","v":{"v":172.14,"d":"R172.14"}},{"$nulls":363},{"$f":"NJ253","v":{"v":656,"d":" 656"}}]
[2027,"D.2.4",null,"Intermediate excavation","m³",{"$f":"J262","v":{"v":172,"d":" 172"}},{"v":220,"d":"220.0"},{"$f":"(E263 = CHAR(37)) * (F263*G263/100) + (E263 <> CHAR(37)) * (F263*G263)","v":{"v":37840,"d":"R37,840.00"}},{"$nulls":362},{"v":125,"d":"R125.00"}]
[{"$nulls":8},{"v":0.55,"d":"R0.55"},{"$f":"I264*I261","v":{"v":631.18,"d":"R631.18"}},{"$nulls":363},0.19,{"$f":"$NJ$262*NJ264","v":124.64}]
[2028,"D.2.5",null,"Hard rock excavation","m³",{"$f":"J264","v":{"v":631,"d":" 631"}},{"v":300,"d":"300.0"},{"$f":"(E265 = CHAR(37)) * (F265*G265/100) + (E265 <> CHAR(37)) * (F265*G265)","v":{"v":189300,"d":"R189,300.00"}},{"$nulls":362},{"v":354,"d":"R354.00"}]
[{"$nulls":8},{"v":0.2,"d":"R0.20"},{"$f":"I266*I261","v":{"v":229.52,"d":"R229.52"}},{"$nulls":363},0.54,{"$f":"$NJ$262*NJ266","v":354.24}]
[2029,"D.2.6",null,"Boulder excavation Class A","m³",{"$f":"J266","v":{"v":230,"d":" 230"}},{"v":340,"d":"340.0"},{"$f":"(E267 = CHAR(37)) * (F267*G267/100) + (E267 <> CHAR(37)) * (F267*G267)","v":{"v":78200,"d":"R78,200.00"}},{"$nulls":362},{"v":131,"d":"R131.00"}]
[{"$nulls":8},{"v":0.1,"d":"R0.10"},{"$f":"I268*I261","v":{"v":114.76,"d":"R114.76"}},{"$nulls":363},{"v":0.2,"d":"0.20"},{"$f":"$NJ$262*NJ268","v":{"v":131.2,"d":"131.20"}}]
[2030,"D.2.7",null,"Boulder excavation Class B","m³",{"$f":"J268","v":{"v":115,"d":" 115"}},{"v":380,"d":"380.0"},{"$f":"(E269 = CHAR(37)) * (F269*G269/100) + (E269 <> CHAR(37)) * (F269*G269)","v":{"v":43700,"d":"R43,700.00"}},{"$f":"SUM(I262:I268)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J262:J268)","v":{"v":1147.6,"d":"R1,147.60"}},{"$nulls":360},{"v":46,"d":"R46.00"}]
[{"$nulls":373},0.07,{"$f":"$NJ$262*NJ270","v":45.92}]
[2023,"D.2.8",null,"Extra over item 140.02 for hand excavation","m³",{"$f":"I261*0.25*0.76","v":{"v":218,"d":" 218"}},{"v":180,"d":"180.0"},{"$f":"(E271 = CHAR(37)) * (F271*G271/100) + (E271 <> CHAR(37)) * (F271*G271)","v":{"v":39240,"d":"R39,240.00"}},{"$nulls":362},{"v":295,"d":"R295.00"},null,null,{"$f":"SUM(NJ264:NJ270)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK264:NK270)","v":{"v":656,"d":"656.00"}}]
[{"$nulls":372},{"v":0.23,"d":"23.0%"},{"$f":"(F255+F257+F259+F263+F265+F267+F269)","v":{"v":1450,"d":"1 450"}},{"$f":"NJ272*NI272","v":333.5}]
[1997,null,null,"EXCAVATION. ANCILLARIES Make up deficiency in backfill material (Provisional)",{"$nulls":369},{"$f":"NJ227","v":{"v":2222,"d":"2 222"}}]
[{"$nulls":373},{"$f":"NJ273*1.4*1.15","v":{"v":3577,"d":"3 577"}},{"v":80,"d":"R80"}]
[1998,"D.2.9","8.3.3.1(a)","from other necessary excavations on site","m³",{"v":0,"d":" 0"},{"v":80,"d":"80.0"},{"$f":"(E275 = CHAR(37)) * (F275*G275/100) + (E275 <> CHAR(37)) * (F275*G275)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[{"$nulls":373},{"$f":"NJ274","v":{"v":3577,"d":"3 577"}},{"v":240,"d":"R240"}]
[1999,"D.2.10","8.3.3.1(c)","by importation from commercial or off-site sources selected by the Contractor","m³",{"$f":"I240*0.6*0.76","v":{"v":940,"d":" 940"}},{"v":240,"d":"240.0"},{"$f":"(E277 = CHAR(37)) * (F277*G277/100) + (E277 <> CHAR(37)) * (F277*G277)","v":{"v":225600,"d":"R225,600.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[]
[2035,"D.3","PSD 8.3.3","SUPPLY ONLY OF BEDDING BY IMPORTATION"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H223:H280)","v":{"v":1829200,"d":"R1,829,200.00"}}]
[]
[null,{"$f":"B218","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B219","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H281","v":{"v":1829200,"d":"R1,829,200.00"}}]
[2040,null,null," From commercial sources: ",{"$nulls":4},"Length =",{"$f":"SUM(F229:F237)","v":{"v":2714,"d":"R2,714.00"}}]
[{"$nulls":373},{"$f":"#REF!*0.15*NK226","v":{"$error":"#REF!"}}]
[2041,"D.3.7",null," Bedding Cradle ","m³",{"$f":"I291","v":{"v":309,"d":" 309"}},{"v":200,"d":"200.0"},{"$f":"(E291 = CHAR(37)) * (F291*G291/100) + (E291 <> CHAR(37)) * (F291*G291)","v":{"v":61800,"d":"R61,800.00"}},{"$f":"J289*0.76*0.15","v":{"v":309.4,"d":"R309.40"}},{"$nulls":361},{"v":437,"d":"R437.00"}]
[{"$nulls":373},{"$f":"#REF!*0.2*NK226","v":{"$error":"#REF!"}}]
[2042,"D.3.8",null," 200mm layer compaceted seleted fill blanket (Class I) ","m³",{"$f":"I293","v":{"v":413,"d":" 413"}},{"v":240,"d":"240.0"},{"$f":"(E293 = CHAR(37)) * (F293*G293/100) + (E293 <> CHAR(37)) * (F293*G293)","v":{"v":99120,"d":"R99,120.00"}},{"$f":"J289*0.76*0.2","v":{"v":412.53,"d":"R412.53"}},{"$nulls":361},{"v":582,"d":"R582.00"}]
[{"$nulls":373},{"$f":"#REF!*0.3*NK226","v":{"$error":"#REF!"}}]
[2043,"D.3.9",null," 300mm layer of consolidaed selected backfil (Class II) ","m³",{"$f":"I295","v":{"v":619,"d":" 619"}},{"v":260,"d":"260.0"},{"$f":"(E295 = CHAR(37)) * (F295*G295/100) + (E295 <> CHAR(37)) * (F295*G295)","v":{"v":160940,"d":"R160,940.00"}},{"$f":"J289*0.76*0.3","v":{"v":618.79,"d":"R618.79"}},{"$nulls":361},{"v":873,"d":"R873.00"},null,null,{"$f":"NJ253","v":655.5}]
[]
[2044,"D.3.10",null," 200mm layer of 19mm Aggregate  ","m³",{"$f":"I297","v":{"v":413,"d":" 413"}},{"v":580,"d":"580.0"},{"$f":"(E297 = CHAR(37)) * (F297*G297/100) + (E297 <> CHAR(37)) * (F297*G297)","v":{"v":239540,"d":"R239,540.00"}},{"$f":"J289*0.76*0.2","v":{"v":412.53,"d":"R412.53"}},{"$nulls":361},{"v":428,"d":"R428.00"},null,null,{"$f":"NJ295*0.5*NK226","v":428.1234375}]
[]
[2000,"D.4","8.3.3.4","OVERHAUL"]
[]
[2001,"D.4.1",null,"Overhaul (provisional)","m³.km",{"$f":"I301","v":{"v":1753,"d":"1 753"}},{"v":8,"d":"8.0"},{"$f":"(E301 = CHAR(37)) * (F301*G301/100) + (E301 <> CHAR(37)) * (F301*G301)","v":{"v":14024,"d":"R14,024.00"}},{"$f":"SUM(I291:I297)","v":{"v":1753.25,"d":"R1,753.25"}},{"$nulls":361},{"v":1160,"d":"R1,160.00"},null,null,{"$f":"NJ290+NJ292+NJ294+NJ297","v":{"$error":"#REF!"}}]
[]
[2002,"D.5",null,"EXISTING SERVICES"]
[]
[2003,null,"8.3.5","Services across and in trenches"]
[]
[2004,null,"PSDB ...","Location"]
[]
[2005,"D.5.1",null,"Supply or hire of specialist equipment for the detection of a particular service","Sum",{"v":1,"d":" 1"},{"v":150000,"d":"150,000.0"},{"$f":"(E309 = CHAR(37)) * (F309*G309/100) + (E309 <> CHAR(37)) * (F309*G309)","v":{"v":150000,"d":"R150,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":70,"d":" 70"}]
[]
[2006,"D.5.2",null,"The use of equipment in item 142.4.1","h",{"$f":"I311","v":{"v":28,"d":" 28"}},{"v":120,"d":"120.0"},{"$f":"(E311 = CHAR(37)) * (F311*G311/100) + (E311 <> CHAR(37)) * (F311*G311)","v":{"v":3360,"d":"R3,360.00"}},{"$f":"(F124*21*8)/24","v":{"v":28,"d":"R28.00"}},{"$nulls":361},{"v":120,"d":"R120.00"},null,null,{"$f":"8*5*NK311","v":{"v":120,"d":" 120"}},3]
[]
[2007,"D.5.3",null,"Excavate by hand in soft material to expose service...","m³ / daywk",{"$f":"I313","v":{"v":15,"d":" 15"}},{"v":120,"d":"120.0"},{"$f":"(E313 = CHAR(37)) * (F313*G313/100) + (E313 <> CHAR(37)) * (F313*G313)","v":{"v":1800,"d":"R1,800.00"}},{"$f":"(F249+F271)/(8*5)","v":{"v":15.25,"d":"R15.25"}},{"$nulls":361},{"v":560,"d":"R560.00"},null,null,{"$f":"NJ309*2*4","v":{"v":560,"d":" 560"}}]
[]
[2008,null,"PSDB ...","Dealing with services"]
[]
[2009,null,"8.3.5(a)","Services that intersect a trench"]
[]
[2010,"D.5.4",null,"Cables","No.",{"$f":"44*0.7","v":{"v":31,"d":" 31"}},{"v":1500,"d":"1,500.0"},{"$f":"(E319 = CHAR(37)) * (F319*G319/100) + (E319 <> CHAR(37)) * (F319*G319)","v":{"v":46500,"d":"R46,500.00"}},{"$nulls":362},{"v":43,"d":"R43.00"},{"$nulls":4},43]
[]
[2011,"D.5.5",null,"Water mains up to 300 mm diam.","No.",{"$f":"26*0.7","v":{"v":18,"d":" 18"}},{"v":2000,"d":"2,000.0"},{"$f":"(E321 = CHAR(37)) * (F321*G321/100) + (E321 <> CHAR(37)) * (F321*G321)","v":{"v":36000,"d":"R36,000.00"}},{"$nulls":362},{"v":28,"d":"R28.00"},{"$nulls":4},28]
[]
[]
[2012,null,"8.3.5(b)","Services that adjoin a trench"]
[]
[2013,"D.5.7",null,"Cables","m",{"$f":"220*0.7","v":{"v":154,"d":" 154"}},{"v":55,"d":"55.0"},{"$f":"(E326 = CHAR(37)) * (F326*G326/100) + (E326 <> CHAR(37)) * (F326*G326)","v":{"v":8470,"d":"R8,470.00"}},{"$nulls":362},{"v":1448,"d":"R1,448.00"},null,null,{"$f":"#REF!*0.65","v":{"$error":"#REF!"}}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H288:H327)","v":{"v":2650754,"d":"R2,650,754.00"}}]
[]
[null,{"$f":"B283","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B284","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H328","v":{"v":2650754,"d":"R2,650,754.00"}}]
[2014,"D.5.8",null,"Water mains up to 300 mm diam.","m",{"$f":"130*0.7","v":{"v":91,"d":" 91"}},{"v":120,"d":"120.0"},{"$f":"(E336 = CHAR(37)) * (F336*G336/100) + (E336 <> CHAR(37)) * (F336*G336)","v":{"v":10920,"d":"R10,920.00"}},{"$nulls":362},{"v":1103,"d":"R1,103.00"},null,null,{"v":735,"d":" 735"},0.5,{"$f":"(NJ336*NK336)+NJ336","v":1102.5}]
[]
[null,null,"8.3.5(a) PSDB","Services that are along the treanch"]
[]
[null,"D.5.11",null,"Water meters and valves","No.",{"$f":"44*0.7","v":{"v":31,"d":" 31"}},{"v":4000,"d":"4,000.0"},{"$f":"(E340 = CHAR(37)) * (F340*G340/100) + (E340 <> CHAR(37)) * (F340*G340)","v":{"v":124000,"d":"R124,000.00"}},{"$nulls":362},{"v":4,"d":"R4.00"}]
[]
[null,"D.5.12",null,"Stormwater kerb inlets and catchpit","No.",{"v":2,"d":" 2"},{"v":2500,"d":"2,500.0"},{"$f":"(E342 = CHAR(37)) * (F342*G342/100) + (E342 <> CHAR(37)) * (F342*G342)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":362},{"v":5,"d":"R5.00"}]
[]
[2046,"D.6",null,"PARTICULAR ITEMS"]
[]
[2047,null,"8.3.4","Temporary Works: Control water inflow  from the ground to trench or any source, trench depth of  not more than 4,0m and width not more than 2,0m ",{"$nulls":367},{"$f":"H348+H350+H352","v":{"v":74560,"d":"R74,560.00"}},null,{"$f":"H309+H311+H313","v":{"v":155160,"d":"155 160"}},{"$f":"(NH346+NJ346)/3","v":76573.3333333333}]
[]
[2048,"D.6.1",null,"Provide equipment  or hire equipment  ","Sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"$f":"(E348 = CHAR(37)) * (F348*G348/100) + (E348 <> CHAR(37)) * (F348*G348)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"}]
[]
[2049,"D.6.2",null,"Operate and maintain ","Days",{"$f":"F311","v":{"v":28,"d":" 28"}},{"v":520,"d":"520.0"},{"$f":"(E350 = CHAR(37)) * (F350*G350/100) + (E350 <> CHAR(37)) * (F350*G350)","v":{"v":14560,"d":"R14,560.00"}},{"$nulls":362},{"v":210,"d":"R210.00"},null,null,{"$f":"8*5*(F138/2)","v":{"v":80,"d":" 80"}},0.5,{"$f":"(NJ350*NK350)+NJ350","v":120}]
[]
[2055,"D.6.3",null,"Remove equipment","Sum",{"v":1,"d":" 1"},{"v":10000,"d":"10,000.0"},{"$f":"(E352 = CHAR(37)) * (F352*G352/100) + (E352 <> CHAR(37)) * (F352*G352)","v":{"v":10000,"d":"R10,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"},{"$f":"F350/30","v":0.933333333333333}]
[]
[null,"D.7",null,"COLLAPSING TREANCHES"]
[]
[null,"D.7.1","8.3.7","Additional lateral support between soft material and deep trenches."]
[]
[null,"D.7.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m²",{"$f":"J358","v":{"v":831,"d":"831.00"}},{"v":100,"d":"100.0"},{"$f":"(E358 = CHAR(37)) * (F358*G358/100) + (E358 <> CHAR(37)) * (F358*G358)","v":{"v":83100,"d":"R83,100.00"}},{"$f":"F229","v":{"v":277,"d":"R277.00"}},{"$f":"I358*3","v":{"v":831,"d":"R831.00"}},{"$nulls":360},{"v":846,"d":"R846.00"}]
[]
[null,"D.7.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m²",{"$f":"J360","v":{"v":2919,"d":"2919.00"}},{"v":100,"d":"100.0"},{"$f":"(E360 = CHAR(37)) * (F360*G360/100) + (E360 <> CHAR(37)) * (F360*G360)","v":{"v":291900,"d":"R291,900.00"}},{"$f":"F231","v":{"v":973,"d":"R973.00"}},{"$f":"I360*3","v":{"v":2919,"d":"R2,919.00"}},{"$nulls":360},{"v":2406,"d":"R2,406.00"}]
[]
[null,"D.7.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m²",{"$f":"J362","v":{"v":2277,"d":"2277.00"}},{"v":100,"d":"100.0"},{"$f":"(E362 = CHAR(37)) * (F362*G362/100) + (E362 <> CHAR(37)) * (F362*G362)","v":{"v":227700,"d":"R227,700.00"}},{"v":759,"d":"R759.00"},{"$f":"I362*3","v":{"v":2277,"d":"R2,277.00"}},{"$nulls":360},{"v":892,"d":"R892.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m²",{"$f":"J364","v":{"v":1626,"d":"1626.00"}},{"v":100,"d":"100.0"},{"$f":"(E364 = CHAR(37)) * (F364*G364/100) + (E364 <> CHAR(37)) * (F364*G364)","v":{"v":162600,"d":"R162,600.00"}},{"v":542,"d":"R542.00"},{"$f":"I364*3","v":{"v":1626,"d":"R1,626.00"}},{"$nulls":360},{"v":312,"d":"R312.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m²",{"$f":"J366","v":{"v":489,"d":"489.00"}},{"v":100,"d":"100.0"},{"$f":"(E366 = CHAR(37)) * (F366*G366/100) + (E366 <> CHAR(37)) * (F366*G366)","v":{"v":48900,"d":"R48,900.00"}},{"v":163,"d":"R163.00"},{"$f":"I366*3","v":{"v":489,"d":"R489.00"}}]
{"$rows_empty":27}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H335:H393)","v":{"v":3679434,"d":"R3,679,434.00"}}]
[]
[null,{"$f":"B330","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B331","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[11328,"E","SANS\r\n1200 LD","SECTION E : SEWERS"]
[]
[11329,"E.1",null,"PIPEWORK"]
[]
[11330,null,"8.2.1","Supply, lay, joint, bed Class B and test SANS 966-1 uPVC Pipe Class 34 SDR 34 Heavy Duty sewer pipes with joints",{"$nulls":5},"Ward 02 Sewer","Ward 02 Water"]
[{"$nulls":372},"https://shop.agrico.co.za/pvc-heavy-duty-sewer-and-drainage-pipe-sdr-51.html",{"$f":"NJ227","v":{"v":2222,"d":"2 222"}}]
[11331,"E.1.1",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"v":88,"d":"88.0"},{"$f":"(E407 = CHAR(37)) * (F407*G407/100) + (E407 <> CHAR(37)) * (F407*G407)","v":{"v":0,"d":"R0.00"}},null,{"v":1965.1,"d":"R1,965.10"},{"v":256.82,"d":"R256.82"},{"$nulls":359},{"v":162,"d":"R162.00"},null,{"$f":"530.9/6","v":88},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ407*1","v":{"$error":"#REF!"}}]
[]
[11332,"E.1.2",null,"160 mm diam.","m",{"$f":"I407+J407","v":{"v":1965,"d":"1 965"}},{"v":250,"d":"250.0"},{"$f":"(E409 = CHAR(37)) * (F409*G409/100) + (E409 <> CHAR(37)) * (F409*G409)","v":{"v":491250,"d":"R491,250.00"}},{"$nulls":362},{"v":72,"d":"R72.00"},null,{"$f":"1117/6","v":186},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ409*1","v":{"$error":"#REF!"}}]
[]
[11334,null,"8.2.2","Extra-over for specials",{"$nulls":369},{"$f":"SUM(NJ407:NJ410)","v":{"$error":"#REF!"}},{"$f":"SUM(NK407:NK410)","v":{"$error":"#REF!"}},{"$f":"NK411-NJ411","v":{"$error":"#REF!"}}]
[]
[11346,"E.1.10",null,"110 mm diam.","m",{"$f":"F407*0.15","v":{"v":0,"d":" 0"}},{"v":88,"d":"88.0"},{"$f":"(E413 = CHAR(37)) * (F413*G413/100) + (E413 <> CHAR(37)) * (F413*G413)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":57,"d":"R57.00"}]
[]
[11347,"E.1.11",null,"160 mm diam.","m",{"$f":"F409*0.15","v":{"v":295,"d":" 295"}},{"v":186,"d":"186.0"},{"$f":"(E415 = CHAR(37)) * (F415*G415/100) + (E415 <> CHAR(37)) * (F415*G415)","v":{"v":54870,"d":"R54,870.00"}},{"$nulls":362},{"v":25,"d":"R25.00"}]
[]
[11335,"E.2","1200 LD","MANHOLES, ETD. "]
[]
[11355,null,"8.2.3","1000mm Precast Manholes to complete with Type 4 cover, frame and access steps for depths over and up to",{"$nulls":5},"Ward 02 Sewer","Total",{"$nulls":363},1.6,1.05]
[]
[11336,"E.2.1",null,"0 m - 1,0 m","No.",{"$f":"K421","v":{"v":40,"d":" 40"}},{"v":5500,"d":"5,500.0"},{"$f":"(E421 = CHAR(37)) * (F421*G421/100) + (E421 <> CHAR(37)) * (F421*G421)","v":{"v":220000,"d":"R220,000.00"}},null,{"v":40,"d":"R40.00"},{"$f":"J421+I421","v":{"v":40,"d":"R40.00"}},{"$nulls":359},{"v":19,"d":"R19.00"},null,null,{"v":18,"d":"18.0000"},{"$f":"NJ421*$NL$419","v":{"v":19,"d":"R19"}}]
[]
[11337,"E.2.2",null,"1,0 m-2,0 m","No.",{"$f":"K423","v":{"v":7,"d":" 7"}},{"v":7500,"d":"7,500.0"},{"$f":"(E423 = CHAR(37)) * (F423*G423/100) + (E423 <> CHAR(37)) * (F423*G423)","v":{"v":52500,"d":"R52,500.00"}},null,{"v":7,"d":"R7.00"},{"$f":"J423+I423","v":{"v":7,"d":"R7.00"}},{"$nulls":359},{"v":35,"d":"R35.00"},null,null,{"v":33,"d":"33.0000"},{"$f":"NJ423*$NL$419","v":{"v":35,"d":"R35"}}]
[]
[11338,"E.2.3",null,"2,0 m -3,0 m","No.",{"$f":"K425","v":{"v":1,"d":" 1"}},{"v":9500,"d":"9,500.0"},{"$f":"(E425 = CHAR(37)) * (F425*G425/100) + (E425 <> CHAR(37)) * (F425*G425)","v":{"v":9500,"d":"R9,500.00"}},null,{"v":1,"d":"R1.00"},{"$f":"J425+I425","v":{"v":1,"d":"R1.00"}},{"$nulls":359},{"v":10,"d":"R10.00"},null,null,{"v":6,"d":"6.0000"},{"$f":"NJ425*$NK$419","v":{"v":10,"d":"R10"}}]
[]
[11349,"E.2.4",null,"3,0 m - 4,0 m","No.",{"$f":"K427","v":{"v":2,"d":" 2"}},{"v":12000,"d":"12,000.0"},{"$f":"(E427 = CHAR(37)) * (F427*G427/100) + (E427 <> CHAR(37)) * (F427*G427)","v":{"v":24000,"d":"R24,000.00"}},null,{"v":2,"d":"R2.00"},{"$f":"J427+I427","v":{"v":2,"d":"R2.00"}},{"$nulls":359},{"v":3,"d":"R3.00"},null,null,{"v":2,"d":"2.0000"},{"$f":"NJ427*$NK$419","v":{"v":3,"d":"R3"}}]
[{"$nulls":373},{"$f":"SUM(NJ421:NJ427)","v":{"v":59,"d":"59.0000"}},{"$f":"SUM(NK421:NK427)","v":{"v":67,"d":"67.0000"}},{"$f":"NJ428-NK428","v":{"v":-8,"d":"-8.0000"}}]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"K429","v":{"v":3,"d":" 3"}},{"v":13500,"d":"13,500.0"},{"$f":"(E429 = CHAR(37)) * (F429*G429/100) + (E429 <> CHAR(37)) * (F429*G429)","v":{"v":40500,"d":"R40,500.00"}},null,{"v":3,"d":"R3.00"},{"$f":"J429+I429","v":{"v":3,"d":"R3.00"}}]
[]
[11339,null,"8.2.4","Extra-over for construction of backdrops and ramps including extra excavation, formwork, joints, etD.for depths over and up to"]
[]
[11351,"E.2.5",null,"0 m - 1,0 m","No.",{"$f":"I433","v":{"v":4,"d":" 4"}},{"v":5500,"d":"5,500.0"},{"$f":"(E433 = CHAR(37)) * (F433*G433/100) + (E433 <> CHAR(37)) * (F433*G433)","v":{"v":22000,"d":"R22,000.00"}},{"$f":"F421*0.1","v":{"v":4,"d":"R4.00"}},{"$nulls":361},{"v":7,"d":"R7.00"}]
[]
[11352,"E.2.6",null,"1,0 m-2,0 m","No.",{"$f":"I435","v":{"v":1,"d":" 1"}},{"v":7500,"d":"7,500.0"},{"$f":"(E435 = CHAR(37)) * (F435*G435/100) + (E435 <> CHAR(37)) * (F435*G435)","v":{"v":7500,"d":"R7,500.00"}},{"$f":"F423*0.1","v":{"v":0.7,"d":"R0.70"}},{"$nulls":361},{"v":12,"d":"R12.00"}]
[]
[11353,"E.2.7",null,"2,0 m -3,0 m","No.",{"$f":"I437","v":{"v":0,"d":" 0"}},{"v":9500,"d":"9,500.0"},{"$f":"(E437 = CHAR(37)) * (F437*G437/100) + (E437 <> CHAR(37)) * (F437*G437)","v":{"v":0,"d":"R0.00"}},{"$f":"F425*0.1","v":{"v":0.1,"d":"R0.10"}},{"$nulls":361},{"v":4,"d":"R4.00"}]
[]
[11354,"E.2.8",null,"3,0 m - 4,0 m","No.",{"$f":"I439","v":{"v":0,"d":" 0"}},{"v":12000,"d":"12,000.0"},{"$f":"(E439 = CHAR(37)) * (F439*G439/100) + (E439 <> CHAR(37)) * (F439*G439)","v":{"v":0,"d":"R0.00"}},{"$f":"F427*0.1","v":{"v":0.2,"d":"R0.20"}},{"$nulls":361},{"v":1,"d":"R1.00"}]
[]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"I441","v":{"v":0,"d":" 0"}},{"v":13500,"d":"13,500.0"},{"$f":"(E441 = CHAR(37)) * (F441*G441/100) + (E441 <> CHAR(37)) * (F441*G441)","v":{"v":0,"d":"R0.00"}},{"$f":"F429*0.1","v":{"v":0.3,"d":"R0.30"}}]
[]
[11340,"E.3",null,"CONCRETE BASES & BENCING",{"$nulls":4},{"$f":"SUM(F421:F429+F433:F441)","v":{"v":58,"d":"R58.00"}},{"$nulls":364},{"$f":"3.14*1.1^2","v":{"v":4,"d":" 4"}}]
[]
[11341,"E.3.1",null,"Class 20/19 concrete base cast on levelled  surface minimum 100mm thick ","m³",{"$f":"I445*1.15","v":{"v":16,"d":" 16"}},{"v":2000,"d":"2,000.0"},{"$f":"(E445 = CHAR(37)) * (F445*G445/100) + (E445 <> CHAR(37)) * (F445*G445)","v":{"v":32000,"d":"R32,000.00"}},{"$f":"((3.14*0.5^2)*0.3)*I443","v":{"v":13.66,"d":"R13.66"}},{"$nulls":361},{"v":268,"d":"R268.00"},null,null,{"$f":"NJ443*(F421+F423+F425+F427)","v":200}]
[]
[11342,"E.3.2",null,"Class 20/19 concrete benching including  channelling with steel float finish ","m³",{"$f":"I445","v":{"v":14,"d":" 14"}},{"v":2000,"d":"2,000.0"},{"$f":"(E447 = CHAR(37)) * (F447*G447/100) + (E447 <> CHAR(37)) * (F447*G447)","v":{"v":28000,"d":"R28,000.00"}},{"$nulls":362},{"v":268,"d":"R268.00"}]
[]
[11356,"E.4",null,"RAISING OR LOWERING OF EXISTING MANHOLES"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H401:H450)","v":{"v":982120,"d":"R982,120.00"}}]
[]
[null,{"$f":"B396","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B397","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H451","v":{"v":982120,"d":"R982,120.00"}}]
[11357,null,null,"Raise/lower precast manholes, all types"]
[]
[11358,"E.4.1",null,"Raise/lower 0 m up to 0,5 m ","No.",{"v":3,"d":" 3"},{"v":2400,"d":"2,400.0"},{"$f":"(E461 = CHAR(37)) * (F461*G461/100) + (E461 <> CHAR(37)) * (F461*G461)","v":{"v":7200,"d":"R7,200.00"}},{"$nulls":362},{"v":3,"d":"R3.00"}]
[]
[11359,"E.4.2",null,"Raise/lower 0,5 m up to 1,0 m  ","No.",{"v":5,"d":" 5"},{"v":2800,"d":"2,800.0"},{"$f":"(E463 = CHAR(37)) * (F463*G463/100) + (E463 <> CHAR(37)) * (F463*G463)","v":{"v":14000,"d":"R14,000.00"}},{"$nulls":362},{"v":15,"d":"R15.00"}]
[]
[11360,"E.4.3",null,"Raise/lower 1,0 m up to 1,5 m  ","No.",{"v":0,"d":" 0"},{"v":3500,"d":"3,500.0"},{"$f":"(E465 = CHAR(37)) * (F465*G465/100) + (E465 <> CHAR(37)) * (F465*G465)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"SUM(F461:F465)","v":{"v":8,"d":" 8"}}]
[]
[11345,"E.5",null,"SUNDRIES"]
[{"$nulls":373},{"$f":"NJ227","v":{"v":2222,"d":"2 222"}}]
[11325,"E.5.1","8.2.9","Marker posts, complete, installed at 200m spacing","No.",{"$f":"J289/400","v":{"v":7,"d":" 7"}},{"v":1500,"d":"1,500.0"},{"$f":"(E469 = CHAR(37)) * (F469*G469/100) + (E469 <> CHAR(37)) * (F469*G469)","v":{"v":10500,"d":"R10,500.00"}},{"$nulls":362},{"v":15,"d":"R15.00"},null,null,{"$f":"NJ468/150","v":{"v":15,"d":" 15"}}]
[{"$nulls":373},{"$f":"51.544+66.947+76.489+11.56+71.503+51.925+49.77+49.77+49.777+17.985+17.985+30.666+37.594+565","v":1148.515}]
[11326,"E.5.2",null,"A4 Bidim Geotextile","m²",{"$f":"K471","v":{"v":3433,"d":"3 433"}},{"v":25,"d":"25.0"},{"$f":"(E471 = CHAR(37)) * (F471*G471/100) + (E471 <> CHAR(37)) * (F471*G471)","v":{"v":85825,"d":"R85,825.00"}},{"$f":"F176","v":{"v":2222,"d":"R2,222.00"}},{"$f":"I471*0.15","v":{"v":333.3,"d":"R333.30"}},{"$f":"J471*10.3","v":{"v":3432.99,"d":"R3,432.99"}},{"$nulls":359},{"v":4479,"d":"R4,479.00"},null,null,{"$f":"NJ470*(0.3+1.5+0.3+1.5+0.3)","v":{"v":4479,"d":"4 479"}}]
[]
[null,"E.5.3",null,"Circular manhole steel cover for manholes within the road, (type 4 rotating system manhole cover & frame).","No.",{"v":4,"d":" 4"},{"v":7500,"d":"7,500.0"},{"$f":"(E473 = CHAR(37)) * (F473*G473/100) + (E473 <> CHAR(37)) * (F473*G473)","v":{"v":30000,"d":"R30,000.00"}},{"$nulls":362},{"v":2,"d":"R2.00"}]
[]
[11882,null,null,"House Connections for all the toilet available within the households, e.g outside toilet and indoor toilet, including all required material as per drawing."]
[]
[11883,"E.5.4",null," 110mm x 160mm ","No.",{"v":81,"d":" 81"},{"v":1300,"d":"1,300.0"},{"$f":"(E477 = CHAR(37)) * (F477*G477/100) + (E477 <> CHAR(37)) * (F477*G477)","v":{"v":105300,"d":"R105,300.00"}},{"$nulls":362},{"v":43,"d":"R43.00"}]
[null,"E.8","PSLD 8.2.13","Connecting the existing manholes to the proposed outfall pipe manholes, regardless of the pipe size,depth and pipe typF.","number",{"v":23,"d":" 23"},{"v":5000,"d":"5,000.0"},{"$f":"(E478 = CHAR(37)) * (F478*G478/100) + (E478 <> CHAR(37)) * (F478*G478)","v":{"v":115000,"d":"R115,000.00"}},{"$nulls":362},{"v":23,"d":"R23.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H458:H480)","v":{"v":1349945,"d":"R1,349,945.00"}}]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 G : CONCRETE (STRUCTURAL)"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null,"E","SANS\n1200 G","SECTION E: WATER PIPELINES"]
[]
[null,"F.1","8.3.2","Supply, lay and bed on class B bedding, complete with couplings:"]
[]
[null,"F.1.1","8.3.2(a)","HDPE type 4 class 10 pipes:",{"$nulls":366},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NH491*1.15","v":654.0625}]
[]
[null,"F.1.1.1",null,"75mm diameter","m",257,{"v":125,"d":"125.0"},{"$f":"(E493 = CHAR(37)) * (F493*G493/100) + (E493 <> CHAR(37)) * (F493*G493)","v":{"v":32125,"d":"R32,125.00"}},{"$nulls":362},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NH493*1.15","v":654.0625}]
[]
[null,"F.1.2","8.2.2","Extra over items 210.01 to 210.04 for the supplying, laying, and bedding of HDPE specials complete with couplings:"]
[{"$nulls":373},{"$f":"F493","v":{"v":257,"d":" 257"}}]
[null,"F.1.2.1",null,"45° bends:","no.",{"v":2,"d":" 2"},{"v":220,"d":"220.0"},{"$f":"(E497 = CHAR(37)) * (F497*G497/100) + (E497 <> CHAR(37)) * (F497*G497)","v":{"v":440,"d":"R440.00"}},{"$nulls":362},{"v":294,"d":"R294.00"}]
[{"$nulls":373},0.45,{"$f":"$NJ$496*NJ498","v":115.65}]
[null,"F.1.2.3",null,"90° bends:","no.",{"v":1,"d":" 1"},{"v":300,"d":"300.0"},{"$f":"(E499 = CHAR(37)) * (F499*G499/100) + (E499 <> CHAR(37)) * (F499*G499)","v":{"v":300,"d":"R300.00"}},{"$nulls":362},{"v":229,"d":"R229.00"}]
[{"$nulls":373},0.35,{"$f":"$NJ$496*NJ500","v":89.95}]
[null,"F.1.2.3",null,"Tees: 75 mm dia x 75 mm dia ","no.",{"v":1,"d":" 1"},{"v":340,"d":"340.0"},{"$f":"(E501 = CHAR(37)) * (F501*G501/100) + (E501 <> CHAR(37)) * (F501*G501)","v":{"v":340,"d":"R340.00"}},{"$nulls":362},{"v":98,"d":"R98.00"}]
[{"$nulls":373},0.15,{"$f":"$NJ$496*NJ502","v":38.55}]
[null,"F.1.2.4",null,"End caps:","no.",{"v":3,"d":" 3"},{"v":380,"d":"380.0"},{"$f":"(E503 = CHAR(37)) * (F503*G503/100) + (E503 <> CHAR(37)) * (F503*G503)","v":{"v":1140,"d":"R1,140.00"}},{"$nulls":362},{"v":33,"d":"R33.00"}]
[{"$nulls":373},0.05,{"$f":"$NJ$496*NJ504","v":12.85}]
[null,"F.1.2.5",null,"22,5° bends:","no.",{"v":2,"d":" 2"},{"v":380,"d":"380.0"},{"$f":"(E505 = CHAR(37)) * (F505*G505/100) + (E505 <> CHAR(37)) * (F505*G505)","v":{"v":760,"d":"R760.00"}}]
[]
[null,"F.1.3","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of plain-ended gate valves, including coupling, fittings",{"$nulls":366},{"v":56,"d":"R56.00"},{"$f":"25*6.5*0.3","v":48.75},null,{"$f":"NH507*1.15","v":56.0625},{"$f":"SUM(NK498:NK504)","v":{"v":257,"d":"257.00"}}]
[{"$nulls":373},{"$f":"NJ485*0.15*3","v":0}]
[null,"F.1.3.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"$f":"(E509 = CHAR(37)) * (F509*G509/100) + (E509 <> CHAR(37)) * (F509*G509)","v":{"v":4400,"d":"R4,400.00"}}]
[]
[null,"F.1.4","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of non-return valves, including coupling, fittings."]
[]
[null,"F.1.4.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"$f":"(E513 = CHAR(37)) * (F513*G513/100) + (E513 <> CHAR(37)) * (F513*G513)","v":{"v":4400,"d":"R4,400.00"}}]
[]
[null,"F.2","8.2.8","Recover old pipelines:"]
[]
[null,"F.2.1",null,"Excavate carefully, lift, recover and deliver to store, pipes, fittings and special in the following depth ranges:",{"$nulls":366},{"v":150,"d":"R150.00"},{"$f":"25*10*0.5","v":125},null,{"$f":"NH517*1.2","v":150}]
[]
[null,"F.2.1.1",null,"Up to 1,0 m      ","m³",150,{"v":80,"d":"80.0"},{"$f":"(E519 = CHAR(37)) * (F519*G519/100) + (E519 <> CHAR(37)) * (F519*G519)","v":{"v":12000,"d":"R12,000.00"}}]
[]
[null,"F.2.1.2",null,"Over 1,0 m up to 2,0 m    ","m³",150,{"v":120,"d":"120.0"},{"$f":"(E521 = CHAR(37)) * (F521*G521/100) + (E521 <> CHAR(37)) * (F521*G521)","v":{"v":18000,"d":"R18,000.00"}}]
[]
[null,"F.2.2",null,"Test recovered pipes on Site before relaying","no.",{"$f":"[3]QUANTITIES!$D$3/12","v":61},{"v":580,"d":"580.0"},{"$f":"(E523 = CHAR(37)) * (F523*G523/100) + (E523 <> CHAR(37)) * (F523*G523)","v":{"v":35380,"d":"R35,380.00"}},{"$nulls":362},{"v":286,"d":"R286.00"},{"$f":"(2.1*1.7*1.35*3)+(20*10*0.5)","v":114.4585},null,{"$f":"NH523*2.5","v":286.14625}]
[]
[null,"F.2.3",null,"Relay pipeline            ","m",{"$f":"[3]QUANTITIES!$D$3","v":735},{"v":320,"d":"320.0"},{"$f":"(E525 = CHAR(37)) * (F525*G525/100) + (E525 <> CHAR(37)) * (F525*G525)","v":{"v":235200,"d":"R235,200.00"}},{"$nulls":362},{"v":1738,"d":"R1,738.00"},{"$f":"(1.35+10+1.35+1.2)*25","v":347.5},null,{"$f":"NH525*5","v":1737.5}]
[]
[null,"F.3","8.2.16","Standpipes complete:"]
[]
[null,"F.3.1","8.2.2","House connection and Stanpipes"]
[]
[null,"F.3.1.1",null,"40mm Water meter and 25mm dia Stanpipe as per detailed drawings. ","no.",15,{"v":2800,"d":"2,800.0"},{"$f":"(E531 = CHAR(37)) * (F531*G531/100) + (E531 <> CHAR(37)) * (F531*G531)","v":{"v":42000,"d":"R42,000.00"}},{"$nulls":362},{"v":53,"d":"R53.00"},{"$f":"(((0.3+0.4)*2.5)*2)*3","v":10.5},null,{"$f":"NH531*5","v":52.5},null,null,{"$f":"(5.5*2.5*1.5)*3","v":61.875}]
[]
[null,"F.4","8.2.17","Marker blocks:"]
[]
[null,"F.4.2.1",null,"Type 1","no.",{"$f":"[3]QUANTITIES!$D$6/100","v":13},{"v":1500,"d":"1,500.0"},{"$f":"(E535 = CHAR(37)) * (F535*G535/100) + (E535 <> CHAR(37)) * (F535*G535)","v":{"v":19500,"d":"R19,500.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"0.3*0.4*3","v":0.36},null,{"$f":"NH535*1.15","v":0.414}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H491:H536)","v":{"v":405985,"d":"R405,985.00"}}]
[null,{"$f":"B482","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B483","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},{"$f":"H485","v":"SANS 1200 G : CONCRETE (STRUCTURAL)"}]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H537","v":{"v":405985,"d":"R405,985.00"}}]
[null,"F.5","8.2.18","Connection to existing main supply "]
[]
[null,"F.5.1","8.4.2","Connection to the Elevated Tank, creating and 75mm diameter outlet, including supply and install coupling and fittings to size. Construction of the chamber, watertighnes Test for the Tank","no.",1,{"v":45000,"d":"45,000.0"},{"$f":"(E546 = CHAR(37)) * (F546*G546/100) + (E546 <> CHAR(37)) * (F546*G546)","v":{"v":45000,"d":"R45,000.00"}}]
[]
[null,"F.5.2",null,"Construction of the gate valve and the non-return chamber at the Reservoir, including supply and installation of the coupling, fitting and pipe.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E548 = CHAR(37)) * (F548*G548/100) + (E548 <> CHAR(37)) * (F548*G548)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.3",null,"Connection to the existing 75 mm diameter pipeline, including breaking into the network and installation of a 75 mm equal tee with appropriate couplings. The works shall also include the installation of a 75 mm gate valve and non-return valve, together with the construction of a valve chamber.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E550 = CHAR(37)) * (F550*G550/100) + (E550 <> CHAR(37)) * (F550*G550)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.4",null,"Provision shall be made for the execution of works adjacent to the reservoir and on elevated structures at the Engineer's Instruction, including the testing of the structural integrity of the tanks as well as the performance of water-tightness tests to verify the tanks’ compliance with design and operational requirements.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E552 = CHAR(37)) * (F552*G552/100) + (E552 <> CHAR(37)) * (F552*G552)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H543:H553)","v":{"v":555985,"d":"R555,985.00"}}]
[]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":3},"SUMMARY OF SECTIONS"]
[null," ","SECTION","DESCRIPTION",{"$nulls":3},"AMOUNT \n(RANDS)","15% P$G",null,{"$f":"M562*0.6","v":{"v":529660.62,"d":"R529,660.62"}}]
[null,null,"A","PRELIMINARY AND GENERAL",{"$nulls":3},{"$f":"H114","v":{"v":559548.5,"d":"R559,548.50"}},{"$f":"I573*0.15","v":{"v":974659.5,"d":"R974,659.50"}},{"$f":"H561-I561","v":{"v":-415111,"d":"-415,111.00"}},null,null,"15% P$G",{"$nulls":358},{"$f":"NH571*0.12","v":{"v":706214.16,"d":"R706,214.16"}},{"$f":"H561-NH561","v":{"v":-146665.66,"d":"-R146,665.66"}}]
[{"$nulls":10},{"$f":"M562-K560","v":{"v":353107.08,"d":"353,107.08"}},{"$f":"SUM(H561:H563)","v":{"v":1172160.5,"d":"R1,172,160.50"}},{"$f":"K573*0.15","v":{"v":882767.7,"d":"R882,767.70"}},{"$f":"L562-M562","v":{"v":289392.8,"d":"R289,392.80"}}]
[null,null,"B","PRIME COST ITEMS",{"$nulls":3},{"$f":"H165","v":{"v":612612,"d":"R612,612.00"}}]
[]
[null,null,"C","SITE CLEARANCE",{"$nulls":3},{"$f":"H216","v":{"v":299754,"d":"R299,754.00"}}]
[]
[null,null,"D","PIPE TRENCHES",{"$nulls":3},{"$f":"H394","v":{"v":3679434,"d":"R3,679,434.00"}}]
[]
[null,null,"E","SEWERS",{"$nulls":3},{"$f":"H481","v":{"v":1349945,"d":"R1,349,945.00"}}]
[]
[null,null,"F","WATER",{"$nulls":3},{"$f":"H554","v":{"v":555985,"d":"R555,985.00"}},{"$nulls":363},{"$f":"SUM(H565:H571)","v":{"v":5885118,"d":"R5,885,118.00"}}]
[]
[{"$nulls":3},"Sub-Total 1",{"$nulls":3},{"$f":"SUM(H561:H572)","v":{"v":7057278.5,"d":"R7,057,278.50"}},{"$f":"SUM(H563:H572)","v":{"v":6497730,"d":"R6,497,730.00"}},null,{"$f":"SUM(H565:H571)","v":{"v":5885118,"d":"R5,885,118.00"}}]
[]
[{"$nulls":3},"Add Contingencies @ 10%",{"$nulls":3},{"$f":"H573*0.1","v":{"v":705727.85,"d":"R705,727.85"}}]
[]
[{"$nulls":3},"Sub-Total 2",{"$nulls":3},{"$f":"H573+H575","v":{"v":7763006.35,"d":"R7,763,006.35"}}]
[]
[{"$nulls":3},"Add VAT @ 15%",{"$nulls":3},{"$f":"H577*0.15","v":{"v":1164450.95,"d":"R1,164,450.95"}}]
[]
[{"$nulls":3},"Total Cost Estimate",{"$nulls":3},{"$f":"H577+H579","v":{"v":8927457.3,"d":"R8,927,457.30"}},{"$nulls":365},{"$f":"H581/3500000","v":2.55070208571429}]
[]
[]
[null,null,"Professional Fees",{"$nulls":4},"Amount (Rands) "]
[]
[null,null,"Project Amount",{"$nulls":4},{"$f":"H577","v":{"v":7763006.35,"d":"R7,763,006.35"}}]
[]
[null,null,"Professional Fees @ 12% including supervision, monitoring, travelling and printing.",{"$nulls":4},{"$f":"H586*0.12","v":{"v":931560.76,"d":"R931,560.76"}}]
[]
[null,null,"1. Professional Fees ",{"$nulls":4},{"$f":"H588-H592-H594","v":{"v":680560.76,"d":"R680,560.76"}}]
[]
[null,null,"2. Construction Superviasion………………………………………………………",{"$nulls":4},{"v":45000,"d":"R45,000.00"}]
[]
[null,null,"3. Recoverable Expenses…………………………………………",{"$nulls":4},{"v":206000,"d":"R206,000.00"}]
[]
[null,null,"Sub-Total 1",{"$nulls":4},{"$f":"SUM(H590:H594)","v":{"v":931560.76,"d":"R931,560.76"}}]
[]
[null,null,"Value-Added Tax (VAT)"]
[]
[null,null,"Add Vat @ 15%",{"$nulls":4},{"$f":"H596*0.15","v":{"v":139734.11,"d":"R139,734.11"}}]
[]
[null,null,"Total Professional Fees",{"$nulls":4},{"$f":"H596+H600","v":{"v":1071294.87,"d":"R1,071,294.87"}}]
[]
[]
[{"$nulls":7},{"$f":"H581+H602","v":{"v":9998752.17,"d":"R9,998,752.17"}}]
[{"$nulls":3},"New Project Cost"]
{"$rows_empty":27}
[{"$nulls":3},29]

{"sheet":"WARD 02 no water","index":2,"n_rows":558,"n_cols":376,"rows_kept":558,"hidden":true}
["Rate=G","CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["<NewDataSet>·  <xs:schema id=\"NewDataSet\" xmlns=\"\" xmlns:xs=\"http://www.w3.org/2001/XMLSchema\" xmlns:msdata=\"urn:schemas-microsoft-com:xml-msdata\">·    <xs:element name=\"NewDataSet\" msdata:IsDataSet=\"true\" msdata:MainDataTable=\"SummaryItems\" msdata:UseCurrentLocale=\"true\">·      <xs:complexType>·        <xs:choice minOccurs=\"0\" maxOccurs=\"unbounded\">·          <xs:element name=\"SummaryItems\">·            <xs:complexType>·              <xs:sequence>·                <xs:element name=\"ContractNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"ScheduleNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"SortNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"Item\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"SubTotalText\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"Description\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcType\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcValue\" type=\"xs:double\" minOccurs=\"0\" />·                <xs:element name=\"UseFirstSubTotal\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromWorks\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromProjected\" type=\"xs:boolean\" minOccurs=\"0\" />·              </xs:sequence>·            </xs:complexType>·          </xs:element>·        </xs:choice>·      </xs:complexType>·    </xs:element>·  </xs:schema>·</NewDataSet>","CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[198,"A","SANS\r\n1200 A","SECTION A : PRELIMINARY AND GENERAL"]
[]
[199,"A.1","8.3","FIXED-CHARGE ITEMS"]
[]
[200,"A.1.1","8.3.1","Contractual Requirements","Sum",{"v":1,"d":" 1"},{"$f":"K10","v":{"v":157500,"d":"157,500.0"}},{"$f":"(E10 = CHAR(37)) * (F10*G10/100) + (E10 <> CHAR(37)) * (F10*G10)","v":{"v":157500,"d":"R157,500.00"}},{"v":450000,"d":"450,000.0"},{"v":0.65,"d":"R0.65"},{"$f":"I10-(I10*J10)","v":{"v":157500,"d":"R157,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":420000,"d":"R420,000"},0.5,{"$f":"NK10*NJ10","v":210000}]
[]
[201,null,"8.3.2","Establish Facilities on the Site :"]
[]
[202,null,null,"a) Facilities for Engineer (SANS 1200 AB)"]
[]
[203,"A.1.2",null,"Offices: 1 furnished room with a telephone and 3 name-boards","Sum",{"v":1,"d":" 1"},{"$f":"K16","v":{"v":10500,"d":"10,500.0"}},{"$f":"(E16 = CHAR(37)) * (F16*G16/100) + (E16 <> CHAR(37)) * (F16*G16)","v":{"v":10500,"d":"R10,500.00"}},{"v":30000,"d":"30,000.0"},{"$f":"J10","v":{"v":0.65,"d":"R0.65"}},{"$f":"I16-(I16*J16)","v":{"v":10500,"d":"R10,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":60000,"d":"R60,000"},{"$f":"NK10","v":0.5},{"$f":"NK16*NJ16","v":30000}]
[]
[206,null,null,"b) Facilities for Contractor"]
[]
[207,"A.1.3",null,"Offices and storage sheds","Sum",{"v":1,"d":" 1"},{"$f":"K20","v":{"v":5687.5,"d":"5,687.5"}},{"$f":"(E20 = CHAR(37)) * (F20*G20/100) + (E20 <> CHAR(37)) * (F20*G20)","v":{"v":5687.5,"d":"R5,687.50"}},{"v":16250,"d":"16,250.0"},{"$f":"J16","v":{"v":0.65,"d":"R0.65"}},{"$f":"I20-(I20*J20)","v":{"v":5687.5,"d":"R5,687.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":32500,"d":"R32,500"},{"$f":"NK16","v":0.5},{"$f":"NK20*NJ20","v":16250}]
[]
[208,"A.1.4",null,"Workshops","Sum",{"v":1,"d":" 1"},{"$f":"K22","v":437.5},{"$f":"(E22 = CHAR(37)) * (F22*G22/100) + (E22 <> CHAR(37)) * (F22*G22)","v":{"v":437.5,"d":"R437.50"}},{"v":1250,"d":"1,250.0"},{"$f":"J20","v":{"v":0.65,"d":"R0.65"}},{"$f":"I22-(I22*J22)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":2500,"d":"R2,500"},{"$f":"NK20","v":0.5},{"$f":"NK22*NJ22","v":1250}]
[]
[209,"A.1.5",null,"Laboratories","Sum",{"v":1,"d":" 1"},{"$f":"K24","v":{"v":2187.5,"d":"2,187.5"}},{"$f":"(E24 = CHAR(37)) * (F24*G24/100) + (E24 <> CHAR(37)) * (F24*G24)","v":{"v":2187.5,"d":"R2,187.50"}},{"v":6250,"d":"6,250.0"},{"$f":"J22","v":{"v":0.65,"d":"R0.65"}},{"$f":"I24-(I24*J24)","v":{"v":2187.5,"d":"R2,187.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK22","v":0.5},{"$f":"NK24*NJ24","v":6250}]
[]
[210,"A.1.6",null,"Living accommodation","Sum",{"v":1,"d":" 1"},{"$f":"K26","v":{"v":4812.5,"d":"4,812.5"}},{"$f":"(E26 = CHAR(37)) * (F26*G26/100) + (E26 <> CHAR(37)) * (F26*G26)","v":{"v":4812.5,"d":"R4,812.50"}},{"v":13750,"d":"13,750.0"},{"$f":"J24","v":{"v":0.65,"d":"R0.65"}},{"$f":"I26-(I26*J26)","v":{"v":4812.5,"d":"R4,812.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK24","v":0.5},{"$f":"NK26*NJ26","v":13750}]
[]
[211,"A.1.7",null,"Ablution and latrine facilities","Sum",{"v":1,"d":" 1"},{"$f":"K28","v":{"v":875,"d":"875.0"}},{"$f":"(E28 = CHAR(37)) * (F28*G28/100) + (E28 <> CHAR(37)) * (F28*G28)","v":{"v":875,"d":"R875.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J26","v":{"v":0.65,"d":"R0.65"}},{"$f":"I28-(I28*J28)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK26","v":0.5},{"$f":"NK28*NJ28","v":2500}]
[]
[212,"A.1.8",null,"Tools and equipment","Sum",{"v":1,"d":" 1"},{"$f":"K30","v":{"v":4812.5,"d":"4,812.5"}},{"$f":"(E30 = CHAR(37)) * (F30*G30/100) + (E30 <> CHAR(37)) * (F30*G30)","v":{"v":4812.5,"d":"R4,812.50"}},{"v":13750,"d":"13,750.0"},{"$f":"J28","v":{"v":0.65,"d":"R0.65"}},{"$f":"I30-(I30*J30)","v":{"v":4812.5,"d":"R4,812.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK28","v":0.5},{"$f":"NK30*NJ30","v":13750}]
[]
[213,"A.1.9",null,"Water supplies, electric power and communications","Sum",{"v":1,"d":" 1"},{"$f":"K32","v":{"v":8750,"d":"8,750.0"}},{"$f":"(E32 = CHAR(37)) * (F32*G32/100) + (E32 <> CHAR(37)) * (F32*G32)","v":{"v":8750,"d":"R8,750.00"}},{"v":25000,"d":"25,000.0"},{"$f":"J30","v":{"v":0.65,"d":"R0.65"}},{"$f":"I32-(I32*J32)","v":{"v":8750,"d":"R8,750.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":50000,"d":"R50,000"},{"$f":"NK30","v":0.5},{"$f":"NK32*NJ32","v":25000}]
[]
[214,"A.1.10",null,"Dealing with water (Subclause 5.5)","Sum",{"v":1,"d":" 1"},{"$f":"K34","v":{"v":2187.5,"d":"2,187.5"}},{"$f":"(E34 = CHAR(37)) * (F34*G34/100) + (E34 <> CHAR(37)) * (F34*G34)","v":{"v":2187.5,"d":"R2,187.50"}},{"v":6250,"d":"6,250.0"},{"$f":"J32","v":{"v":0.65,"d":"R0.65"}},{"$f":"I34-(I34*J34)","v":{"v":2187.5,"d":"R2,187.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK32","v":0.5},{"$f":"NK34*NJ34","v":6250}]
[]
[220,"A.1.11","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":" 1"},{"$f":"K36","v":{"v":875,"d":"875.0"}},{"$f":"(E36 = CHAR(37)) * (F36*G36/100) + (E36 <> CHAR(37)) * (F36*G36)","v":{"v":875,"d":"R875.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J34","v":{"v":0.65,"d":"R0.65"}},{"$f":"I36-(I36*J36)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK34","v":0.5},{"$f":"NK36*NJ36","v":2500}]
[]
[221,"A.1.12","8.3.4","Remove Engineer's and Contractor's Site establishment on completion","Sum",{"v":1,"d":" 1"},{"$f":"K38","v":{"v":1312.5,"d":"1,312.5"}},{"$f":"(E38 = CHAR(37)) * (F38*G38/100) + (E38 <> CHAR(37)) * (F38*G38)","v":{"v":1312.5,"d":"R1,312.50"}},{"v":3750,"d":"3,750.0"},{"$f":"J36","v":{"v":0.65,"d":"R0.65"}},{"$f":"I38-(I38*J38)","v":{"v":1312.5,"d":"R1,312.50"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK38*NJ38","v":3750}]
[]
[293,"A.1.13","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","Sum",{"v":1,"d":" 1"},{"$f":"K40","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E40 = CHAR(37)) * (F40*G40/100) + (E40 <> CHAR(37)) * (F40*G40)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J38","v":{"v":0.65,"d":"R0.65"}},{"$f":"I40-(I40*J40)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":100000,"d":"R100,000"},0.5,{"$f":"NK40*NJ40","v":50000}]
[]
[222,"A.2","8.4","TIME-RELATED ITEMS"]
[]
[223,"A.2.1","8.4.1","Contractual Requirements","month",{"v":4,"d":" 4"},{"$f":"K44","v":{"v":12250,"d":"12,250.0"}},{"$f":"(E44 = CHAR(37)) * (F44*G44/100) + (E44 <> CHAR(37)) * (F44*G44)","v":{"v":49000,"d":"R49,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J40","v":{"v":0.65,"d":"R0.65"}},{"$f":"I44-(I44*J44)","v":{"v":12250,"d":"R12,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":12000,"d":"R12,000"},0.5,{"$f":"NK44*NJ44","v":6000}]
[]
[224,null,"8.4.2","Operate and maintain facilities on the Site:"]
[]
[225,null,"8.4.2.1","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
[]
[226,"A.2.2",null,"Offices: 1 room, etc., as for item .1.2","month",{"$f":"F44","v":{"v":4,"d":" 4"}},{"$f":"K50","v":437.5},{"$f":"(E50 = CHAR(37)) * (F50*G50/100) + (E50 <> CHAR(37)) * (F50*G50)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J44","v":{"v":0.65,"d":"R0.65"}},{"$f":"I50-(I50*J50)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK50*NJ50","v":625}]
[]
[227,"A.2.3",null,"Survey assistants and material","month",{"$f":"F50","v":{"v":4,"d":" 4"}},{"$f":"K52","v":{"v":2625,"d":"2,625.0"}},{"$f":"(E52 = CHAR(37)) * (F52*G52/100) + (E52 <> CHAR(37)) * (F52*G52)","v":{"v":10500,"d":"R10,500.00"}},{"v":7500,"d":"7,500.0"},{"$f":"J50","v":{"v":0.65,"d":"R0.65"}},{"$f":"I52-(I52*J52)","v":{"v":2625,"d":"R2,625.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK52*NJ52","v":3750}]
[]
[230,null,"8.4.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
[]
[231,"A.2.4",null,"Offices and storage sheds","month",{"$f":"F52","v":{"v":4,"d":" 4"}},{"$f":"K56","v":437.5},{"$f":"(E56 = CHAR(37)) * (F56*G56/100) + (E56 <> CHAR(37)) * (F56*G56)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J52","v":{"v":0.65,"d":"R0.65"}},{"$f":"I56-(I56*J56)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK56*NJ56","v":625}]
[]
[232,"A.2.5",null,"Workshops","month",{"$f":"F56","v":{"v":4,"d":" 4"}},{"$f":"K58","v":437.5},{"$f":"(E58 = CHAR(37)) * (F58*G58/100) + (E58 <> CHAR(37)) * (F58*G58)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J56","v":{"v":0.65,"d":"R0.65"}},{"$f":"I58-(I58*J58)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":750,"d":"R750"},0.5,{"$f":"NK58*NJ58","v":375}]
[]
[233,"A.2.6",null,"Laboratories","month",{"$f":"F58","v":{"v":4,"d":" 4"}},{"$f":"K60","v":437.5},{"$f":"(E60 = CHAR(37)) * (F60*G60/100) + (E60 <> CHAR(37)) * (F60*G60)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J58","v":{"v":0.65,"d":"R0.65"}},{"$f":"I60-(I60*J60)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":500,"d":"R500"},0.5,{"$f":"NK60*NJ60","v":250}]
[]
[234,"A.2.7",null,"Living accommodation","month",{"$f":"F60","v":{"v":4,"d":" 4"}},{"$f":"K62","v":{"v":2275,"d":"2,275.0"}},{"$f":"(E62 = CHAR(37)) * (F62*G62/100) + (E62 <> CHAR(37)) * (F62*G62)","v":{"v":9100,"d":"R9,100.00"}},{"v":6500,"d":"6,500.0"},{"$f":"J60","v":{"v":0.65,"d":"R0.65"}},{"$f":"I62-(I62*J62)","v":{"v":2275,"d":"R2,275.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":6500,"d":"R6,500"},0.5,{"$f":"NK62*NJ62","v":3250}]
[]
[235,"A.2.8",null,"Ablution and latrine facilities","month",{"$f":"F62","v":{"v":4,"d":" 4"}},{"$f":"K64","v":{"v":700,"d":"700.0"}},{"$f":"(E64 = CHAR(37)) * (F64*G64/100) + (E64 <> CHAR(37)) * (F64*G64)","v":{"v":2800,"d":"R2,800.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J62","v":{"v":0.65,"d":"R0.65"}},{"$f":"I64-(I64*J64)","v":{"v":700,"d":"R700.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":4000,"d":"R4,000"},0.5,{"$f":"NK64*NJ64","v":2000}]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H6:H64)","v":{"v":313337.5,"d":"R313,337.50"}}]
[]
[null,{"$f":"B1","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B2","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H65","v":{"v":313337.5,"d":"R313,337.50"}}]
[236,"A.2.9",null,"Tools and equipment","month",{"$f":"F64","v":{"v":4,"d":" 4"}},{"$f":"K73","v":{"v":875,"d":"875.0"}},{"$f":"(E73 = CHAR(37)) * (F73*G73/100) + (E73 <> CHAR(37)) * (F73*G73)","v":{"v":3500,"d":"R3,500.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J64","v":{"v":0.65,"d":"R0.65"}},{"$f":"I73-(I73*J73)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK74*NJ74","v":2500}]
[237,"A.2.10",null,"Water supplies, electric power and communications","month",{"$f":"F73","v":{"v":4,"d":" 4"}},{"$f":"K75","v":437.5},{"$f":"(E75 = CHAR(37)) * (F75*G75/100) + (E75 <> CHAR(37)) * (F75*G75)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J73","v":{"v":0.65,"d":"R0.65"}},{"$f":"I75-(I75*J75)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK76*NJ76","v":1250}]
[238,"A.2.11",null,"Dealing with water (Subclause 5.5)","month",{"$f":"F75","v":{"v":4,"d":" 4"}},{"$f":"K77","v":262.5},{"$f":"(E77 = CHAR(37)) * (F77*G77/100) + (E77 <> CHAR(37)) * (F77*G77)","v":{"v":1050,"d":"R1,050.00"}},{"v":750,"d":"750.0"},{"$f":"J75","v":{"v":0.65,"d":"R0.65"}},{"$f":"I77-(I77*J77)","v":{"v":262.5,"d":"R262.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":1500,"d":"R1,500"},0.5,{"$f":"NK78*NJ78","v":750}]
[239,"A.2.12",null,"Access (Subclause 5.8)","month",{"$f":"F77","v":{"v":4,"d":" 4"}},{"$f":"K79","v":{"v":875,"d":"875.0"}},{"$f":"(E79 = CHAR(37)) * (F79*G79/100) + (E79 <> CHAR(37)) * (F79*G79)","v":{"v":3500,"d":"R3,500.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J77","v":{"v":0.65,"d":"R0.65"}},{"$f":"I79-(I79*J79)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK80*NJ80","v":2500}]
[244,"A.2.13","8.4.3","Supervision","month",{"$f":"F79","v":{"v":4,"d":" 4"}},{"$f":"K81","v":{"v":12250,"d":"12,250.0"}},{"$f":"(E81 = CHAR(37)) * (F81*G81/100) + (E81 <> CHAR(37)) * (F81*G81)","v":{"v":49000,"d":"R49,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J79","v":{"v":0.65,"d":"R0.65"}},{"$f":"I81-(I81*J81)","v":{"v":12250,"d":"R12,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":120000,"d":"R120,000"},0.5,{"$f":"NK82*NJ82","v":60000}]
[245,"A.2.14","8.4.4","Company and head office overhead costs","month",{"$f":"F81","v":{"v":4,"d":" 4"}},{"$f":"K83","v":{"v":875,"d":"875.0"}},{"$f":"(E83 = CHAR(37)) * (F83*G83/100) + (E83 <> CHAR(37)) * (F83*G83)","v":{"v":3500,"d":"R3,500.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J81","v":{"v":0.65,"d":"R0.65"}},{"$f":"I83-(I83*J83)","v":{"v":875,"d":"R875.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK84*NJ84","v":2500}]
[246,"A.2.15","8.4.5","Other time-related obligations","month",{"$f":"F83","v":{"v":4,"d":" 4"}},{"$f":"K85","v":437.5},{"$f":"(E85 = CHAR(37)) * (F85*G85/100) + (E85 <> CHAR(37)) * (F85*G85)","v":{"v":1750,"d":"R1,750.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J83","v":{"v":0.65,"d":"R0.65"}},{"$f":"I85-(I85*J85)","v":{"v":437.5,"d":"R437.50"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"A.2.16","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","month",{"$f":"F85","v":{"v":4,"d":" 4"}},{"$f":"K87","v":{"v":5250,"d":"5,250.0"}},{"$f":"(E87 = CHAR(37)) * (F87*G87/100) + (E87 <> CHAR(37)) * (F87*G87)","v":{"v":21000,"d":"R21,000.00"}},{"v":15000,"d":"15,000.0"},{"$f":"J85","v":{"v":0.65,"d":"R0.65"}},{"$f":"I87-(I87*J87)","v":{"v":5250,"d":"R5,250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK88*NJ88","v":1250}]
[297,"A.3","8.8","HEALTH & SAFETY"]
[]
[298,"A.3.1","8.8.1","Provision for use by the Engineer of an independent Health and Safety Agent for the compilation and maintenance of Health and Safety Plan including Risk Assessment, Safe Work Procedure and Method Statement","PC Sum",{"v":1,"d":" 1"},{"$f":"K91","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E91 = CHAR(37)) * (F91*G91/100) + (E91 <> CHAR(37)) * (F91*G91)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J87","v":{"v":0.65,"d":"R0.65"}},{"$f":"I91-(I91*J91)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[299,"A.3.2","8.8.2","Cost of health and safety measures required in terms of the Construction Regulations of the Occupation Health and Safety Act (2003)","PC Sum",{"v":1,"d":" 1"},{"$f":"K93","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E93 = CHAR(37)) * (F93*G93/100) + (E93 <> CHAR(37)) * (F93*G93)","v":{"v":17500,"d":"R17,500.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J91","v":{"v":0.65,"d":"R0.65"}},{"$f":"I93-(I93*J93)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[301,"A.3.4",null,"Handling cost and profit in respect of sub-item A.4.1 to A.4.3","%",{"$f":"SUM(H91:H93)","v":{"v":52500,"d":"52 500"}},0.1,{"$f":"(E95 = CHAR(37)) * (F95*G95/100) + (E95 <> CHAR(37)) * (F95*G95)","v":{"v":52.5,"d":"R52.50"}},0.1,{"$f":"J93","v":{"v":0.65,"d":"R0.65"}},{"$f":"I95-(I95*J95)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":235000,"d":"R235,000.00"}]
[]
[null,"A.4","8.8","TRAINING"]
[]
[null,"A.4.1",null,"Wages and salaries of local and other labourers employed by Contractor,Sub-Contractor and Emerging Contractors in respet of training periods for on-site training by the Contractor during which no productive work is executed.","PC Sum",{"v":1,"d":" 1"},{"$f":"K99","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E99 = CHAR(37)) * (F99*G99/100) + (E99 <> CHAR(37)) * (F99*G99)","v":{"v":17500,"d":"R17,500.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J95","v":{"v":0.65,"d":"R0.65"}},{"$f":"I99-(I99*J99)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.2",null,"Acrredited and approved training courses for selected local and other labourers including wages during training as approved by Client.","Prov. Sum",{"v":1,"d":" 1"},{"$f":"K101","v":{"v":52500,"d":"52,500.0"}},{"$f":"(E101 = CHAR(37)) * (F101*G101/100) + (E101 <> CHAR(37)) * (F101*G101)","v":{"v":52500,"d":"R52,500.00"}},{"v":150000,"d":"150,000.0"},{"$f":"J99","v":{"v":0.65,"d":"R0.65"}},{"$f":"I101-(I101*J101)","v":{"v":52500,"d":"R52,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H99:H102)","v":{"v":70000,"d":"70 000"}},0.1,{"$f":"(E103 = CHAR(37)) * (F103*G103/100) + (E103 <> CHAR(37)) * (F103*G103)","v":{"v":70,"d":"R70.00"}},0.1,{"$f":"J101","v":{"v":0.65,"d":"R0.65"}},{"$f":"I103-(I103*J103)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":200000,"d":"R200,000.00"}]
[]
[null,"A.5","8.10","WAYLEAVE APPLICATIONS TO LOCAL MUNICIPALITY"]
[]
[302,"A.5.1",null,"Application of wayleave to relevant stakeholders prior commencement of works.","PC Sum",{"v":1,"d":" 1"},{"$f":"K107","v":{"v":3500,"d":"3,500.0"}},{"$f":"(E107 = CHAR(37)) * (F107*G107/100) + (E107 <> CHAR(37)) * (F107*G107)","v":{"v":3500,"d":"R3,500.00"}},{"v":10000,"d":"10,000.0"},{"$f":"J103","v":{"v":0.65,"d":"R0.65"}},{"$f":"I107-(I107*J107)","v":{"v":3500,"d":"R3,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[303,"A.5.2","8.10","WAYLEAVE APPLICATIONS TO ESKOM FOR CONSTRUCTION UNDER PYLONS ","PC Sum",{"v":1,"d":" 1"},{"$f":"K109","v":{"v":35000,"d":"35,000.0"}},{"$f":"(E109 = CHAR(37)) * (F109*G109/100) + (E109 <> CHAR(37)) * (F109*G109)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J107","v":{"v":0.65,"d":"R0.65"}},{"$f":"I109-(I109*J109)","v":{"v":35000,"d":"R35,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[305,"A.45.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H107:H109)","v":{"v":38500,"d":"38 500"}},0.1,{"$f":"(E111 = CHAR(37)) * (F111*G111/100) + (E111 <> CHAR(37)) * (F111*G111)","v":{"v":38.5,"d":"R38.50"}},0.1,{"$f":"J109","v":{"v":0.65,"d":"R0.65"}},{"$f":"I111-(I111*J111)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":110000,"d":"R110,000.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H72:H113)","v":{"v":559548.5,"d":"R559,548.50"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"H114-I114","v":{"$error":"#REF!"}},{"$nulls":361},{"$f":"NH487","v":{"$error":"#REF!"}},null,{"$f":"NH114-H114","v":{"$error":"#REF!"}}]
[null,"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
[null,"CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 B : PRIME COST ITEMS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":6},"Provision for use by Engineer of a Geotech Engineer Services, required during the construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P119 = CHAR(37)) * (Q119*R119/100) + (P119 <> CHAR(37)) * (Q119*R119)","v":{"$error":"#REF!"}},{"$nulls":351},"QTY"]
[null,"B","SANS\r\n1200 B","SECTION B : PRIME COST ITEMS"]
[{"$nulls":14},"Provision for use by the Engineer of the Mechanical Engineer Services required during construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P121 = CHAR(37)) * (Q121*R121/100) + (P121 <> CHAR(37)) * (Q121*R121)","v":{"$error":"#REF!"}}]
[null,"B.1","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[]
[null,"B.1.1",null,"Provision of accommodation for Engineer's representative for the duration of the contract","month",{"$f":"F87","v":{"v":4,"d":" 4"}},{"$f":"K124","v":{"v":7500,"d":"7,500.0"}},{"$f":"(E124 = CHAR(37)) * (F124*G124/100) + (E124 <> CHAR(37)) * (F124*G124)","v":{"v":30000,"d":"R30,000.00"}},{"v":15000,"d":"15,000.0"},{"v":0.5,"d":"R0.50"},{"$f":"I124-(I124*J124)","v":{"v":7500,"d":"R7,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.2",null,"Telephone calls for the Engineer","month",{"$f":"F124","v":{"v":4,"d":" 4"}},{"$f":"K126","v":{"v":750,"d":"750.0"}},{"$f":"(E126 = CHAR(37)) * (F126*G126/100) + (E126 <> CHAR(37)) * (F126*G126)","v":{"v":3000,"d":"R3,000.00"}},{"v":1500,"d":"1,500.0"},{"$f":"J124","v":{"v":0.5,"d":"R0.50"}},{"$f":"I126-(I126*J126)","v":{"v":750,"d":"R750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.3","8.6","Prime cost of laboratory testing by other concerns where so directed by the Engineer","month",{"$f":"F126","v":{"v":4,"d":" 4"}},{"v":10000,"d":"10,000.0"},{"$f":"(E128 = CHAR(37)) * (F128*G128/100) + (E128 <> CHAR(37)) * (F128*G128)","v":{"v":40000,"d":"R40,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J126","v":{"v":0.5,"d":"R0.50"}},{"$f":"I128-(I128*J128)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.4",null,"Comminity and Social Development Support throughout the Project Period","month",{"$f":"F128","v":{"v":4,"d":" 4"}},{"$f":"K130","v":{"v":25000,"d":"25,000.0"}},{"$f":"(E130 = CHAR(37)) * (F130*G130/100) + (E130 <> CHAR(37)) * (F130*G130)","v":{"v":100000,"d":"R100,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J128","v":{"v":0.5,"d":"R0.50"}},{"$f":"I130-(I130*J130)","v":{"v":25000,"d":"R25,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.5",null,"Project Social Facilitation","month",{"$f":"F128","v":{"v":4,"d":" 4"}},{"$f":"K132","v":{"v":27500,"d":"27,500.0"}},{"$f":"(E132 = CHAR(37)) * (F132*G132/100) + (E132 <> CHAR(37)) * (F132*G132)","v":{"v":110000,"d":"R110,000.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J130","v":{"v":0.5,"d":"R0.50"}},{"$f":"I132-(I132*J132)","v":{"v":27500,"d":"R27,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.6",null,"Required Additional Survey by Engineer","month",{"$f":"F132","v":{"v":4,"d":" 4"}},{"$f":"K134","v":{"v":17500,"d":"17,500.0"}},{"$f":"(E134 = CHAR(37)) * (F134*G134/100) + (E134 <> CHAR(37)) * (F134*G134)","v":{"v":70000,"d":"R70,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J132","v":{"v":0.5,"d":"R0.50"}},{"$f":"I134-(I134*J134)","v":{"v":17500,"d":"R17,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.7",null,"Remuneration of Health and Safety Agent","month",{"$f":"F134","v":{"v":4,"d":" 4"}},{"$f":"K136","v":{"v":27500,"d":"27,500.0"}},{"$f":"(E136 = CHAR(37)) * (F136*G136/100) + (E136 <> CHAR(37)) * (F136*G136)","v":{"v":110000,"d":"R110,000.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J134","v":{"v":0.5,"d":"R0.50"}},{"$f":"I136-(I136*J136)","v":{"v":27500,"d":"R27,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.8",null,"Remuneration of three Community Liaison Officer(CLO x 2) including transport, cellphone and overtime from three wards, 1 & 2 ","month",{"$f":"F136","v":{"v":4,"d":" 4"}},{"$f":"K138","v":{"v":16000,"d":"16,000.0"}},{"$f":"(E138 = CHAR(37)) * (F138*G138/100) + (E138 <> CHAR(37)) * (F138*G138)","v":{"v":64000,"d":"R64,000.00"}},{"$f":"2*16000","v":{"v":32000,"d":"32,000.0"}},{"$f":"J136","v":{"v":0.5,"d":"R0.50"}},{"$f":"I138-(I138*J138)","v":{"v":16000,"d":"R16,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.9",null,"Allow for the testing and commissioning of new water and sewer networks, as well as outfall pipes.","sum",{"v":1,"d":" 1"},{"$f":"K140","v":{"v":50000,"d":"50,000.0"}},{"$f":"(E140 = CHAR(37)) * (F140*G140/100) + (E140 <> CHAR(37)) * (F140*G140)","v":{"v":50000,"d":"R50,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J138","v":{"v":0.5,"d":"R0.50"}},{"$f":"I140-(I140*J140)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.10",null,"Provision shall be made for a specialist to assess the structural integrity of the reservoir and elevated tank, as well as to evaluate the mechanical strength of the outlet pipes, fittings, and couplings associated with these structures. The specialist shall also coordinate and oversee the execution of the water-tightness test following the completion of all connections","Provision sum",{"v":1,"d":" 1"},{"v":35000,"d":"35,000.0"},{"$f":"(E142 = CHAR(37)) * (F142*G142/100) + (E142 <> CHAR(37)) * (F142*G142)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"B.1.11",null,"Overheads,charges and profit on item B.1.1 to B.1.10","%",{"$f":"SUM(H124:H142)","v":{"v":612000,"d":"612,000"}},0.1,{"$f":"(E144 = CHAR(37)) * (F144*G144/100) + (E144 <> CHAR(37)) * (F144*G144)","v":{"v":612,"d":"R612.00"}},{"$nulls":362},{"v":4621500,"d":"R4,621,500.00"}]
{"$rows_empty":20}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H120:H164)","v":{"v":612612,"d":"R612,612.00"}},{"$f":"H114+H165","v":{"v":1172160.5,"d":"R1,172,160.50"}}]
[]
[null,{"$f":"B115","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B116","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 C : SITE CLEARANCE"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[2057,"C","SANS\r\n1200 C","SECTION C : SITE CLEARANCE"]
[]
[2058,"C.1",null,"CLEAR SITE",{"$nulls":5},"Ward 02 Sewer"]
[]
[2059,"C.1.1","8.2.1","Clear and grub pipeline route 3m wide","m",{"$f":"I176+J176+K176","v":{"v":1965,"d":"1 965"}},{"v":25,"d":"25.0"},{"$f":"(E176 = CHAR(37)) * (F176*G176/100) + (E176 <> CHAR(37)) * (F176*G176)","v":{"v":49125,"d":"R49,125.00"}},null,{"v":1965.1,"d":"R1,965.10"},{"$nulls":360},{"v":2228,"d":"R2,228.00"},null,2130,{"$f":"NI176*1.046","v":{"v":2228,"d":"2 228"}},{"$f":"NJ176-NI176","v":{"v":98,"d":" 98"}}]
[]
[11863,"C.1.2","8.2.2","Remove trees of girth: Over and up to"]
[]
[11864,"C.1.2.1",null,"1,0 m 2,0 m","No.",{"v":20,"d":" 20"},{"v":2800,"d":"2,800.0"},{"$f":"(E180 = CHAR(37)) * (F180*G180/100) + (E180 <> CHAR(37)) * (F180*G180)","v":{"v":56000,"d":"R56,000.00"}},{"$nulls":362},{"v":10,"d":"R10.00"},null,null,{"v":10,"d":" 10"}]
[]
[null,"C.1.3","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)"]
[]
[null,"C.1.3.1",null,"Clear and grub pipeline route 3m wide","m",{"$f":"F176*0.15","v":295},{"v":25,"d":"25.0"},{"$f":"(E184 = CHAR(37)) * (F184*G184/100) + (E184 <> CHAR(37)) * (F184*G184)","v":{"v":7375,"d":"R7,375.00"}},{"$nulls":362},{"v":150,"d":"R150.00"}]
[]
[null,"C.1.3.2",null,"Working areas","m²",{"$f":"(F176*0.76*1.5)*0.15","v":336},{"v":25,"d":"25.0"},{"$f":"(E186 = CHAR(37)) * (F186*G186/100) + (E186 <> CHAR(37)) * (F186*G186)","v":{"v":8400,"d":"R8,400.00"}},{"$nulls":362},{"v":1526,"d":"R1,526.00"}]
[]
[null,"C.2","8.2.5","Take down and re-erect existing fences (all types of fences and boundaries)","m",{"$f":"F176*0.25","v":491},{"v":80,"d":"80.0"},{"$f":"(E188 = CHAR(37)) * (F188*G188/100) + (E188 <> CHAR(37)) * (F188*G188)","v":{"v":39280,"d":"R39,280.00"}},{"$nulls":362},{"v":981,"d":"R981.00"}]
[]
[11865,"C.7","1200 DA","EXCAVATION"]
[]
[11866,"C.7.1","8.3.1","Remove topsoil to nominal depth 150 mm, stockpile, and maintain for reinstating.","m³",{"$f":"(F176*0.76*0.15)","v":224},{"v":25,"d":"25.0"},{"$f":"(E192 = CHAR(37)) * (F192*G192/100) + (E192 <> CHAR(37)) * (F192*G192)","v":{"v":5600,"d":"R5,600.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*3*0.15","v":{"v":1003,"d":"1 003"}}]
[]
[11867,"C.8",null,"FINISHINGS"]
[]
[11868,"C.8.1","8.3.6","Reinstate road surfaces complete with all courses in  "]
[]
[11869,"C.8.1.1",null,"Block Paved surfaced- the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of paving blocks to existing thickness.","m²",{"v":0,"d":" 0"},{"v":180,"d":"180.0"},{"$f":"(E198 = CHAR(37)) * (F198*G198/100) + (E198 <> CHAR(37)) * (F198*G198)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":150,"d":"R150.00"},null,null,{"$f":"10*3*5","v":{"v":150,"d":" 150"}}]
[]
[11870,"C.8.1.2",null,"Gravel shoulders- the rate shall cover the supply of gravel shoulder materials and compactions of material to the existing specification.","m²",{"$f":"258*1.2*0.08*0.5","v":{"v":12,"d":" 12"}},{"v":80,"d":"80.0"},{"$f":"(E200 = CHAR(37)) * (F200*G200/100) + (E200 <> CHAR(37)) * (F200*G200)","v":{"v":960,"d":"R960.00"}},{"$nulls":362},{"v":24,"d":"R24.00"},null,null,{"$f":"10*3*0.8","v":{"v":24,"d":" 24"}}]
[]
[11871,"C.8.1.3",null,"Kerbing in Ward 02","m",{"$f":"258*0.5","v":{"v":129,"d":" 129"}},{"v":80,"d":"80.0"},{"$f":"(E202 = CHAR(37)) * (F202*G202/100) + (E202 <> CHAR(37)) * (F202*G202)","v":{"v":10320,"d":"R10,320.00"}},{"$nulls":362},{"v":1114,"d":"R1,114.00"},null,null,{"$f":"NJ176*0.5","v":{"v":1114,"d":"1 114"}}]
[]
[null,"C.8.1.4",null,"Concrete Surfaced Household Access","m²",0,{"v":180,"d":"180.0"},{"$f":"(E204 = CHAR(37)) * (F204*G204/100) + (E204 <> CHAR(37)) * (F204*G204)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":848,"d":"R848.00"},null,null,{"$f":"(5.3*10)*16","v":{"v":848,"d":" 848"}}]
[]
[null,"C.8.1.5",null,"Asphalt Surfacing - thickness from 25mm to 50mm in the roadway, the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of asphalt surface to existing thickness IN Ward 02","m²",{"$f":"258*2.5","v":{"v":645,"d":" 645"}},79.2,{"$f":"(E206 = CHAR(37)) * (F206*G206/100) + (E206 <> CHAR(37)) * (F206*G206)","v":{"v":51084,"d":"R51,084.00"}},{"$nulls":362},{"v":1337,"d":"R1,337.00"}]
[]
[{"$nulls":3},"Gravel Surfacing -  the rate shall cover the supply of layer materials and compaction of layers to the existing specification, and supply and lay of gravel wearing course surface to existing thickness.","m²",{"$f":"122*2.5*0.5","v":{"v":153,"d":" 153"}},{"v":180,"d":"180.0"},{"$f":"(E208 = CHAR(37)) * (F208*G208/100) + (E208 <> CHAR(37)) * (F208*G208)","v":{"v":27540,"d":"R27,540.00"}}]
[]
[null,"C.8.2","8.3.6","Reinstate stormwater open drains"]
[]
[11869,"C.8.2.1",null,"kerb Channel in Ward 02","m",{"$f":"258*0.5","v":{"v":129,"d":" 129"}},{"v":230,"d":"230.0"},{"$f":"(E212 = CHAR(37)) * (F212*G212/100) + (E212 <> CHAR(37)) * (F212*G212)","v":{"v":29670,"d":"R29,670.00"}},{"$nulls":362},{"v":557,"d":"R557.00"},null,null,{"$f":"NJ176*0.25","v":{"v":557,"d":" 557"}}]
[]
[11869,"C.8.2.2",null,"Side V-drain","m",{"v":0,"d":" 0"},{"v":230,"d":"230.0"},{"$f":"(E214 = CHAR(37)) * (F214*G214/100) + (E214 <> CHAR(37)) * (F214*G214)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*0.45","v":{"v":1003,"d":"1 003"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H172:H215)","v":{"v":285354,"d":"R285,354.00"}}]
[]
[null,{"$f":"B167","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B168","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[1991,"D","SANS\r\n1200 DB","SECTION D : PIPE TRENCHES",{"$nulls":368},"Width =",1.15,1.2]
[]
[11873,"D.1",null,"PIPE TRENCHES",{"$nulls":368},"pipe diameter =",0.65]
[{"$nulls":372},"Width =",{"$f":"NJ225+0.6","v":1.25},{"$f":"NJ226*1.045","v":1.30625}]
[11874,null,"8.3.2(a)","Excavate in all materials for trenches backfill, compact, and dispose of surplus/unsuitable material, for pipes up to 250 mm diam. for total trench depth:",{"$nulls":5},"Ward 02 Sewer",null,"Total","WIDTH (0.3+0.16+0.3=0.76","VOLUME",{"$nulls":359},{"$f":"F176","v":{"v":1965,"d":"1 965"}}]
[]
[2056,"D.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m",{"$f":"L229","v":{"v":20,"d":" 20"}},{"v":120,"d":"120.0"},{"$f":"(E229 = CHAR(37)) * (F229*G229/100) + (E229 <> CHAR(37)) * (F229*G229)","v":{"v":2400,"d":"R2,400.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$D$817","v":{"v":20.06,"d":"R20.06"}},null,{"$f":"K229+J229+I229","v":{"v":20.06,"d":"R20.06"}},{"v":0.76,"d":"R0.76"},{"$f":"L229*M229*1","v":{"v":15.25,"d":"R15.25"}},{"$nulls":356},{"v":423,"d":"R423.00"},null,null,0.19,{"$f":"$NJ$227*NJ229","v":373.35}]
[]
[1992,"D.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m",{"$f":"L231","v":{"v":973,"d":" 973"}},{"v":140,"d":"140.0"},{"$f":"(E231 = CHAR(37)) * (F231*G231/100) + (E231 <> CHAR(37)) * (F231*G231)","v":{"v":136220,"d":"R136,220.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$E$817","v":{"v":972.55,"d":"R972.55"}},null,{"$f":"K231+J231+I231","v":{"v":972.55,"d":"R972.55"}},{"v":0.76,"d":"R0.76"},{"$f":"L231*M231*1","v":{"v":739.14,"d":"R739.14"}},{"$nulls":356},{"v":1203,"d":"R1,203.00"},null,null,0.54,{"$f":"$NJ$227*NJ231","v":{"v":1061.1,"d":"1061.10"}}]
[]
[1993,"D.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m",{"$f":"L233","v":{"v":759,"d":" 759"}},{"v":160,"d":"160.0"},{"$f":"(E233 = CHAR(37)) * (F233*G233/100) + (E233 <> CHAR(37)) * (F233*G233)","v":{"v":121440,"d":"R121,440.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$F$817","v":{"v":759.16,"d":"R759.16"}},null,{"$f":"K233+J233+I233","v":{"v":759.16,"d":"R759.16"}},{"v":0.76,"d":"R0.76"},{"$f":"L233*M233*1","v":{"v":576.96,"d":"R576.96"}},{"$nulls":356},{"v":446,"d":"R446.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$227*NJ233","v":{"v":393,"d":"393.00"}}]
[]
[2015,"D.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m",{"$f":"L235","v":{"v":542,"d":" 542"}},{"v":200,"d":"200.0"},{"$f":"(E235 = CHAR(37)) * (F235*G235/100) + (E235 <> CHAR(37)) * (F235*G235)","v":{"v":108400,"d":"R108,400.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$G$817","v":{"v":541.66,"d":"R541.66"}},null,{"$f":"K235+J235+I235","v":{"v":541.66,"d":"R541.66"}},{"v":0.76,"d":"R0.76"},{"$f":"L235*M235*1","v":{"v":411.66,"d":"R411.66"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ235","v":137.55}]
[{"$nulls":373},{"$f":"SUM(NJ229:NJ235)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK229:NK235)","v":{"v":1965,"d":"1965.00"}}]
[2015,"D.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m",{"$f":"L237","v":{"v":163,"d":" 163"}},{"v":280,"d":"280.0"},{"$f":"(E237 = CHAR(37)) * (F237*G237/100) + (E237 <> CHAR(37)) * (F237*G237)","v":{"v":45640,"d":"R45,640.00"}},null,{"$f":"'[2]SEWER QUANTITIES'!$H$817+'[2]SEWER QUANTITIES'!$I$817","v":{"v":162.94,"d":"R162.94"}},null,{"$f":"K237+J237+I237","v":{"v":162.94,"d":"R162.94"}},{"v":0.76,"d":"R0.76"},{"$f":"L237*M237*1","v":{"v":123.83,"d":"R123.83"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ237","v":137.55}]
[{"$nulls":11},{"$f":"SUM(L229:L237)","v":{"v":2456.37,"d":"R2,456.37"}},null,{"$f":"SUM(N229:N237)","v":{"v":1866.84,"d":"R1,866.84"}}]
[1994,null,"8.3.2(b)","Extra-over  incl. for (prov):"]
[{"$nulls":8},{"$f":"N238","v":{"v":1866.84,"d":"R1,866.84"}},{"$nulls":364},{"$f":"NJ227*NJ226*4","v":{"v":9825,"d":"9 825"}},3025,{"$f":"NJ240-NK240","v":{"v":6800,"d":"6 800"}}]
[1995,"D.1.5",null,"Intermediate excavation","m³",{"$f":"J241","v":{"v":280,"d":" 280"}},{"v":220,"d":"220.0"},{"$f":"(E241 = CHAR(37)) * (F241*G241/100) + (E241 <> CHAR(37)) * (F241*G241)","v":{"v":61600,"d":"R61,600.00"}},{"v":0.15,"d":"R0.15"},{"$f":"I241*I240","v":{"v":280.03,"d":"R280.03"}},{"$nulls":360},{"v":2115,"d":"R2,115.00"}]
[{"$nulls":372},{"$f":"$F$229*4*$NJ$226","v":100},0.19,{"$f":"$NJ$240*NJ242","v":1866.75}]
[1996,"D.1.6",null,"Hard rock excavation","m³",{"$f":"J243","v":{"v":1027,"d":"1 027"}},{"v":300,"d":"300.0"},{"$f":"(E243 = CHAR(37)) * (F243*G243/100) + (E243 <> CHAR(37)) * (F243*G243)","v":{"v":308100,"d":"R308,100.00"}},{"v":0.55,"d":"R0.55"},{"$f":"I243*I240","v":{"v":1026.76,"d":"R1,026.76"}},{"$nulls":360},{"v":6015,"d":"R6,015.00"}]
[{"$nulls":372},{"$f":"F231*4*$NJ$226","v":4865},0.54,{"$f":"$NJ$240*NJ244","v":{"v":5305.5,"d":"5305.50"}}]
[2024,"D.1.7",null,"Boulder excavation Class A","m³",{"$f":"J245","v":{"v":373,"d":" 373"}},{"v":340,"d":"340.0"},{"$f":"(E245 = CHAR(37)) * (F245*G245/100) + (E245 <> CHAR(37)) * (F245*G245)","v":{"v":126820,"d":"R126,820.00"}},{"v":0.2,"d":"R0.20"},{"$f":"I245*I240","v":{"v":373.37,"d":"R373.37"}},{"$nulls":360},{"v":2230,"d":"R2,230.00"}]
[{"$nulls":372},{"$f":"F233*4*$NJ$226","v":3795},{"v":0.2,"d":"0.20"},{"$f":"$NJ$240*NJ246","v":{"v":1965,"d":"1965.00"}}]
[2025,"D.1.8",null,"Boulder excavation Class B","m³",{"$f":"J247","v":{"v":187,"d":" 187"}},{"v":380,"d":"380.0"},{"$f":"(E247 = CHAR(37)) * (F247*G247/100) + (E247 <> CHAR(37)) * (F247*G247)","v":{"v":71060,"d":"R71,060.00"}},{"v":0.1,"d":"R0.10"},{"$f":"I247*I240","v":{"v":186.68,"d":"R186.68"}},{"$nulls":360},{"v":780,"d":"R780.00"}]
[{"$nulls":8},{"$f":"SUM(I241:I247)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J241:J247)","v":{"v":1866.84,"d":"R1,866.84"}},{"$nulls":362},{"$f":"F235*4*$NJ$226","v":2710},0.07,{"$f":"$NJ$240*NJ248","v":687.75}]
[2017,"D.1.9","8.3.2(b)","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"$f":"I240*0.25*0.76","v":{"v":355,"d":" 355"}},{"v":240,"d":"240.0"},{"$f":"(E249 = CHAR(37)) * (F249*G249/100) + (E249 <> CHAR(37)) * (F249*G249)","v":{"v":85200,"d":"R85,200.00"}},{"$nulls":362},{"v":418,"d":"R418.00"},null,{"$f":"SUM(NI242:NI248)","v":11470},{"$f":"SUM(NJ242:NJ248)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK242:NK248)","v":{"v":9825,"d":"9825.00"}}]
[{"$nulls":373},{"$f":"NJ226*NJ227*0.15","v":368.4375}]
[2026,"D.2","PSD 8.3.3","RESTRICTED EXCAVATION"]
[]
[2018,null,null,"Excavate for pipe trenches confined spaces in all materials and use for backfill or embankment , or dispose:",{"$nulls":369},{"$f":"(110+(5*6.5))*1.15*4","v":655.5},"road crossings and stream crossing"]
[]
[2019,"D.2.1",null,"Depth up to 1,0 m","m³",{"$f":"F229*0.15","v":{"v":3,"d":" 3"}},{"v":140,"d":"140.0"},{"$f":"(E255 = CHAR(37)) * (F255*G255/100) + (E255 <> CHAR(37)) * (F255*G255)","v":{"v":420,"d":"R420.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ255","v":{"v":262.2,"d":"262.20"}}]
[]
[2020,"D.2.2",null,"Depth over 1,0 m and up to 2,0 m  ","m³",{"$f":"F231*0.15","v":{"v":146,"d":" 146"}},{"v":160,"d":"160.0"},{"$f":"(E257 = CHAR(37)) * (F257*G257/100) + (E257 <> CHAR(37)) * (F257*G257)","v":{"v":23360,"d":"R23,360.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ257","v":{"v":262.2,"d":"262.20"}}]
[]
[2021,"D.2.3",null,"Depth over 2,0 m and up to 3,0 m  ","m³",{"$f":"F233*0.15","v":{"v":114,"d":" 114"}},{"v":180,"d":"180.0"},{"$f":"(E259 = CHAR(37)) * (F259*G259/100) + (E259 <> CHAR(37)) * (F259*G259)","v":{"v":20520,"d":"R20,520.00"}},{"$nulls":362},{"v":131,"d":"R131.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$253*NJ259","v":{"v":131.1,"d":"131.10"}}]
[]
[2022,null,null,"Extra over items above for:",{"$nulls":4},{"$f":"SUM(F255:F260)*0.76*5","v":{"v":999.4,"d":"R999.40"}},{"$nulls":364},{"$f":"SUM(NJ255:NJ259)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":8},{"v":0.15,"d":"R0.15"},{"$f":"I262*I261","v":{"v":149.91,"d":"R149.91"}},{"$nulls":363},{"$f":"NJ253","v":{"v":656,"d":" 656"}}]
[2027,"D.2.4",null,"Intermediate excavation","m³",{"$f":"J262","v":{"v":150,"d":" 150"}},{"v":220,"d":"220.0"},{"$f":"(E263 = CHAR(37)) * (F263*G263/100) + (E263 <> CHAR(37)) * (F263*G263)","v":{"v":33000,"d":"R33,000.00"}},{"$nulls":362},{"v":125,"d":"R125.00"}]
[{"$nulls":8},{"v":0.55,"d":"R0.55"},{"$f":"I264*I261","v":{"v":549.67,"d":"R549.67"}},{"$nulls":363},0.19,{"$f":"$NJ$262*NJ264","v":124.64}]
[2028,"D.2.5",null,"Hard rock excavation","m³",{"$f":"J264","v":{"v":550,"d":" 550"}},{"v":300,"d":"300.0"},{"$f":"(E265 = CHAR(37)) * (F265*G265/100) + (E265 <> CHAR(37)) * (F265*G265)","v":{"v":165000,"d":"R165,000.00"}},{"$nulls":362},{"v":354,"d":"R354.00"}]
[{"$nulls":8},{"v":0.2,"d":"R0.20"},{"$f":"I266*I261","v":{"v":199.88,"d":"R199.88"}},{"$nulls":363},0.54,{"$f":"$NJ$262*NJ266","v":354.24}]
[2029,"D.2.6",null,"Boulder excavation Class A","m³",{"$f":"J266","v":{"v":200,"d":" 200"}},{"v":340,"d":"340.0"},{"$f":"(E267 = CHAR(37)) * (F267*G267/100) + (E267 <> CHAR(37)) * (F267*G267)","v":{"v":68000,"d":"R68,000.00"}},{"$nulls":362},{"v":131,"d":"R131.00"}]
[{"$nulls":8},{"v":0.1,"d":"R0.10"},{"$f":"I268*I261","v":{"v":99.94,"d":"R99.94"}},{"$nulls":363},{"v":0.2,"d":"0.20"},{"$f":"$NJ$262*NJ268","v":{"v":131.2,"d":"131.20"}}]
[2030,"D.2.7",null,"Boulder excavation Class B","m³",{"$f":"J268","v":{"v":100,"d":" 100"}},{"v":380,"d":"380.0"},{"$f":"(E269 = CHAR(37)) * (F269*G269/100) + (E269 <> CHAR(37)) * (F269*G269)","v":{"v":38000,"d":"R38,000.00"}},{"$f":"SUM(I262:I268)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J262:J268)","v":{"v":999.4,"d":"R999.40"}},{"$nulls":360},{"v":46,"d":"R46.00"}]
[{"$nulls":373},0.07,{"$f":"$NJ$262*NJ270","v":45.92}]
[2023,"D.2.8",null,"Extra over item 140.02 for hand excavation","m³",{"$f":"I261*0.25*0.76","v":{"v":190,"d":" 190"}},{"v":180,"d":"180.0"},{"$f":"(E271 = CHAR(37)) * (F271*G271/100) + (E271 <> CHAR(37)) * (F271*G271)","v":{"v":34200,"d":"R34,200.00"}},{"$nulls":362},{"v":295,"d":"R295.00"},null,null,{"$f":"SUM(NJ264:NJ270)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK264:NK270)","v":{"v":656,"d":"656.00"}}]
[{"$nulls":372},{"v":0.23,"d":"23.0%"},{"$f":"(F255+F257+F259+F263+F265+F267+F269)","v":{"v":1263,"d":"1 263"}},{"$f":"NJ272*NI272","v":290.49}]
[1997,null,null,"EXCAVATION. ANCILLARIES Make up deficiency in backfill material (Provisional)",{"$nulls":369},{"$f":"NJ227","v":{"v":1965,"d":"1 965"}}]
[{"$nulls":373},{"$f":"NJ273*1.4*1.15","v":{"v":3164,"d":"3 164"}},{"v":80,"d":"R80"}]
[1998,"D.2.9","8.3.3.1(a)","from other necessary excavations on site","m³",{"v":0,"d":" 0"},{"v":80,"d":"80.0"},{"$f":"(E275 = CHAR(37)) * (F275*G275/100) + (E275 <> CHAR(37)) * (F275*G275)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[{"$nulls":373},{"$f":"NJ274","v":{"v":3164,"d":"3 164"}},{"v":240,"d":"R240"}]
[1999,"D.2.10","8.3.3.1(c)","by importation from commercial or off-site sources selected by the Contractor","m³",{"$f":"I240*0.6*0.76","v":{"v":851,"d":" 851"}},{"v":240,"d":"240.0"},{"$f":"(E277 = CHAR(37)) * (F277*G277/100) + (E277 <> CHAR(37)) * (F277*G277)","v":{"v":204240,"d":"R204,240.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[]
[2035,"D.3","PSD 8.3.3","SUPPLY ONLY OF BEDDING BY IMPORTATION"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H223:H280)","v":{"v":1653620,"d":"R1,653,620.00"}}]
[]
[null,{"$f":"B218","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B219","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H281","v":{"v":1653620,"d":"R1,653,620.00"}}]
[2040,null,null," From commercial sources: ",{"$nulls":4},"Length =",{"$f":"SUM(F229:F237)","v":{"v":2457,"d":"R2,457.00"}}]
[{"$nulls":373},{"$f":"#REF!*0.15*NK226","v":{"$error":"#REF!"}}]
[2041,"D.3.7",null," Bedding Cradle ","m³",{"$f":"I291","v":{"v":280,"d":" 280"}},{"v":200,"d":"200.0"},{"$f":"(E291 = CHAR(37)) * (F291*G291/100) + (E291 <> CHAR(37)) * (F291*G291)","v":{"v":56000,"d":"R56,000.00"}},{"$f":"J289*0.76*0.15","v":{"v":280.1,"d":"R280.10"}},{"$nulls":361},{"v":437,"d":"R437.00"}]
[{"$nulls":373},{"$f":"#REF!*0.2*NK226","v":{"$error":"#REF!"}}]
[2042,"D.3.8",null," 200mm layer compaceted seleted fill blanket (Class I) ","m³",{"$f":"I293","v":{"v":373,"d":" 373"}},{"v":240,"d":"240.0"},{"$f":"(E293 = CHAR(37)) * (F293*G293/100) + (E293 <> CHAR(37)) * (F293*G293)","v":{"v":89520,"d":"R89,520.00"}},{"$f":"J289*0.76*0.2","v":{"v":373.46,"d":"R373.46"}},{"$nulls":361},{"v":582,"d":"R582.00"}]
[{"$nulls":373},{"$f":"#REF!*0.3*NK226","v":{"$error":"#REF!"}}]
[2043,"D.3.9",null," 300mm layer of consolidaed selected backfil (Class II) ","m³",{"$f":"I295","v":{"v":560,"d":" 560"}},{"v":260,"d":"260.0"},{"$f":"(E295 = CHAR(37)) * (F295*G295/100) + (E295 <> CHAR(37)) * (F295*G295)","v":{"v":145600,"d":"R145,600.00"}},{"$f":"J289*0.76*0.3","v":{"v":560.2,"d":"R560.20"}},{"$nulls":361},{"v":873,"d":"R873.00"},null,null,{"$f":"NJ253","v":655.5}]
[]
[2044,"D.3.10",null," 200mm layer of 19mm Aggregate  ","m³",{"$f":"I297","v":{"v":373,"d":" 373"}},{"v":580,"d":"580.0"},{"$f":"(E297 = CHAR(37)) * (F297*G297/100) + (E297 <> CHAR(37)) * (F297*G297)","v":{"v":216340,"d":"R216,340.00"}},{"$f":"J289*0.76*0.2","v":{"v":373.46,"d":"R373.46"}},{"$nulls":361},{"v":428,"d":"R428.00"},null,null,{"$f":"NJ295*0.5*NK226","v":428.1234375}]
[]
[2000,"D.4","8.3.3.4","OVERHAUL"]
[]
[2001,"D.4.1",null,"Overhaul (provisional)","m³.km",{"$f":"I301","v":{"v":1587,"d":"1 587"}},{"v":8,"d":"8.0"},{"$f":"(E301 = CHAR(37)) * (F301*G301/100) + (E301 <> CHAR(37)) * (F301*G301)","v":{"v":12696,"d":"R12,696.00"}},{"$f":"SUM(I291:I297)","v":{"v":1587.22,"d":"R1,587.22"}},{"$nulls":361},{"v":1160,"d":"R1,160.00"},null,null,{"$f":"NJ290+NJ292+NJ294+NJ297","v":{"$error":"#REF!"}}]
[]
[2002,"D.5",null,"EXISTING SERVICES"]
[]
[2003,null,"8.3.5","Services across and in trenches"]
[]
[2004,null,"PSDB ...","Location"]
[]
[2005,"D.5.1",null,"Supply or hire of specialist equipment for the detection of a particular service","Sum",{"v":1,"d":" 1"},{"v":150000,"d":"150,000.0"},{"$f":"(E309 = CHAR(37)) * (F309*G309/100) + (E309 <> CHAR(37)) * (F309*G309)","v":{"v":150000,"d":"R150,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":70,"d":" 70"}]
[]
[2006,"D.5.2",null,"The use of equipment in item 142.4.1","h",{"$f":"I311","v":{"v":28,"d":" 28"}},{"v":120,"d":"120.0"},{"$f":"(E311 = CHAR(37)) * (F311*G311/100) + (E311 <> CHAR(37)) * (F311*G311)","v":{"v":3360,"d":"R3,360.00"}},{"$f":"(F124*21*8)/24","v":{"v":28,"d":"R28.00"}},{"$nulls":361},{"v":120,"d":"R120.00"},null,null,{"$f":"8*5*NK311","v":{"v":120,"d":" 120"}},3]
[]
[2007,"D.5.3",null,"Excavate by hand in soft material to expose service...","m³ / daywk",{"$f":"I313","v":{"v":14,"d":" 14"}},{"v":120,"d":"120.0"},{"$f":"(E313 = CHAR(37)) * (F313*G313/100) + (E313 <> CHAR(37)) * (F313*G313)","v":{"v":1680,"d":"R1,680.00"}},{"$f":"(F249+F271)/(8*5)","v":{"v":13.63,"d":"R13.63"}},{"$nulls":361},{"v":560,"d":"R560.00"},null,null,{"$f":"NJ309*2*4","v":{"v":560,"d":" 560"}}]
[]
[2008,null,"PSDB ...","Dealing with services"]
[]
[2009,null,"8.3.5(a)","Services that intersect a trench"]
[]
[2010,"D.5.4",null,"Cables","No.",{"$f":"44*0.7","v":{"v":31,"d":" 31"}},{"v":1500,"d":"1,500.0"},{"$f":"(E319 = CHAR(37)) * (F319*G319/100) + (E319 <> CHAR(37)) * (F319*G319)","v":{"v":46500,"d":"R46,500.00"}},{"$nulls":362},{"v":43,"d":"R43.00"},{"$nulls":4},43]
[]
[2011,"D.5.5",null,"Water mains up to 300 mm diam.","No.",{"$f":"26*0.7","v":{"v":18,"d":" 18"}},{"v":2000,"d":"2,000.0"},{"$f":"(E321 = CHAR(37)) * (F321*G321/100) + (E321 <> CHAR(37)) * (F321*G321)","v":{"v":36000,"d":"R36,000.00"}},{"$nulls":362},{"v":28,"d":"R28.00"},{"$nulls":4},28]
[]
[]
[2012,null,"8.3.5(b)","Services that adjoin a trench"]
[]
[2013,"D.5.7",null,"Cables","m",{"$f":"220*0.7","v":{"v":154,"d":" 154"}},{"v":55,"d":"55.0"},{"$f":"(E326 = CHAR(37)) * (F326*G326/100) + (E326 <> CHAR(37)) * (F326*G326)","v":{"v":8470,"d":"R8,470.00"}},{"$nulls":362},{"v":1448,"d":"R1,448.00"},null,null,{"$f":"#REF!*0.65","v":{"$error":"#REF!"}}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H288:H327)","v":{"v":2419786,"d":"R2,419,786.00"}}]
[]
[null,{"$f":"B283","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B284","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H328","v":{"v":2419786,"d":"R2,419,786.00"}}]
[2014,"D.5.8",null,"Water mains up to 300 mm diam.","m",{"$f":"130*0.7","v":{"v":91,"d":" 91"}},{"v":120,"d":"120.0"},{"$f":"(E336 = CHAR(37)) * (F336*G336/100) + (E336 <> CHAR(37)) * (F336*G336)","v":{"v":10920,"d":"R10,920.00"}},{"$nulls":362},{"v":1103,"d":"R1,103.00"},null,null,{"v":735,"d":" 735"},0.5,{"$f":"(NJ336*NK336)+NJ336","v":1102.5}]
[]
[null,null,"8.3.5(a) PSDB","Services that are along the treanch"]
[]
[null,"D.5.11",null,"Water meters and valves","No.",{"$f":"44*0.7","v":{"v":31,"d":" 31"}},{"v":4000,"d":"4,000.0"},{"$f":"(E340 = CHAR(37)) * (F340*G340/100) + (E340 <> CHAR(37)) * (F340*G340)","v":{"v":124000,"d":"R124,000.00"}},{"$nulls":362},{"v":4,"d":"R4.00"}]
[]
[null,"D.5.12",null,"Stormwater kerb inlets and catchpit","No.",{"v":2,"d":" 2"},{"v":2500,"d":"2,500.0"},{"$f":"(E342 = CHAR(37)) * (F342*G342/100) + (E342 <> CHAR(37)) * (F342*G342)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":362},{"v":5,"d":"R5.00"}]
[]
[2046,"D.6",null,"PARTICULAR ITEMS"]
[]
[2047,null,"8.3.4","Temporary Works: Control water inflow  from the ground to trench or any source, trench depth of  not more than 4,0m and width not more than 2,0m ",{"$nulls":367},{"$f":"H348+H350+H352","v":{"v":74560,"d":"R74,560.00"}},null,{"$f":"H309+H311+H313","v":{"v":155040,"d":"155 040"}},{"$f":"(NH346+NJ346)/3","v":76533.3333333333}]
[]
[2048,"D.6.1",null,"Provide equipment  or hire equipment  ","Sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"$f":"(E348 = CHAR(37)) * (F348*G348/100) + (E348 <> CHAR(37)) * (F348*G348)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"}]
[]
[2049,"D.6.2",null,"Operate and maintain ","Days",{"$f":"F311","v":{"v":28,"d":" 28"}},{"v":520,"d":"520.0"},{"$f":"(E350 = CHAR(37)) * (F350*G350/100) + (E350 <> CHAR(37)) * (F350*G350)","v":{"v":14560,"d":"R14,560.00"}},{"$nulls":362},{"v":210,"d":"R210.00"},null,null,{"$f":"8*5*(F138/2)","v":{"v":80,"d":" 80"}},0.5,{"$f":"(NJ350*NK350)+NJ350","v":120}]
[]
[2055,"D.6.3",null,"Remove equipment","Sum",{"v":1,"d":" 1"},{"v":10000,"d":"10,000.0"},{"$f":"(E352 = CHAR(37)) * (F352*G352/100) + (E352 <> CHAR(37)) * (F352*G352)","v":{"v":10000,"d":"R10,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"},{"$f":"F350/30","v":0.933333333333333}]
[]
[null,"D.7",null,"COLLAPSING TREANCHES"]
[]
[null,"D.7.1","8.3.7","Additional lateral support between soft material and deep trenches."]
[]
[null,"D.7.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m²",{"$f":"J358","v":{"v":60,"d":"60.00"}},{"v":100,"d":"100.0"},{"$f":"(E358 = CHAR(37)) * (F358*G358/100) + (E358 <> CHAR(37)) * (F358*G358)","v":{"v":6000,"d":"R6,000.00"}},{"$f":"F229","v":{"v":20,"d":"R20.00"}},{"$f":"I358*3","v":{"v":60,"d":"R60.00"}},{"$nulls":360},{"v":846,"d":"R846.00"}]
[]
[null,"D.7.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m²",{"$f":"J360","v":{"v":2919,"d":"2919.00"}},{"v":100,"d":"100.0"},{"$f":"(E360 = CHAR(37)) * (F360*G360/100) + (E360 <> CHAR(37)) * (F360*G360)","v":{"v":291900,"d":"R291,900.00"}},{"$f":"F231","v":{"v":973,"d":"R973.00"}},{"$f":"I360*3","v":{"v":2919,"d":"R2,919.00"}},{"$nulls":360},{"v":2406,"d":"R2,406.00"}]
[]
[null,"D.7.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m²",{"$f":"J362","v":{"v":2277,"d":"2277.00"}},{"v":100,"d":"100.0"},{"$f":"(E362 = CHAR(37)) * (F362*G362/100) + (E362 <> CHAR(37)) * (F362*G362)","v":{"v":227700,"d":"R227,700.00"}},{"$f":"F233","v":{"v":759,"d":"R759.00"}},{"$f":"I362*3","v":{"v":2277,"d":"R2,277.00"}},{"$nulls":360},{"v":892,"d":"R892.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m²",{"$f":"J364","v":{"v":1626,"d":"1626.00"}},{"v":100,"d":"100.0"},{"$f":"(E364 = CHAR(37)) * (F364*G364/100) + (E364 <> CHAR(37)) * (F364*G364)","v":{"v":162600,"d":"R162,600.00"}},{"v":542,"d":"R542.00"},{"$f":"I364*3","v":{"v":1626,"d":"R1,626.00"}},{"$nulls":360},{"v":312,"d":"R312.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m²",{"$f":"J366","v":{"v":489,"d":"489.00"}},{"v":100,"d":"100.0"},{"$f":"(E366 = CHAR(37)) * (F366*G366/100) + (E366 <> CHAR(37)) * (F366*G366)","v":{"v":48900,"d":"R48,900.00"}},{"v":163,"d":"R163.00"},{"$f":"I366*3","v":{"v":489,"d":"R489.00"}}]
{"$rows_empty":27}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H335:H393)","v":{"v":3371366,"d":"R3,371,366.00"}}]
[]
[null,{"$f":"B330","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B331","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[11328,"E","SANS\r\n1200 LD","SECTION E : SEWERS"]
[]
[11329,"E.1",null,"PIPEWORK"]
[]
[11330,null,"8.2.1","Supply, lay, joint, bed Class B and test SANS 966-1 uPVC Pipe Class 34 SDR 34 Heavy Duty sewer pipes with joints",{"$nulls":5},"Ward 02 Sewer"]
[{"$nulls":372},"https://shop.agrico.co.za/pvc-heavy-duty-sewer-and-drainage-pipe-sdr-51.html",{"$f":"NJ227","v":{"v":1965,"d":"1 965"}}]
[11331,"E.1.1",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"v":88,"d":"88.0"},{"$f":"(E407 = CHAR(37)) * (F407*G407/100) + (E407 <> CHAR(37)) * (F407*G407)","v":{"v":0,"d":"R0.00"}},null,{"v":1965.1,"d":"R1,965.10"},{"$nulls":360},{"v":162,"d":"R162.00"},null,{"$f":"530.9/6","v":88},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ407*1","v":{"$error":"#REF!"}}]
[]
[11332,"E.1.2",null,"160 mm diam.","m",{"$f":"I407+J407","v":{"v":1965,"d":"1 965"}},{"v":250,"d":"250.0"},{"$f":"(E409 = CHAR(37)) * (F409*G409/100) + (E409 <> CHAR(37)) * (F409*G409)","v":{"v":491250,"d":"R491,250.00"}},{"$nulls":362},{"v":72,"d":"R72.00"},null,{"$f":"1117/6","v":186},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ409*1","v":{"$error":"#REF!"}}]
[]
[11334,null,"8.2.2","Extra-over for specials",{"$nulls":369},{"$f":"SUM(NJ407:NJ410)","v":{"$error":"#REF!"}},{"$f":"SUM(NK407:NK410)","v":{"$error":"#REF!"}},{"$f":"NK411-NJ411","v":{"$error":"#REF!"}}]
[]
[11346,"E.1.10",null,"110 mm diam.","m",{"$f":"F407*0.15","v":{"v":0,"d":" 0"}},{"v":88,"d":"88.0"},{"$f":"(E413 = CHAR(37)) * (F413*G413/100) + (E413 <> CHAR(37)) * (F413*G413)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":57,"d":"R57.00"}]
[]
[11347,"E.1.11",null,"160 mm diam.","m",{"$f":"F409*0.15","v":{"v":295,"d":" 295"}},{"v":186,"d":"186.0"},{"$f":"(E415 = CHAR(37)) * (F415*G415/100) + (E415 <> CHAR(37)) * (F415*G415)","v":{"v":54870,"d":"R54,870.00"}},{"$nulls":362},{"v":25,"d":"R25.00"}]
[]
[11335,"E.2","1200 LD","MANHOLES, ETD. "]
[]
[11355,null,"8.2.3","1000mm Precast Manholes to complete with Type 4 cover, frame and access steps for depths over and up to",{"$nulls":5},"Ward 02 Sewer","Total",{"$nulls":363},1.6,1.05]
[]
[11336,"E.2.1",null,"0 m - 1,0 m","No.",{"$f":"K421","v":{"v":40,"d":" 40"}},{"v":5500,"d":"5,500.0"},{"$f":"(E421 = CHAR(37)) * (F421*G421/100) + (E421 <> CHAR(37)) * (F421*G421)","v":{"v":220000,"d":"R220,000.00"}},null,{"v":40,"d":"R40.00"},{"$f":"J421+I421","v":{"v":40,"d":"R40.00"}},{"$nulls":359},{"v":19,"d":"R19.00"},null,null,{"v":18,"d":"18.0000"},{"$f":"NJ421*$NL$419","v":{"v":19,"d":"R19"}}]
[]
[11337,"E.2.2",null,"1,0 m-2,0 m","No.",{"$f":"K423","v":{"v":7,"d":" 7"}},{"v":7500,"d":"7,500.0"},{"$f":"(E423 = CHAR(37)) * (F423*G423/100) + (E423 <> CHAR(37)) * (F423*G423)","v":{"v":52500,"d":"R52,500.00"}},null,{"v":7,"d":"R7.00"},{"$f":"J423+I423","v":{"v":7,"d":"R7.00"}},{"$nulls":359},{"v":35,"d":"R35.00"},null,null,{"v":33,"d":"33.0000"},{"$f":"NJ423*$NL$419","v":{"v":35,"d":"R35"}}]
[]
[11338,"E.2.3",null,"2,0 m -3,0 m","No.",{"$f":"K425","v":{"v":1,"d":" 1"}},{"v":9500,"d":"9,500.0"},{"$f":"(E425 = CHAR(37)) * (F425*G425/100) + (E425 <> CHAR(37)) * (F425*G425)","v":{"v":9500,"d":"R9,500.00"}},null,{"v":1,"d":"R1.00"},{"$f":"J425+I425","v":{"v":1,"d":"R1.00"}},{"$nulls":359},{"v":10,"d":"R10.00"},null,null,{"v":6,"d":"6.0000"},{"$f":"NJ425*$NK$419","v":{"v":10,"d":"R10"}}]
[]
[11349,"E.2.4",null,"3,0 m - 4,0 m","No.",{"$f":"K427","v":{"v":2,"d":" 2"}},{"v":12000,"d":"12,000.0"},{"$f":"(E427 = CHAR(37)) * (F427*G427/100) + (E427 <> CHAR(37)) * (F427*G427)","v":{"v":24000,"d":"R24,000.00"}},null,{"v":2,"d":"R2.00"},{"$f":"J427+I427","v":{"v":2,"d":"R2.00"}},{"$nulls":359},{"v":3,"d":"R3.00"},null,null,{"v":2,"d":"2.0000"},{"$f":"NJ427*$NK$419","v":{"v":3,"d":"R3"}}]
[{"$nulls":373},{"$f":"SUM(NJ421:NJ427)","v":{"v":59,"d":"59.0000"}},{"$f":"SUM(NK421:NK427)","v":{"v":67,"d":"67.0000"}},{"$f":"NJ428-NK428","v":{"v":-8,"d":"-8.0000"}}]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"K429","v":{"v":3,"d":" 3"}},{"v":13500,"d":"13,500.0"},{"$f":"(E429 = CHAR(37)) * (F429*G429/100) + (E429 <> CHAR(37)) * (F429*G429)","v":{"v":40500,"d":"R40,500.00"}},null,{"v":3,"d":"R3.00"},{"$f":"J429+I429","v":{"v":3,"d":"R3.00"}}]
[]
[11339,null,"8.2.4","Extra-over for construction of backdrops and ramps including extra excavation, formwork, joints, etD.for depths over and up to"]
[]
[11351,"E.2.5",null,"0 m - 1,0 m","No.",{"$f":"I433","v":{"v":4,"d":" 4"}},{"v":5500,"d":"5,500.0"},{"$f":"(E433 = CHAR(37)) * (F433*G433/100) + (E433 <> CHAR(37)) * (F433*G433)","v":{"v":22000,"d":"R22,000.00"}},{"$f":"F421*0.1","v":{"v":4,"d":"R4.00"}},{"$nulls":361},{"v":7,"d":"R7.00"}]
[]
[11352,"E.2.6",null,"1,0 m-2,0 m","No.",{"$f":"I435","v":{"v":1,"d":" 1"}},{"v":7500,"d":"7,500.0"},{"$f":"(E435 = CHAR(37)) * (F435*G435/100) + (E435 <> CHAR(37)) * (F435*G435)","v":{"v":7500,"d":"R7,500.00"}},{"$f":"F423*0.1","v":{"v":0.7,"d":"R0.70"}},{"$nulls":361},{"v":12,"d":"R12.00"}]
[]
[11353,"E.2.7",null,"2,0 m -3,0 m","No.",{"$f":"I437","v":{"v":0,"d":" 0"}},{"v":9500,"d":"9,500.0"},{"$f":"(E437 = CHAR(37)) * (F437*G437/100) + (E437 <> CHAR(37)) * (F437*G437)","v":{"v":0,"d":"R0.00"}},{"$f":"F425*0.1","v":{"v":0.1,"d":"R0.10"}},{"$nulls":361},{"v":4,"d":"R4.00"}]
[]
[11354,"E.2.8",null,"3,0 m - 4,0 m","No.",{"$f":"I439","v":{"v":0,"d":" 0"}},{"v":12000,"d":"12,000.0"},{"$f":"(E439 = CHAR(37)) * (F439*G439/100) + (E439 <> CHAR(37)) * (F439*G439)","v":{"v":0,"d":"R0.00"}},{"$f":"F427*0.1","v":{"v":0.2,"d":"R0.20"}},{"$nulls":361},{"v":1,"d":"R1.00"}]
[]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"I441","v":{"v":0,"d":" 0"}},{"v":13500,"d":"13,500.0"},{"$f":"(E441 = CHAR(37)) * (F441*G441/100) + (E441 <> CHAR(37)) * (F441*G441)","v":{"v":0,"d":"R0.00"}},{"$f":"F429*0.1","v":{"v":0.3,"d":"R0.30"}}]
[]
[11340,"E.3",null,"CONCRETE BASES & BENCING",{"$nulls":4},{"$f":"SUM(F421:F429+F433:F441)","v":{"v":58,"d":"R58.00"}},{"$nulls":364},{"$f":"3.14*1.1^2","v":{"v":4,"d":" 4"}}]
[]
[11341,"E.3.1",null,"Class 20/19 concrete base cast on levelled  surface minimum 100mm thick ","m³",{"$f":"I445*1.15","v":{"v":16,"d":" 16"}},{"v":2000,"d":"2,000.0"},{"$f":"(E445 = CHAR(37)) * (F445*G445/100) + (E445 <> CHAR(37)) * (F445*G445)","v":{"v":32000,"d":"R32,000.00"}},{"$f":"((3.14*0.5^2)*0.3)*I443","v":{"v":13.66,"d":"R13.66"}},{"$nulls":361},{"v":268,"d":"R268.00"},null,null,{"$f":"NJ443*(F421+F423+F425+F427)","v":200}]
[]
[11342,"E.3.2",null,"Class 20/19 concrete benching including  channelling with steel float finish ","m³",{"$f":"I445","v":{"v":14,"d":" 14"}},{"v":2000,"d":"2,000.0"},{"$f":"(E447 = CHAR(37)) * (F447*G447/100) + (E447 <> CHAR(37)) * (F447*G447)","v":{"v":28000,"d":"R28,000.00"}},{"$nulls":362},{"v":268,"d":"R268.00"}]
[]
[11356,"E.4",null,"RAISING OR LOWERING OF EXISTING MANHOLES"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H401:H450)","v":{"v":982120,"d":"R982,120.00"}}]
[]
[null,{"$f":"B396","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B397","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H451","v":{"v":982120,"d":"R982,120.00"}}]
[11357,null,null,"Raise/lower precast manholes, all types"]
[]
[11358,"E.4.1",null,"Raise/lower 0 m up to 0,5 m ","No.",{"v":3,"d":" 3"},{"v":2400,"d":"2,400.0"},{"$f":"(E461 = CHAR(37)) * (F461*G461/100) + (E461 <> CHAR(37)) * (F461*G461)","v":{"v":7200,"d":"R7,200.00"}},{"$nulls":362},{"v":3,"d":"R3.00"}]
[]
[11359,"E.4.2",null,"Raise/lower 0,5 m up to 1,0 m  ","No.",{"v":2,"d":" 2"},{"v":2800,"d":"2,800.0"},{"$f":"(E463 = CHAR(37)) * (F463*G463/100) + (E463 <> CHAR(37)) * (F463*G463)","v":{"v":5600,"d":"R5,600.00"}},{"$nulls":362},{"v":15,"d":"R15.00"}]
[]
[11360,"E.4.3",null,"Raise/lower 1,0 m up to 1,5 m  ","No.",{"v":0,"d":" 0"},{"v":3500,"d":"3,500.0"},{"$f":"(E465 = CHAR(37)) * (F465*G465/100) + (E465 <> CHAR(37)) * (F465*G465)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"SUM(F461:F465)","v":{"v":5,"d":" 5"}}]
[]
[11345,"E.5",null,"SUNDRIES"]
[{"$nulls":373},{"$f":"NJ227","v":{"v":1965,"d":"1 965"}}]
[11325,"E.5.1","8.2.9","Marker posts, complete, installed at 200m spacing","No.",{"$f":"J289/400","v":{"v":6,"d":" 6"}},{"v":1500,"d":"1,500.0"},{"$f":"(E469 = CHAR(37)) * (F469*G469/100) + (E469 <> CHAR(37)) * (F469*G469)","v":{"v":9000,"d":"R9,000.00"}},{"$nulls":362},{"v":15,"d":"R15.00"},null,null,{"$f":"NJ468/150","v":{"v":13,"d":" 13"}}]
[{"$nulls":373},{"$f":"51.544+66.947+76.489+11.56+71.503+51.925+49.77+49.77+49.777+17.985+17.985+30.666+37.594+565","v":1148.515}]
[11326,"E.5.2",null,"A4 Bidim Geotextile","m²",{"$f":"K471","v":{"v":3036,"d":"3 036"}},{"v":25,"d":"25.0"},{"$f":"(E471 = CHAR(37)) * (F471*G471/100) + (E471 <> CHAR(37)) * (F471*G471)","v":{"v":75900,"d":"R75,900.00"}},{"$f":"F176","v":{"v":1965,"d":"R1,965.00"}},{"$f":"I471*0.15","v":{"v":294.75,"d":"R294.75"}},{"$f":"J471*10.3","v":{"v":3035.93,"d":"R3,035.93"}},{"$nulls":359},{"v":4479,"d":"R4,479.00"},null,null,{"$f":"NJ470*(0.3+1.5+0.3+1.5+0.3)","v":{"v":4479,"d":"4 479"}}]
[]
[null,"E.5.3",null,"Circular manhole steel cover for manholes within the road, (type 4 rotating system manhole cover & frame).","No.",{"v":4,"d":" 4"},{"v":7500,"d":"7,500.0"},{"$f":"(E473 = CHAR(37)) * (F473*G473/100) + (E473 <> CHAR(37)) * (F473*G473)","v":{"v":30000,"d":"R30,000.00"}},{"$nulls":362},{"v":2,"d":"R2.00"}]
[]
[11882,null,null,"House Connections for all the toilet available within the households, e.g outside toilet and indoor toilet, including all required material as per drawing."]
[]
[11883,"E.5.4",null," 110mm x 160mm ","No.",{"v":81,"d":" 81"},{"v":1300,"d":"1,300.0"},{"$f":"(E477 = CHAR(37)) * (F477*G477/100) + (E477 <> CHAR(37)) * (F477*G477)","v":{"v":105300,"d":"R105,300.00"}},{"$nulls":362},{"v":43,"d":"R43.00"}]
[null,"E.8","PSLD 8.2.13","Connecting the existing manholes to the proposed outfall pipe manholes, regardless of the pipe size,depth and pipe typF.","number",{"v":23,"d":" 23"},{"v":5000,"d":"5,000.0"},{"$f":"(E478 = CHAR(37)) * (F478*G478/100) + (E478 <> CHAR(37)) * (F478*G478)","v":{"v":115000,"d":"R115,000.00"}},{"$nulls":362},{"v":23,"d":"R23.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H458:H480)","v":{"v":1330120,"d":"R1,330,120.00"}}]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":3},"SUMMARY OF SECTIONS"]
[null," ","SECTION","DESCRIPTION",{"$nulls":3},"AMOUNT \n(RANDS)","15% P$G",null,{"$f":"M488*0.6","v":{"v":448815.6,"d":"R448,815.60"}}]
[null,null,"A","PRELIMINARY AND GENERAL",{"$nulls":3},{"$f":"H114","v":{"v":559548.5,"d":"R559,548.50"}},{"$f":"I497*0.15","v":{"v":839917.8,"d":"R839,917.80"}},{"$f":"H487-I487","v":{"v":-280369.3,"d":"-280,369.30"}},null,null,"15% P$G",{"$nulls":358},{"$f":"#REF!*0.12","v":{"$error":"#REF!"}},{"$f":"H487-NH487","v":{"$error":"#REF!"}}]
[{"$nulls":10},{"$f":"M488-K486","v":{"v":299210.4,"d":"299,210.40"}},{"$f":"SUM(H487:H489)","v":{"v":1172160.5,"d":"R1,172,160.50"}},{"$f":"K497*0.15","v":{"v":748026,"d":"R748,026.00"}},{"$f":"L488-M488","v":{"v":424134.5,"d":"R424,134.50"}}]
[null,null,"B","PRIME COST ITEMS",{"$nulls":3},{"$f":"H165","v":{"v":612612,"d":"R612,612.00"}}]
[]
[null,null,"C","SITE CLEARANCE",{"$nulls":3},{"$f":"H216","v":{"v":285354,"d":"R285,354.00"}}]
[]
[null,null,"D","PIPE TRENCHES",{"$nulls":3},{"$f":"H394","v":{"v":3371366,"d":"R3,371,366.00"}}]
[]
[null,null,"E","SEWERS",{"$nulls":3},{"$f":"H481","v":{"v":1330120,"d":"R1,330,120.00"}}]
[]
[{"$nulls":3},"Sub-Total 1",{"$nulls":3},{"$f":"SUM(H487:H496)","v":{"v":6159000.5,"d":"R6,159,000.50"}},{"$f":"SUM(H489:H496)","v":{"v":5599452,"d":"R5,599,452.00"}},null,{"$f":"SUM(H491:H496)","v":{"v":4986840,"d":"R4,986,840.00"}}]
[]
[{"$nulls":3},"Add Contingencies @ 10%",{"$nulls":3},{"$f":"H497*0.1","v":{"v":615900.05,"d":"R615,900.05"}}]
[]
[{"$nulls":3},"Sub-Total 2",{"$nulls":3},{"$f":"H497+H499","v":{"v":6774900.55,"d":"R6,774,900.55"}}]
[]
[{"$nulls":3},"Add VAT @ 15%",{"$nulls":3},{"$f":"H501*0.15","v":{"v":1016235.08,"d":"R1,016,235.08"}}]
[]
[{"$nulls":3},"Total Cost Estimate",{"$nulls":3},{"$f":"H501+H503","v":{"v":7791135.63,"d":"R7,791,135.63"}},{"$nulls":365},{"$f":"H505/3500000","v":2.22603875142857}]
[]
[]
[null,null,"Professional Fees",{"$nulls":4},"Amount (Rands) "]
[]
[null,null,"Project Amount",{"$nulls":4},{"$f":"H501","v":{"v":6774900.55,"d":"R6,774,900.55"}}]
[]
[null,null,"Professional Fees @ 12% including supervision, monitoring, travelling and printing.",{"$nulls":4},{"$f":"H510*0.12","v":{"v":812988.07,"d":"R812,988.07"}}]
[]
[null,null,"1. Professional Fees ",{"$nulls":4},{"$f":"H512-H516-H518","v":{"v":561988.07,"d":"R561,988.07"}}]
[]
[null,null,"2. Construction Superviasion………………………………………………………",{"$nulls":4},{"v":45000,"d":"R45,000.00"}]
[]
[null,null,"3. Recoverable Expenses…………………………………………",{"$nulls":4},{"v":206000,"d":"R206,000.00"}]
[]
[null,null,"Sub-Total 1",{"$nulls":4},{"$f":"SUM(H514:H518)","v":{"v":812988.07,"d":"R812,988.07"}}]
[]
[null,null,"Value-Added Tax (VAT)"]
[]
[null,null,"Add Vat @ 15%",{"$nulls":4},{"$f":"H520*0.15","v":{"v":121948.21,"d":"R121,948.21"}}]
[]
[null,null,"Total Professional Fees",{"$nulls":4},{"$f":"H520+H524","v":{"v":934936.28,"d":"R934,936.28"}}]
[]
[]
[{"$nulls":7},{"$f":"H505+H526","v":{"v":8726071.91,"d":"R8,726,071.91"}}]
[{"$nulls":3},"New Project Cost"]
{"$rows_empty":27}
[{"$nulls":3},29]

{"sheet":" ACTUAL BOQ less sewer","index":3,"n_rows":697,"n_cols":377,"rows_kept":697,"hidden":true}
["Rate=G","CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["<NewDataSet>·  <xs:schema id=\"NewDataSet\" xmlns=\"\" xmlns:xs=\"http://www.w3.org/2001/XMLSchema\" xmlns:msdata=\"urn:schemas-microsoft-com:xml-msdata\">·    <xs:element name=\"NewDataSet\" msdata:IsDataSet=\"true\" msdata:MainDataTable=\"SummaryItems\" msdata:UseCurrentLocale=\"true\">·      <xs:complexType>·        <xs:choice minOccurs=\"0\" maxOccurs=\"unbounded\">·          <xs:element name=\"SummaryItems\">·            <xs:complexType>·              <xs:sequence>·                <xs:element name=\"ContractNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"ScheduleNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"SortNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"Item\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"SubTotalText\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"Description\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcType\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcValue\" type=\"xs:double\" minOccurs=\"0\" />·                <xs:element name=\"UseFirstSubTotal\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromWorks\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromProjected\" type=\"xs:boolean\" minOccurs=\"0\" />·              </xs:sequence>·            </xs:complexType>·          </xs:element>·        </xs:choice>·      </xs:complexType>·    </xs:element>·  </xs:schema>·</NewDataSet>","CONTRACT NO. T12/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[198,"A","SANS\r\n1200 A","SECTION A : PRELIMINARY AND GENERAL"]
[]
[199,"A.1","8.3","FIXED-CHARGE ITEMS"]
[]
[200,"A.1.1","8.3.1","Contractual Requirements","Sum",{"v":1,"d":" 1"},{"$f":"K10","v":{"v":180000,"d":"180,000.0"}},{"$f":"(E10 = CHAR(37)) * (F10*G10/100) + (E10 <> CHAR(37)) * (F10*G10)","v":{"v":180000,"d":"R180,000.00"}},{"v":450000,"d":"450,000.0"},{"v":0.6,"d":"R0.60"},{"$f":"I10-(I10*J10)","v":{"v":180000,"d":"R180,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":420000,"d":"R420,000"},0.5,{"$f":"NK10*NJ10","v":210000}]
[]
[201,null,"8.3.2","Establish Facilities on the Site :"]
[]
[202,null,null,"a) Facilities for Engineer (SANS 1200 AB)"]
[]
[203,"A.1.2",null,"Offices: 1 furnished room with a telephone and 3 name-boards","Sum",{"v":1,"d":" 1"},{"$f":"K16","v":{"v":12000,"d":"12,000.0"}},{"$f":"(E16 = CHAR(37)) * (F16*G16/100) + (E16 <> CHAR(37)) * (F16*G16)","v":{"v":12000,"d":"R12,000.00"}},{"v":30000,"d":"30,000.0"},{"$f":"J10","v":{"v":0.6,"d":"R0.60"}},{"$f":"I16-(I16*J16)","v":{"v":12000,"d":"R12,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":60000,"d":"R60,000"},{"$f":"NK10","v":0.5},{"$f":"NK16*NJ16","v":30000}]
[]
[206,null,null,"b) Facilities for Contractor"]
[]
[207,"A.1.3",null,"Offices and storage sheds","Sum",{"v":1,"d":" 1"},{"$f":"K20","v":{"v":6500,"d":"6,500.0"}},{"$f":"(E20 = CHAR(37)) * (F20*G20/100) + (E20 <> CHAR(37)) * (F20*G20)","v":{"v":6500,"d":"R6,500.00"}},{"v":16250,"d":"16,250.0"},{"$f":"J16","v":{"v":0.6,"d":"R0.60"}},{"$f":"I20-(I20*J20)","v":{"v":6500,"d":"R6,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":32500,"d":"R32,500"},{"$f":"NK16","v":0.5},{"$f":"NK20*NJ20","v":16250}]
[]
[208,"A.1.4",null,"Workshops","Sum",{"v":1,"d":" 1"},{"$f":"K22","v":{"v":500,"d":"500.0"}},{"$f":"(E22 = CHAR(37)) * (F22*G22/100) + (E22 <> CHAR(37)) * (F22*G22)","v":{"v":500,"d":"R500.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J20","v":{"v":0.6,"d":"R0.60"}},{"$f":"I22-(I22*J22)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":2500,"d":"R2,500"},{"$f":"NK20","v":0.5},{"$f":"NK22*NJ22","v":1250}]
[]
[209,"A.1.5",null,"Laboratories","Sum",{"v":1,"d":" 1"},{"$f":"K24","v":{"v":2500,"d":"2,500.0"}},{"$f":"(E24 = CHAR(37)) * (F24*G24/100) + (E24 <> CHAR(37)) * (F24*G24)","v":{"v":2500,"d":"R2,500.00"}},{"v":6250,"d":"6,250.0"},{"$f":"J22","v":{"v":0.6,"d":"R0.60"}},{"$f":"I24-(I24*J24)","v":{"v":2500,"d":"R2,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK22","v":0.5},{"$f":"NK24*NJ24","v":6250}]
[]
[210,"A.1.6",null,"Living accommodation","Sum",{"v":1,"d":" 1"},{"$f":"K26","v":{"v":5500,"d":"5,500.0"}},{"$f":"(E26 = CHAR(37)) * (F26*G26/100) + (E26 <> CHAR(37)) * (F26*G26)","v":{"v":5500,"d":"R5,500.00"}},{"v":13750,"d":"13,750.0"},{"$f":"J24","v":{"v":0.6,"d":"R0.60"}},{"$f":"I26-(I26*J26)","v":{"v":5500,"d":"R5,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK24","v":0.5},{"$f":"NK26*NJ26","v":13750}]
[]
[211,"A.1.7",null,"Ablution and latrine facilities","Sum",{"v":1,"d":" 1"},{"$f":"K28","v":{"v":1000,"d":"1,000.0"}},{"$f":"(E28 = CHAR(37)) * (F28*G28/100) + (E28 <> CHAR(37)) * (F28*G28)","v":{"v":1000,"d":"R1,000.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J26","v":{"v":0.6,"d":"R0.60"}},{"$f":"I28-(I28*J28)","v":{"v":1000,"d":"R1,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK26","v":0.5},{"$f":"NK28*NJ28","v":2500}]
[]
[212,"A.1.8",null,"Tools and equipment","Sum",{"v":1,"d":" 1"},{"$f":"K30","v":{"v":5500,"d":"5,500.0"}},{"$f":"(E30 = CHAR(37)) * (F30*G30/100) + (E30 <> CHAR(37)) * (F30*G30)","v":{"v":5500,"d":"R5,500.00"}},{"v":13750,"d":"13,750.0"},{"$f":"J28","v":{"v":0.6,"d":"R0.60"}},{"$f":"I30-(I30*J30)","v":{"v":5500,"d":"R5,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK28","v":0.5},{"$f":"NK30*NJ30","v":13750}]
[]
[213,"A.1.9",null,"Water supplies, electric power and communications","Sum",{"v":1,"d":" 1"},{"$f":"K32","v":{"v":10000,"d":"10,000.0"}},{"$f":"(E32 = CHAR(37)) * (F32*G32/100) + (E32 <> CHAR(37)) * (F32*G32)","v":{"v":10000,"d":"R10,000.00"}},{"v":25000,"d":"25,000.0"},{"$f":"J30","v":{"v":0.6,"d":"R0.60"}},{"$f":"I32-(I32*J32)","v":{"v":10000,"d":"R10,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":50000,"d":"R50,000"},{"$f":"NK30","v":0.5},{"$f":"NK32*NJ32","v":25000}]
[]
[214,"A.1.10",null,"Dealing with water (Subclause 5.5)","Sum",{"v":1,"d":" 1"},{"$f":"K34","v":{"v":2500,"d":"2,500.0"}},{"$f":"(E34 = CHAR(37)) * (F34*G34/100) + (E34 <> CHAR(37)) * (F34*G34)","v":{"v":2500,"d":"R2,500.00"}},{"v":6250,"d":"6,250.0"},{"$f":"J32","v":{"v":0.6,"d":"R0.60"}},{"$f":"I34-(I34*J34)","v":{"v":2500,"d":"R2,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK32","v":0.5},{"$f":"NK34*NJ34","v":6250}]
[]
[220,"A.1.11","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":" 1"},{"$f":"K36","v":{"v":1000,"d":"1,000.0"}},{"$f":"(E36 = CHAR(37)) * (F36*G36/100) + (E36 <> CHAR(37)) * (F36*G36)","v":{"v":1000,"d":"R1,000.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J34","v":{"v":0.6,"d":"R0.60"}},{"$f":"I36-(I36*J36)","v":{"v":1000,"d":"R1,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK34","v":0.5},{"$f":"NK36*NJ36","v":2500}]
[]
[221,"A.1.12","8.3.4","Remove Engineer's and Contractor's Site establishment on completion","Sum",{"v":1,"d":" 1"},{"$f":"K38","v":{"v":1500,"d":"1,500.0"}},{"$f":"(E38 = CHAR(37)) * (F38*G38/100) + (E38 <> CHAR(37)) * (F38*G38)","v":{"v":1500,"d":"R1,500.00"}},{"v":3750,"d":"3,750.0"},{"$f":"J36","v":{"v":0.6,"d":"R0.60"}},{"$f":"I38-(I38*J38)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK38*NJ38","v":3750}]
[]
[293,"A.1.13","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","Sum",{"v":1,"d":" 1"},{"$f":"K40","v":{"v":40000,"d":"40,000.0"}},{"$f":"(E40 = CHAR(37)) * (F40*G40/100) + (E40 <> CHAR(37)) * (F40*G40)","v":{"v":40000,"d":"R40,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J38","v":{"v":0.6,"d":"R0.60"}},{"$f":"I40-(I40*J40)","v":{"v":40000,"d":"R40,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":100000,"d":"R100,000"},0.5,{"$f":"NK40*NJ40","v":50000}]
[]
[222,"A.2","8.4","TIME-RELATED ITEMS"]
[]
[223,"A.2.1","8.4.1","Contractual Requirements","month",{"v":6,"d":" 6"},{"$f":"K44","v":{"v":14000,"d":"14,000.0"}},{"$f":"(E44 = CHAR(37)) * (F44*G44/100) + (E44 <> CHAR(37)) * (F44*G44)","v":{"v":84000,"d":"R84,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J40","v":{"v":0.6,"d":"R0.60"}},{"$f":"I44-(I44*J44)","v":{"v":14000,"d":"R14,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":12000,"d":"R12,000"},0.5,{"$f":"NK44*NJ44","v":6000}]
[]
[224,null,"8.4.2","Operate and maintain facilities on the Site:"]
[]
[225,null,"8.4.2.1","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
[]
[226,"A.2.2",null,"Offices: 1 room, etc., as for item .1.2","month",{"$f":"F44","v":{"v":6,"d":" 6"}},{"$f":"K50","v":{"v":500,"d":"500.0"}},{"$f":"(E50 = CHAR(37)) * (F50*G50/100) + (E50 <> CHAR(37)) * (F50*G50)","v":{"v":3000,"d":"R3,000.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J44","v":{"v":0.6,"d":"R0.60"}},{"$f":"I50-(I50*J50)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK50*NJ50","v":625}]
[]
[227,"A.2.3",null,"Survey assistants and material","month",{"$f":"F50","v":{"v":6,"d":" 6"}},{"$f":"K52","v":{"v":3000,"d":"3,000.0"}},{"$f":"(E52 = CHAR(37)) * (F52*G52/100) + (E52 <> CHAR(37)) * (F52*G52)","v":{"v":18000,"d":"R18,000.00"}},{"v":7500,"d":"7,500.0"},{"$f":"J50","v":{"v":0.6,"d":"R0.60"}},{"$f":"I52-(I52*J52)","v":{"v":3000,"d":"R3,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK52*NJ52","v":3750}]
[]
[230,null,"8.4.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
[]
[231,"A.2.4",null,"Offices and storage sheds","month",{"$f":"F52","v":{"v":6,"d":" 6"}},{"$f":"K56","v":{"v":500,"d":"500.0"}},{"$f":"(E56 = CHAR(37)) * (F56*G56/100) + (E56 <> CHAR(37)) * (F56*G56)","v":{"v":3000,"d":"R3,000.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J52","v":{"v":0.6,"d":"R0.60"}},{"$f":"I56-(I56*J56)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK56*NJ56","v":625}]
[]
[232,"A.2.5",null,"Workshops","month",{"$f":"F56","v":{"v":6,"d":" 6"}},{"$f":"K58","v":{"v":500,"d":"500.0"}},{"$f":"(E58 = CHAR(37)) * (F58*G58/100) + (E58 <> CHAR(37)) * (F58*G58)","v":{"v":3000,"d":"R3,000.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J56","v":{"v":0.6,"d":"R0.60"}},{"$f":"I58-(I58*J58)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":750,"d":"R750"},0.5,{"$f":"NK58*NJ58","v":375}]
[]
[233,"A.2.6",null,"Laboratories","month",{"$f":"F58","v":{"v":6,"d":" 6"}},{"$f":"K60","v":{"v":500,"d":"500.0"}},{"$f":"(E60 = CHAR(37)) * (F60*G60/100) + (E60 <> CHAR(37)) * (F60*G60)","v":{"v":3000,"d":"R3,000.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J58","v":{"v":0.6,"d":"R0.60"}},{"$f":"I60-(I60*J60)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":500,"d":"R500"},0.5,{"$f":"NK60*NJ60","v":250}]
[]
[234,"A.2.7",null,"Living accommodation","month",{"$f":"F60","v":{"v":6,"d":" 6"}},{"$f":"K62","v":{"v":2600,"d":"2,600.0"}},{"$f":"(E62 = CHAR(37)) * (F62*G62/100) + (E62 <> CHAR(37)) * (F62*G62)","v":{"v":15600,"d":"R15,600.00"}},{"v":6500,"d":"6,500.0"},{"$f":"J60","v":{"v":0.6,"d":"R0.60"}},{"$f":"I62-(I62*J62)","v":{"v":2600,"d":"R2,600.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":6500,"d":"R6,500"},0.5,{"$f":"NK62*NJ62","v":3250}]
[]
[235,"A.2.8",null,"Ablution and latrine facilities","month",{"$f":"F62","v":{"v":6,"d":" 6"}},{"$f":"K64","v":{"v":800,"d":"800.0"}},{"$f":"(E64 = CHAR(37)) * (F64*G64/100) + (E64 <> CHAR(37)) * (F64*G64)","v":{"v":4800,"d":"R4,800.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J62","v":{"v":0.6,"d":"R0.60"}},{"$f":"I64-(I64*J64)","v":{"v":800,"d":"R800.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":4000,"d":"R4,000"},0.5,{"$f":"NK64*NJ64","v":2000}]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H6:H64)","v":{"v":402900,"d":"R402,900.00"}}]
[]
[null,{"$f":"B1","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B2","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H65","v":{"v":402900,"d":"R402,900.00"}}]
[236,"A.2.9",null,"Tools and equipment","month",{"$f":"F64","v":{"v":6,"d":" 6"}},{"$f":"K73","v":{"v":1000,"d":"1,000.0"}},{"$f":"(E73 = CHAR(37)) * (F73*G73/100) + (E73 <> CHAR(37)) * (F73*G73)","v":{"v":6000,"d":"R6,000.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J64","v":{"v":0.6,"d":"R0.60"}},{"$f":"I73-(I73*J73)","v":{"v":1000,"d":"R1,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK74*NJ74","v":2500}]
[237,"A.2.10",null,"Water supplies, electric power and communications","month",{"$f":"F73","v":{"v":6,"d":" 6"}},{"$f":"K75","v":{"v":500,"d":"500.0"}},{"$f":"(E75 = CHAR(37)) * (F75*G75/100) + (E75 <> CHAR(37)) * (F75*G75)","v":{"v":3000,"d":"R3,000.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J73","v":{"v":0.6,"d":"R0.60"}},{"$f":"I75-(I75*J75)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK76*NJ76","v":1250}]
[238,"A.2.11",null,"Dealing with water (Subclause 5.5)","month",{"$f":"F75","v":{"v":6,"d":" 6"}},{"$f":"K77","v":{"v":300,"d":"300.0"}},{"$f":"(E77 = CHAR(37)) * (F77*G77/100) + (E77 <> CHAR(37)) * (F77*G77)","v":{"v":1800,"d":"R1,800.00"}},{"v":750,"d":"750.0"},{"$f":"J75","v":{"v":0.6,"d":"R0.60"}},{"$f":"I77-(I77*J77)","v":{"v":300,"d":"R300.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":1500,"d":"R1,500"},0.5,{"$f":"NK78*NJ78","v":750}]
[239,"A.2.12",null,"Access (Subclause 5.8)","month",{"$f":"F77","v":{"v":6,"d":" 6"}},{"$f":"K79","v":{"v":1000,"d":"1,000.0"}},{"$f":"(E79 = CHAR(37)) * (F79*G79/100) + (E79 <> CHAR(37)) * (F79*G79)","v":{"v":6000,"d":"R6,000.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J77","v":{"v":0.6,"d":"R0.60"}},{"$f":"I79-(I79*J79)","v":{"v":1000,"d":"R1,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK80*NJ80","v":2500}]
[244,"A.2.13","8.4.3","Supervision","month",{"$f":"F79","v":{"v":6,"d":" 6"}},{"$f":"K81","v":{"v":14000,"d":"14,000.0"}},{"$f":"(E81 = CHAR(37)) * (F81*G81/100) + (E81 <> CHAR(37)) * (F81*G81)","v":{"v":84000,"d":"R84,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J79","v":{"v":0.6,"d":"R0.60"}},{"$f":"I81-(I81*J81)","v":{"v":14000,"d":"R14,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":120000,"d":"R120,000"},0.5,{"$f":"NK82*NJ82","v":60000}]
[245,"A.2.14","8.4.4","Company and head office overhead costs","month",{"$f":"F81","v":{"v":6,"d":" 6"}},{"$f":"K83","v":{"v":1000,"d":"1,000.0"}},{"$f":"(E83 = CHAR(37)) * (F83*G83/100) + (E83 <> CHAR(37)) * (F83*G83)","v":{"v":6000,"d":"R6,000.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J81","v":{"v":0.6,"d":"R0.60"}},{"$f":"I83-(I83*J83)","v":{"v":1000,"d":"R1,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK84*NJ84","v":2500}]
[246,"A.2.15","8.4.5","Other time-related obligations","month",{"$f":"F83","v":{"v":6,"d":" 6"}},{"$f":"K85","v":{"v":500,"d":"500.0"}},{"$f":"(E85 = CHAR(37)) * (F85*G85/100) + (E85 <> CHAR(37)) * (F85*G85)","v":{"v":3000,"d":"R3,000.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J83","v":{"v":0.6,"d":"R0.60"}},{"$f":"I85-(I85*J85)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"A.2.16","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","month",{"$f":"F85","v":{"v":6,"d":" 6"}},{"$f":"K87","v":{"v":6000,"d":"6,000.0"}},{"$f":"(E87 = CHAR(37)) * (F87*G87/100) + (E87 <> CHAR(37)) * (F87*G87)","v":{"v":36000,"d":"R36,000.00"}},{"v":15000,"d":"15,000.0"},{"$f":"J85","v":{"v":0.6,"d":"R0.60"}},{"$f":"I87-(I87*J87)","v":{"v":6000,"d":"R6,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK88*NJ88","v":1250}]
[297,"A.3","8.8","HEALTH & SAFETY"]
[]
[298,"A.3.1","8.8.1","Provision for use by the Engineer of an independent Health and Safety Agent for the compilation and maintenance of Health and Safety Plan including Risk Assessment, Safe Work Procedure and Method Statement","PC Sum",{"v":1,"d":" 1"},{"$f":"K91","v":{"v":40000,"d":"40,000.0"}},{"$f":"(E91 = CHAR(37)) * (F91*G91/100) + (E91 <> CHAR(37)) * (F91*G91)","v":{"v":40000,"d":"R40,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J87","v":{"v":0.6,"d":"R0.60"}},{"$f":"I91-(I91*J91)","v":{"v":40000,"d":"R40,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[299,"A.3.2","8.8.2","Cost of health and safety measures required in terms of the Construction Regulations of the Occupation Health and Safety Act (2003)","PC Sum",{"v":1,"d":" 1"},{"$f":"K93","v":{"v":20000,"d":"20,000.0"}},{"$f":"(E93 = CHAR(37)) * (F93*G93/100) + (E93 <> CHAR(37)) * (F93*G93)","v":{"v":20000,"d":"R20,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J91","v":{"v":0.6,"d":"R0.60"}},{"$f":"I93-(I93*J93)","v":{"v":20000,"d":"R20,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[301,"A.3.4",null,"Handling cost and profit in respect of sub-item A.4.1 to A.4.3","%",{"$f":"SUM(H91:H93)","v":{"v":60000,"d":"60 000"}},0.1,{"$f":"(E95 = CHAR(37)) * (F95*G95/100) + (E95 <> CHAR(37)) * (F95*G95)","v":{"v":60,"d":"R60.00"}},0.1,{"$f":"J93","v":{"v":0.6,"d":"R0.60"}},{"$f":"I95-(I95*J95)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":235000,"d":"R235,000.00"}]
[]
[null,"A.4","8.8","TRAINING"]
[]
[null,"A.4.1",null,"Wages and salaries of local and other labourers employed by Contractor,Sub-Contractor and Emerging Contractors in respet of training periods for on-site training by the Contractor during which no productive work is executed.","PC Sum",{"v":1,"d":" 1"},{"$f":"K99","v":{"v":20000,"d":"20,000.0"}},{"$f":"(E99 = CHAR(37)) * (F99*G99/100) + (E99 <> CHAR(37)) * (F99*G99)","v":{"v":20000,"d":"R20,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J95","v":{"v":0.6,"d":"R0.60"}},{"$f":"I99-(I99*J99)","v":{"v":20000,"d":"R20,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.2",null,"Acrredited and approved training courses for selected local and other labourers including wages during training as approved by Client.","Prov. Sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"$f":"(E101 = CHAR(37)) * (F101*G101/100) + (E101 <> CHAR(37)) * (F101*G101)","v":{"v":50000,"d":"R50,000.00"}},{"v":150000,"d":"150,000.0"},{"$f":"J99","v":{"v":0.6,"d":"R0.60"}},{"$f":"I101-(I101*J101)","v":{"v":60000,"d":"R60,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H99:H102)","v":{"v":70000,"d":"70 000"}},0.1,{"$f":"(E103 = CHAR(37)) * (F103*G103/100) + (E103 <> CHAR(37)) * (F103*G103)","v":{"v":70,"d":"R70.00"}},0.1,{"$f":"J101","v":{"v":0.6,"d":"R0.60"}},{"$f":"I103-(I103*J103)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":200000,"d":"R200,000.00"}]
[]
[null,"A.5","8.10","WAYLEAVE APPLICATIONS TO LOCAL MUNICIPALITY"]
[]
[302,"A.5.1",null,"Application of wayleave to relevant stakeholders prior commencement of works.","PC Sum",{"v":1,"d":" 1"},{"v":3500,"d":"3,500.0"},{"$f":"(E107 = CHAR(37)) * (F107*G107/100) + (E107 <> CHAR(37)) * (F107*G107)","v":{"v":3500,"d":"R3,500.00"}},{"v":10000,"d":"10,000.0"},{"$f":"J103","v":{"v":0.6,"d":"R0.60"}},{"$f":"I107-(I107*J107)","v":{"v":4000,"d":"R4,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[303,"A.5.2","8.10","WAYLEAVE APPLICATIONS TO ESKOM FOR CONSTRUCTION UNDER PYLONS ","PC Sum",{"v":1,"d":" 1"},{"v":35000,"d":"35,000.0"},{"$f":"(E109 = CHAR(37)) * (F109*G109/100) + (E109 <> CHAR(37)) * (F109*G109)","v":{"v":35000,"d":"R35,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J107","v":{"v":0.6,"d":"R0.60"}},{"$f":"I109-(I109*J109)","v":{"v":40000,"d":"R40,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[305,"A.45.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H107:H109)","v":{"v":38500,"d":"38 500"}},0.1,{"$f":"(E111 = CHAR(37)) * (F111*G111/100) + (E111 <> CHAR(37)) * (F111*G111)","v":{"v":38.5,"d":"R38.50"}},0.1,{"$f":"J109","v":{"v":0.6,"d":"R0.60"}},{"$f":"I111-(I111*J111)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":110000,"d":"R110,000.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H72:H113)","v":{"v":717368.5,"d":"R717,368.50"}},{"$f":"I624","v":{"v":701589.3,"d":"R701,589.30"}},{"$f":"H114-I114","v":{"v":15779.2,"d":"R15,779.20"}},{"$nulls":361},{"$f":"NH624","v":{"v":586334.16,"d":"R586,334.16"}},null,{"$f":"NH114-H114","v":{"v":-131034.34,"d":"-131,034.34"}}]
[null,"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
[null,"CONTRACT NO. T12/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 B : PRIME COST ITEMS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":6},"Provision for use by Engineer of a Geotech Engineer Services, required during the construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P119 = CHAR(37)) * (Q119*R119/100) + (P119 <> CHAR(37)) * (Q119*R119)","v":{"$error":"#REF!"}},{"$nulls":351},"QTY"]
[null,"B","SANS\r\n1200 B","SECTION B : PRIME COST ITEMS"]
[{"$nulls":14},"Provision for use by the Engineer of the Mechanical Engineer Services required during construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P121 = CHAR(37)) * (Q121*R121/100) + (P121 <> CHAR(37)) * (Q121*R121)","v":{"$error":"#REF!"}}]
[null,"B.1","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[]
[null,"B.1.1",null,"Provision of accommodation for Engineer's representative for the duration of the contract","month",{"$f":"F87","v":{"v":6,"d":" 6"}},{"v":15000,"d":"15,000.0"},{"$f":"(E124 = CHAR(37)) * (F124*G124/100) + (E124 <> CHAR(37)) * (F124*G124)","v":{"v":90000,"d":"R90,000.00"}},{"v":15000,"d":"15,000.0"},{"v":0.95,"d":"R0.95"},{"$f":"I124-(I124*J124)","v":{"v":750,"d":"R750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.2",null,"Telephone calls for the Engineer","month",{"$f":"F124","v":{"v":6,"d":" 6"}},{"v":750,"d":"750.0"},{"$f":"(E126 = CHAR(37)) * (F126*G126/100) + (E126 <> CHAR(37)) * (F126*G126)","v":{"v":4500,"d":"R4,500.00"}},{"v":1500,"d":"1,500.0"},{"$f":"J124","v":{"v":0.95,"d":"R0.95"}},{"$f":"I126-(I126*J126)","v":{"v":75,"d":"R75.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.3","8.6","Prime cost of laboratory testing by other concerns where so directed by the Engineer","month",{"$f":"F126","v":{"v":6,"d":" 6"}},{"v":25000,"d":"25,000.0"},{"$f":"(E128 = CHAR(37)) * (F128*G128/100) + (E128 <> CHAR(37)) * (F128*G128)","v":{"v":150000,"d":"R150,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J126","v":{"v":0.95,"d":"R0.95"}},{"$f":"I128-(I128*J128)","v":{"v":1750,"d":"R1,750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.4",null,"Required Additional Survey by Engineer","month",{"$f":"F128","v":{"v":6,"d":" 6"}},{"v":25000,"d":"25,000.0"},{"$f":"(E130 = CHAR(37)) * (F130*G130/100) + (E130 <> CHAR(37)) * (F130*G130)","v":{"v":150000,"d":"R150,000.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J128","v":{"v":0.95,"d":"R0.95"}},{"$f":"I130-(I130*J130)","v":{"v":1750,"d":"R1,750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.5",null,"Remuneration of Health and Safety Agent","month",{"$f":"F130","v":{"v":6,"d":" 6"}},{"v":45000,"d":"45,000.0"},{"$f":"(E132 = CHAR(37)) * (F132*G132/100) + (E132 <> CHAR(37)) * (F132*G132)","v":{"v":270000,"d":"R270,000.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J130","v":{"v":0.95,"d":"R0.95"}},{"$f":"I132-(I132*J132)","v":{"v":2750,"d":"R2,750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.6",null,"Remuneration of SHE Representative from Local Municipality","month",{"$f":"F130","v":{"v":6,"d":" 6"}},{"v":10000,"d":"10,000.0"},{"$f":"(E134 = CHAR(37)) * (F134*G134/100) + (E134 <> CHAR(37)) * (F134*G134)","v":{"v":60000,"d":"R60,000.00"}}]
[]
[null,"B.1.7",null,"Remuneration of three Community Liaison Officer(CLO x 1) including transport, cellphone and overtime from either wards 1or  2 ","month",{"$f":"F132","v":{"v":6,"d":" 6"}},{"v":10000,"d":"10,000.0"},{"$f":"(E136 = CHAR(37)) * (F136*G136/100) + (E136 <> CHAR(37)) * (F136*G136)","v":{"v":60000,"d":"R60,000.00"}},{"$f":"2*16000","v":{"v":32000,"d":"32,000.0"}},{"$f":"J132","v":{"v":0.95,"d":"R0.95"}},{"$f":"I136-(I136*J136)","v":{"v":1600,"d":"R1,600.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.8",null,"Allow for the testing and commissioning of new sewer and water networks, as well as outfall pipes.","sum",{"v":1,"d":" 1"},{"v":100000,"d":"100,000.0"},{"$f":"(E138 = CHAR(37)) * (F138*G138/100) + (E138 <> CHAR(37)) * (F138*G138)","v":{"v":100000,"d":"R100,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J136","v":{"v":0.95,"d":"R0.95"}},{"$f":"I138-(I138*J138)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.9",null,"Provision shall be made for a specialist to assess the structural integrity of the reservoir and elevated tank, as well as to evaluate the mechanical strength of the outlet pipes, fittings, and couplings associated with these structures. The specialist shall also coordinate and oversee the execution of the water-tightness test following the completion of all connections","Provision sum",{"v":1,"d":" 1"},{"v":75000,"d":"75,000.0"},{"$f":"(E140 = CHAR(37)) * (F140*G140/100) + (E140 <> CHAR(37)) * (F140*G140)","v":{"v":75000,"d":"R75,000.00"}}]
[]
[null,"B.1.10",null,"Overheads,charges and profit on item B.1.1 to B.1.09","%",{"$f":"SUM(H124:H140)","v":{"v":959500,"d":"959,500"}},0.1,{"$f":"(E142 = CHAR(37)) * (F142*G142/100) + (E142 <> CHAR(37)) * (F142*G142)","v":{"v":959.5,"d":"R959.50"}},{"$nulls":362},{"v":4621500,"d":"R4,621,500.00"}]
{"$rows_empty":20}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H120:H162)","v":{"v":960459.5,"d":"R960,459.50"}},{"$f":"H114+H163","v":{"v":1677828,"d":"R1,677,828.00"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J163-I163","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"B115","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B116","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 C : SITE CLEARANCE"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[2057,"C","SANS\r\n1200 C","SECTION C : SITE CLEARANCE"]
[]
[2058,"C.1",null,"CLEAR SITE",{"$nulls":4},"Ward 01","Ward 02 Sewer","Ward 02 Water"]
[]
[2059,"C.1.1","8.2.1","Clear and grub pipeline route 3m wide","m",{"$f":"I174+J174+K174","v":{"v":1758,"d":"1 758"}},{"v":25,"d":"25.0"},{"$f":"(E174 = CHAR(37)) * (F174*G174/100) + (E174 <> CHAR(37)) * (F174*G174)","v":{"v":43950,"d":"R43,950.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"v":688.23,"d":"R688.23"},{"v":256.83,"d":"R256.83"},{"$nulls":359},{"v":2228,"d":"R2,228.00"},null,2130,{"$f":"NI174*1.046","v":{"v":2228,"d":"2 228"}},{"$f":"NJ174-NI174","v":{"v":98,"d":" 98"}}]
[]
[11863,"C.1.2","8.2.2","Remove trees of girth: Over and up to"]
[]
[11864,"C.1.2.1",null,"1,0 m 2,0 m","No.",{"v":20,"d":" 20"},{"v":2800,"d":"2,800.0"},{"$f":"(E178 = CHAR(37)) * (F178*G178/100) + (E178 <> CHAR(37)) * (F178*G178)","v":{"v":56000,"d":"R56,000.00"}},{"$nulls":362},{"v":10,"d":"R10.00"},null,null,{"v":10,"d":" 10"}]
[]
[null,"C.1.3","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)"]
[]
[null,"C.1.3.1",null,"Clear and grub pipeline route 3m wide","m",{"$f":"F174*0.15","v":264},{"v":25,"d":"25.0"},{"$f":"(E182 = CHAR(37)) * (F182*G182/100) + (E182 <> CHAR(37)) * (F182*G182)","v":{"v":6600,"d":"R6,600.00"}},{"$nulls":362},{"v":150,"d":"R150.00"}]
[]
[null,"C.1.3.2",null,"Working areas","m²",{"$f":"(F174*0.76*1.5)*0.15","v":301},{"v":25,"d":"25.0"},{"$f":"(E184 = CHAR(37)) * (F184*G184/100) + (E184 <> CHAR(37)) * (F184*G184)","v":{"v":7525,"d":"R7,525.00"}},{"$nulls":362},{"v":1526,"d":"R1,526.00"}]
[]
[null,"C.2","8.2.5","Take down and re-erect existing fences (all types of fences and boundaries)","m",{"$f":"F174*0.25","v":440},{"v":80,"d":"80.0"},{"$f":"(E186 = CHAR(37)) * (F186*G186/100) + (E186 <> CHAR(37)) * (F186*G186)","v":{"v":35200,"d":"R35,200.00"}},{"$nulls":362},{"v":981,"d":"R981.00"}]
[]
[11865,"C.7","1200 DA","EXCAVATION"]
[]
[11866,"C.7.1","8.3.1","Remove topsoil to nominal depth 150 mm, stockpile, and maintain for reinstating.","m³",{"$f":"(F174*0.76*0.15)","v":200},{"v":25,"d":"25.0"},{"$f":"(E190 = CHAR(37)) * (F190*G190/100) + (E190 <> CHAR(37)) * (F190*G190)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ174*3*0.15","v":{"v":1003,"d":"1 003"}}]
[]
[11867,"C.8",null,"FINISHINGS"]
[]
[11868,"C.8.1","8.3.6","Reinstate road surfaces complete with all courses "]
[]
[11869,"C.8.1.1",null,"Block Paved surfaced- the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of paving blocks to existing thickness.","m²",{"v":0,"d":" 0"},{"v":180,"d":"180.0"},{"$f":"(E196 = CHAR(37)) * (F196*G196/100) + (E196 <> CHAR(37)) * (F196*G196)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":150,"d":"R150.00"},null,null,{"$f":"10*3*5","v":{"v":150,"d":" 150"}}]
[]
[11870,"C.8.1.2",null,"Gravel shoulders- the rate shall cover the supply of gravel shoulder materials and compactions of material to the existing specification.","m²",{"$f":"258*1.2*0.08","v":{"v":25,"d":" 25"}},{"v":80,"d":"80.0"},{"$f":"(E198 = CHAR(37)) * (F198*G198/100) + (E198 <> CHAR(37)) * (F198*G198)","v":{"v":2000,"d":"R2,000.00"}},{"$nulls":362},{"v":24,"d":"R24.00"},null,null,{"$f":"10*3*0.8","v":{"v":24,"d":" 24"}}]
[]
[11871,"C.8.1.3",null,"Kerbing ","m",{"$f":"258*0.5","v":{"v":129,"d":" 129"}},{"v":80,"d":"80.0"},{"$f":"(E200 = CHAR(37)) * (F200*G200/100) + (E200 <> CHAR(37)) * (F200*G200)","v":{"v":10320,"d":"R10,320.00"}},{"$nulls":362},{"v":1114,"d":"R1,114.00"},null,null,{"$f":"NJ174*0.5","v":{"v":1114,"d":"1 114"}}]
[]
[null,"C.8.1.4",null,"Concrete Surfaced Household Access","m²",0,{"v":180,"d":"180.0"},{"$f":"(E202 = CHAR(37)) * (F202*G202/100) + (E202 <> CHAR(37)) * (F202*G202)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":848,"d":"R848.00"},null,null,{"$f":"(5.3*10)*16","v":{"v":848,"d":" 848"}}]
[]
[null,"C.8.1.5",null,"Asphalt Surfacing - thickness from 25mm to 50mm in the roadway, the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of asphalt surface to existing thickness.","m²",{"$f":"258*2.5","v":{"v":645,"d":" 645"}},{"$f":"H204/F204","v":79.2},{"v":51100,"d":"R51,100.00"},{"$nulls":362},{"v":1337,"d":"R1,337.00"}]
[]
[{"$nulls":3},"Gravel Surfacing -  the rate shall cover the supply of layer materials and compaction of layers to the existing specification, and supply and lay of gravel wearing course surface to existing thickness.","m²",{"$f":"122*2.5","v":{"v":305,"d":" 305"}},{"v":180,"d":"180.0"},{"$f":"(E206 = CHAR(37)) * (F206*G206/100) + (E206 <> CHAR(37)) * (F206*G206)","v":{"v":54900,"d":"R54,900.00"}}]
[]
[null,"C.8.2","8.3.6","Reinstate stormwater open drains"]
[]
[11869,"C.8.2.1",null,"kerb Channel","m",{"$f":"258*0.5","v":{"v":129,"d":" 129"}},{"v":230,"d":"230.0"},{"$f":"(E210 = CHAR(37)) * (F210*G210/100) + (E210 <> CHAR(37)) * (F210*G210)","v":{"v":29670,"d":"R29,670.00"}},{"$nulls":362},{"v":557,"d":"R557.00"},null,null,{"$f":"NJ174*0.25","v":{"v":557,"d":" 557"}}]
[]
[11869,"C.8.2.2",null,"Side V-drain","m",{"v":0,"d":" 0"},{"v":230,"d":"230.0"},{"$f":"(E212 = CHAR(37)) * (F212*G212/100) + (E212 <> CHAR(37)) * (F212*G212)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ174*0.45","v":{"v":1003,"d":"1 003"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H170:H213)","v":{"v":302265,"d":"R302,265.00"}}]
[]
[null,{"$f":"B165","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B166","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[1991,"D","SANS\r\n1200 DB","SECTION D : PIPE TRENCHES",{"$nulls":368},"Width =",1.15,1.2]
[]
[11873,"D.1",null,"PIPE TRENCHES",{"$nulls":368},"pipe diameter =",0.65]
[{"$nulls":9},{"$f":"SUM(J227:J235)","v":{"v":688.23,"d":"R688.23"}},{"$nulls":362},"Width =",{"$f":"NJ223+0.6","v":1.25},{"$f":"NJ224*1.045","v":1.30625}]
[11874,null,"8.3.2(a)","Excavate in all materials for trenches backfill, compact, and dispose of surplus/unsuitable material, for pipes up to 250 mm diam. for total trench depth:",{"$nulls":4},"Ward 01","Ward 02 Sewer","Ward 02 Water","Total","WIDTH (0.3+0.16+0.3=0.76","VOLUME",{"$nulls":359},{"$f":"F174","v":{"v":1758,"d":"1 758"}}]
[]
[2056,"D.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m",{"$f":"L227","v":{"v":260,"d":" 260"}},{"v":120,"d":"120.0"},{"$f":"(E227 = CHAR(37)) * (F227*G227/100) + (E227 <> CHAR(37)) * (F227*G227)","v":{"v":31200,"d":"R31,200.00"}},{"v":0,"d":"R0.00"},{"v":3.15,"d":"R3.15"},{"v":256.82,"d":"R256.82"},{"$f":"K227+J227+I227","v":{"v":259.97,"d":"R259.97"}},{"v":0.76,"d":"R0.76"},{"$f":"L227*M227*1","v":{"v":197.58,"d":"R197.58"}},{"$nulls":356},{"v":423,"d":"R423.00"},null,null,0.19,{"$f":"$NJ$225*NJ227","v":334.02}]
[]
[1992,"D.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m",{"$f":"L229","v":{"v":1146,"d":"1 146"}},{"v":140,"d":"140.0"},{"$f":"(E229 = CHAR(37)) * (F229*G229/100) + (E229 <> CHAR(37)) * (F229*G229)","v":{"v":160440,"d":"R160,440.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$66","v":{"v":485.01,"d":"R485.01"}},{"v":660.78,"d":"R660.78"},{"v":0,"d":"R0.00"},{"$f":"K229+J229+I229","v":{"v":1145.79,"d":"R1,145.79"}},{"v":0.76,"d":"R0.76"},{"$f":"L229*M229*1","v":{"v":870.8,"d":"R870.80"}},{"$nulls":356},{"v":1203,"d":"R1,203.00"},null,null,0.54,{"$f":"$NJ$225*NJ229","v":949.32}]
[]
[1993,"D.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m",{"$f":"L231","v":{"v":353,"d":" 353"}},{"v":160,"d":"160.0"},{"$f":"(E231 = CHAR(37)) * (F231*G231/100) + (E231 <> CHAR(37)) * (F231*G231)","v":{"v":56480,"d":"R56,480.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$67","v":{"v":328.2,"d":"R328.20"}},{"v":24.3,"d":"R24.30"},{"v":0,"d":"R0.00"},{"$f":"K231+J231+I231","v":{"v":352.5,"d":"R352.50"}},{"v":0.76,"d":"R0.76"},{"$f":"L231*M231*1","v":{"v":267.9,"d":"R267.90"}},{"$nulls":356},{"v":446,"d":"R446.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$225*NJ231","v":{"v":351.6,"d":"351.60"}}]
[]
[2015,"D.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m",{"$f":"L233","v":{"v":0,"d":" 0"}},{"v":200,"d":"200.0"},{"$f":"(E233 = CHAR(37)) * (F233*G233/100) + (E233 <> CHAR(37)) * (F233*G233)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"K233+J233+I233","v":{"v":0,"d":"R0.00"}},{"v":0.76,"d":"R0.76"},{"$f":"L233*M233*1","v":{"v":0,"d":"R0.00"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$225*NJ233","v":123.06}]
[{"$nulls":373},{"$f":"SUM(NJ227:NJ233)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK227:NK233)","v":{"v":1758,"d":"1758.00"}}]
[2015,"D.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m",{"$f":"L235","v":{"v":0,"d":" 0"}},{"v":280,"d":"280.0"},{"$f":"(E235 = CHAR(37)) * (F235*G235/100) + (E235 <> CHAR(37)) * (F235*G235)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"K235+J235+I235","v":{"v":0,"d":"R0.00"}},{"v":0.76,"d":"R0.76"},{"$f":"L235*M235*1","v":{"v":0,"d":"R0.00"}},{"$nulls":356},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$225*NJ235","v":123.06}]
[{"$nulls":11},{"$f":"SUM(L227:L235)","v":{"v":1758.26,"d":"R1,758.26"}},null,{"$f":"SUM(N227:N235)","v":{"v":1336.28,"d":"R1,336.28"}}]
[1994,null,"8.3.2(b)","Extra-over  incl. for (prov):"]
[{"$nulls":8},{"$f":"N236","v":{"v":1336.28,"d":"R1,336.28"}},{"$nulls":364},{"$f":"NJ225*NJ224*4","v":{"v":8790,"d":"8 790"}},3025,{"$f":"NJ238-NK238","v":{"v":5765,"d":"5 765"}}]
[1995,"D.1.5",null,"Intermediate excavation","m³",{"$f":"J239","v":{"v":200,"d":" 200"}},{"v":220,"d":"220.0"},{"$f":"(E239 = CHAR(37)) * (F239*G239/100) + (E239 <> CHAR(37)) * (F239*G239)","v":{"v":44000,"d":"R44,000.00"}},{"v":0.15,"d":"R0.15"},{"$f":"I239*I238","v":{"v":200.44,"d":"R200.44"}},{"$nulls":360},{"v":2115,"d":"R2,115.00"}]
[{"$nulls":372},{"$f":"$F$227*4*$NJ$224","v":1300},0.19,{"$f":"$NJ$238*NJ240","v":{"v":1670.1,"d":"1670.10"}}]
[1996,"D.1.6",null,"Hard rock excavation","m³",{"$f":"J241","v":{"v":735,"d":" 735"}},{"v":300,"d":"300.0"},{"$f":"(E241 = CHAR(37)) * (F241*G241/100) + (E241 <> CHAR(37)) * (F241*G241)","v":{"v":220500,"d":"R220,500.00"}},{"v":0.55,"d":"R0.55"},{"$f":"I241*I238","v":{"v":734.95,"d":"R734.95"}},{"$nulls":360},{"v":6015,"d":"R6,015.00"}]
[{"$nulls":372},{"$f":"F229*4*$NJ$224","v":5730},0.54,{"$f":"$NJ$238*NJ242","v":{"v":4746.6,"d":"4746.60"}}]
[2024,"D.1.7",null,"Boulder excavation Class A","m³",{"$f":"J243","v":{"v":267,"d":" 267"}},{"v":340,"d":"340.0"},{"$f":"(E243 = CHAR(37)) * (F243*G243/100) + (E243 <> CHAR(37)) * (F243*G243)","v":{"v":90780,"d":"R90,780.00"}},{"v":0.2,"d":"R0.20"},{"$f":"I243*I238","v":{"v":267.26,"d":"R267.26"}},{"$nulls":360},{"v":2230,"d":"R2,230.00"}]
[{"$nulls":372},{"$f":"F231*4*$NJ$224","v":1765},{"v":0.2,"d":"0.20"},{"$f":"$NJ$238*NJ244","v":{"v":1758,"d":"1758.00"}}]
[2025,"D.1.8",null,"Boulder excavation Class B","m³",{"$f":"J245","v":{"v":134,"d":" 134"}},{"v":380,"d":"380.0"},{"$f":"(E245 = CHAR(37)) * (F245*G245/100) + (E245 <> CHAR(37)) * (F245*G245)","v":{"v":50920,"d":"R50,920.00"}},{"v":0.1,"d":"R0.10"},{"$f":"I245*I238","v":{"v":133.63,"d":"R133.63"}},{"$nulls":360},{"v":780,"d":"R780.00"}]
[{"$nulls":8},{"$f":"SUM(I239:I245)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J239:J245)","v":{"v":1336.28,"d":"R1,336.28"}},{"$nulls":362},{"$f":"F233*4*$NJ$224","v":0},0.07,{"$f":"$NJ$238*NJ246","v":{"v":615.3,"d":"615.30"}}]
[2017,"D.1.9","8.3.2(b)","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"$f":"I238*0.25*0.76","v":{"v":254,"d":" 254"}},{"v":240,"d":"240.0"},{"$f":"(E247 = CHAR(37)) * (F247*G247/100) + (E247 <> CHAR(37)) * (F247*G247)","v":{"v":60960,"d":"R60,960.00"}},{"$nulls":362},{"v":418,"d":"R418.00"},null,{"$f":"SUM(NI240:NI246)","v":8795},{"$f":"SUM(NJ240:NJ246)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK240:NK246)","v":{"v":8790,"d":"8790.00"}}]
[{"$nulls":373},{"$f":"NJ224*NJ225*0.15","v":329.625}]
[2026,"D.2","PSD 8.3.3","RESTRICTED EXCAVATION"]
[]
[2018,null,null,"Excavate for pipe trenches confined spaces in all materials and use for backfill or embankment , or dispose:",{"$nulls":369},{"$f":"(110+(5*6.5))*1.15*4","v":655.5},"road crossings and stream crossing"]
[]
[2019,"D.2.1",null,"Depth up to 1,0 m","m³",{"$f":"F227*0.15","v":{"v":39,"d":" 39"}},{"v":140,"d":"140.0"},{"$f":"(E253 = CHAR(37)) * (F253*G253/100) + (E253 <> CHAR(37)) * (F253*G253)","v":{"v":5460,"d":"R5,460.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$251*NJ253","v":{"v":262.2,"d":"262.20"}}]
[]
[2020,"D.2.2",null,"Depth over 1,0 m and up to 2,0 m  ","m³",{"$f":"F229*0.15","v":{"v":172,"d":" 172"}},{"v":160,"d":"160.0"},{"$f":"(E255 = CHAR(37)) * (F255*G255/100) + (E255 <> CHAR(37)) * (F255*G255)","v":{"v":27520,"d":"R27,520.00"}},{"$nulls":362},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$251*NJ255","v":{"v":262.2,"d":"262.20"}}]
[]
[2021,"D.2.3",null,"Depth over 2,0 m and up to 3,0 m  ","m³",{"$f":"F231*0.15","v":{"v":53,"d":" 53"}},{"v":180,"d":"180.0"},{"$f":"(E257 = CHAR(37)) * (F257*G257/100) + (E257 <> CHAR(37)) * (F257*G257)","v":{"v":9540,"d":"R9,540.00"}},{"$nulls":362},{"v":131,"d":"R131.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$251*NJ257","v":{"v":131.1,"d":"131.10"}}]
[]
[2022,null,null,"Extra over items above for:",{"$nulls":4},{"$f":"SUM(F253:F258)*0.76*5","v":{"v":1003.2,"d":"R1,003.20"}},{"$nulls":364},{"$f":"SUM(NJ253:NJ257)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":8},{"v":0.15,"d":"R0.15"},{"$f":"I260*I259","v":{"v":150.48,"d":"R150.48"}},{"$nulls":363},{"$f":"NJ251","v":{"v":656,"d":" 656"}}]
[2027,"D.2.4",null,"Intermediate excavation","m³",{"$f":"J260","v":{"v":150,"d":" 150"}},{"v":220,"d":"220.0"},{"$f":"(E261 = CHAR(37)) * (F261*G261/100) + (E261 <> CHAR(37)) * (F261*G261)","v":{"v":33000,"d":"R33,000.00"}},{"$nulls":362},{"v":125,"d":"R125.00"}]
[{"$nulls":8},{"v":0.55,"d":"R0.55"},{"$f":"I262*I259","v":{"v":551.76,"d":"R551.76"}},{"$nulls":363},0.19,{"$f":"$NJ$260*NJ262","v":124.64}]
[2028,"D.2.5",null,"Hard rock excavation","m³",{"$f":"J262","v":{"v":552,"d":" 552"}},{"v":300,"d":"300.0"},{"$f":"(E263 = CHAR(37)) * (F263*G263/100) + (E263 <> CHAR(37)) * (F263*G263)","v":{"v":165600,"d":"R165,600.00"}},{"$nulls":362},{"v":354,"d":"R354.00"}]
[{"$nulls":8},{"v":0.2,"d":"R0.20"},{"$f":"I264*I259","v":{"v":200.64,"d":"R200.64"}},{"$nulls":363},0.54,{"$f":"$NJ$260*NJ264","v":354.24}]
[2029,"D.2.6",null,"Boulder excavation Class A","m³",{"$f":"J264","v":{"v":201,"d":" 201"}},{"v":340,"d":"340.0"},{"$f":"(E265 = CHAR(37)) * (F265*G265/100) + (E265 <> CHAR(37)) * (F265*G265)","v":{"v":68340,"d":"R68,340.00"}},{"$nulls":362},{"v":131,"d":"R131.00"}]
[{"$nulls":8},{"v":0.1,"d":"R0.10"},{"$f":"I266*I259","v":{"v":100.32,"d":"R100.32"}},{"$nulls":363},{"v":0.2,"d":"0.20"},{"$f":"$NJ$260*NJ266","v":{"v":131.2,"d":"131.20"}}]
[2030,"D.2.7",null,"Boulder excavation Class B","m³",{"$f":"J266","v":{"v":100,"d":" 100"}},{"v":380,"d":"380.0"},{"$f":"(E267 = CHAR(37)) * (F267*G267/100) + (E267 <> CHAR(37)) * (F267*G267)","v":{"v":38000,"d":"R38,000.00"}},{"$f":"SUM(I260:I266)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(J260:J266)","v":{"v":1003.2,"d":"R1,003.20"}},{"$nulls":360},{"v":46,"d":"R46.00"}]
[{"$nulls":373},0.07,{"$f":"$NJ$260*NJ268","v":45.92}]
[2023,"D.2.8",null,"Extra over item 140.02 for hand excavation","m³",{"$f":"I259*0.25*0.76","v":{"v":191,"d":" 191"}},{"v":180,"d":"180.0"},{"$f":"(E269 = CHAR(37)) * (F269*G269/100) + (E269 <> CHAR(37)) * (F269*G269)","v":{"v":34380,"d":"R34,380.00"}},{"$nulls":362},{"v":295,"d":"R295.00"},null,null,{"$f":"SUM(NJ262:NJ268)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK262:NK268)","v":{"v":656,"d":"656.00"}}]
[{"$nulls":372},{"v":0.23,"d":"23.0%"},{"$f":"(F253+F255+F257+F261+F263+F265+F267)","v":{"v":1267,"d":"1 267"}},{"$f":"NJ270*NI270","v":291.41}]
[1997,null,null,"EXCAVATION. ANCILLARIES Make up deficiency in backfill material (Provisional)",{"$nulls":369},{"$f":"NJ225","v":{"v":1758,"d":"1 758"}}]
[{"$nulls":373},{"$f":"NJ271*1.4*1.15","v":{"v":2830,"d":"2 830"}},{"v":80,"d":"R80"}]
[1998,"D.2.9","8.3.3.1(a)","from other necessary excavations on site","m³",{"v":0,"d":" 0"},{"v":80,"d":"80.0"},{"$f":"(E273 = CHAR(37)) * (F273*G273/100) + (E273 <> CHAR(37)) * (F273*G273)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[{"$nulls":373},{"$f":"NJ272","v":{"v":2830,"d":"2 830"}},{"v":240,"d":"R240"}]
[1999,"D.2.10","8.3.3.1(c)","by importation from commercial or off-site sources selected by the Contractor","m³",{"$f":"I238*0.6*0.76","v":{"v":609,"d":" 609"}},{"v":240,"d":"240.0"},{"$f":"(E275 = CHAR(37)) * (F275*G275/100) + (E275 <> CHAR(37)) * (F275*G275)","v":{"v":146160,"d":"R146,160.00"}},{"$nulls":362},{"v":3587,"d":"R3,587.00"}]
[]
[2035,"D.3","PSD 8.3.3","SUPPLY ONLY OF BEDDING BY IMPORTATION"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H221:H278)","v":{"v":1243280,"d":"R1,243,280.00"}}]
[]
[null,{"$f":"B216","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B217","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H279","v":{"v":1243280,"d":"R1,243,280.00"}}]
[2040,null,null," From commercial sources: ",{"$nulls":4},"Length =",{"$f":"SUM(F227:F235)","v":{"v":1759,"d":"R1,759.00"}}]
[{"$nulls":373},{"$f":"#REF!*0.15*NK224","v":{"$error":"#REF!"}}]
[2041,"D.3.7",null," Bedding Cradle ","m³",{"$f":"I289","v":{"v":201,"d":" 201"}},{"v":200,"d":"200.0"},{"$f":"(E289 = CHAR(37)) * (F289*G289/100) + (E289 <> CHAR(37)) * (F289*G289)","v":{"v":40200,"d":"R40,200.00"}},{"$f":"J287*0.76*0.15","v":{"v":200.53,"d":"R200.53"}},{"$nulls":361},{"v":437,"d":"R437.00"}]
[{"$nulls":373},{"$f":"#REF!*0.2*NK224","v":{"$error":"#REF!"}}]
[2042,"D.3.8",null," 200mm layer compaceted seleted fill blanket (Class I) ","m³",{"$f":"I291","v":{"v":267,"d":" 267"}},{"v":240,"d":"240.0"},{"$f":"(E291 = CHAR(37)) * (F291*G291/100) + (E291 <> CHAR(37)) * (F291*G291)","v":{"v":64080,"d":"R64,080.00"}},{"$f":"J287*0.76*0.2","v":{"v":267.37,"d":"R267.37"}},{"$nulls":361},{"v":582,"d":"R582.00"}]
[{"$nulls":373},{"$f":"#REF!*0.3*NK224","v":{"$error":"#REF!"}}]
[2043,"D.3.9",null," 300mm layer of consolidaed selected backfil (Class II) ","m³",{"$f":"I293","v":{"v":401,"d":" 401"}},{"v":260,"d":"260.0"},{"$f":"(E293 = CHAR(37)) * (F293*G293/100) + (E293 <> CHAR(37)) * (F293*G293)","v":{"v":104260,"d":"R104,260.00"}},{"$f":"J287*0.76*0.3","v":{"v":401.05,"d":"R401.05"}},{"$nulls":361},{"v":873,"d":"R873.00"},null,null,{"$f":"NJ251","v":655.5}]
[]
[2044,"D.3.10",null," 200mm layer of 19mm Aggregate  ","m³",{"$f":"I295","v":{"v":267,"d":" 267"}},{"v":580,"d":"580.0"},{"$f":"(E295 = CHAR(37)) * (F295*G295/100) + (E295 <> CHAR(37)) * (F295*G295)","v":{"v":154860,"d":"R154,860.00"}},{"$f":"J287*0.76*0.2","v":{"v":267.37,"d":"R267.37"}},{"$nulls":361},{"v":428,"d":"R428.00"},null,null,{"$f":"NJ293*0.5*NK224","v":428.1234375}]
[]
[2000,"D.4","8.3.3.4","OVERHAUL"]
[]
[2001,"D.4.1",null,"Overhaul (provisional)","m³.km",{"$f":"I299","v":{"v":1136,"d":"1 136"}},{"v":8,"d":"8.0"},{"$f":"(E299 = CHAR(37)) * (F299*G299/100) + (E299 <> CHAR(37)) * (F299*G299)","v":{"v":9088,"d":"R9,088.00"}},{"$f":"SUM(I289:I295)","v":{"v":1136.32,"d":"R1,136.32"}},{"$nulls":361},{"v":1160,"d":"R1,160.00"},null,null,{"$f":"NJ288+NJ290+NJ292+NJ295","v":{"$error":"#REF!"}}]
[]
[2002,"D.5",null,"EXISTING SERVICES"]
[]
[2003,null,"8.3.5","Services across and in trenches"]
[]
[2004,null,"PSDB ...","Location"]
[]
[2005,"D.5.1",null,"Supply or hire of specialist equipment for the detection of a particular service","Sum",{"v":1,"d":" 1"},{"v":75000,"d":"75,000.0"},{"$f":"(E307 = CHAR(37)) * (F307*G307/100) + (E307 <> CHAR(37)) * (F307*G307)","v":{"v":75000,"d":"R75,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":70,"d":" 70"}]
[]
[2006,"D.5.2",null,"The use of equipment in item 142.4.1","h",{"$f":"I309","v":{"v":42,"d":" 42"}},{"v":120,"d":"120.0"},{"$f":"(E309 = CHAR(37)) * (F309*G309/100) + (E309 <> CHAR(37)) * (F309*G309)","v":{"v":5040,"d":"R5,040.00"}},{"$f":"(F124*21*8)/24","v":{"v":42,"d":"R42.00"}},{"$nulls":361},{"v":120,"d":"R120.00"},null,null,{"$f":"8*5*NK309","v":{"v":120,"d":" 120"}},3]
[]
[2007,"D.5.3",null,"Excavate by hand in soft material to expose service...","m³ / daywk",{"$f":"I311","v":{"v":11,"d":" 11"}},{"v":120,"d":"120.0"},{"$f":"(E311 = CHAR(37)) * (F311*G311/100) + (E311 <> CHAR(37)) * (F311*G311)","v":{"v":1320,"d":"R1,320.00"}},{"$f":"(F247+F269)/(8*5)","v":{"v":11.13,"d":"R11.13"}},{"$nulls":361},{"v":560,"d":"R560.00"},null,null,{"$f":"NJ307*2*4","v":{"v":560,"d":" 560"}}]
[]
[2008,null,"PSDB ...","Dealing with services"]
[]
[2009,null,"8.3.5(a)","Services that intersect a trench"]
[]
[2010,"D.5.4",null,"Cables","No.",{"$f":"'[4]DISCHARGE '!$C$128*0.25","v":{"v":44,"d":" 44"}},{"v":1500,"d":"1,500.0"},{"$f":"(E317 = CHAR(37)) * (F317*G317/100) + (E317 <> CHAR(37)) * (F317*G317)","v":{"v":66000,"d":"R66,000.00"}},{"$nulls":362},{"v":43,"d":"R43.00"},{"$nulls":4},43]
[]
[2011,"D.5.5",null,"Water mains up to 300 mm diam.","No.",{"$f":"'[4]DISCHARGE '!$C$128*0.15","v":{"v":26,"d":" 26"}},{"v":2000,"d":"2,000.0"},{"$f":"(E319 = CHAR(37)) * (F319*G319/100) + (E319 <> CHAR(37)) * (F319*G319)","v":{"v":52000,"d":"R52,000.00"}},{"$nulls":362},{"v":28,"d":"R28.00"},{"$nulls":4},28]
[]
[]
[2012,null,"8.3.5(b)","Services that adjoin a trench"]
[]
[2013,"D.5.7",null,"Cables","m",{"$f":"F317*5","v":{"v":220,"d":" 220"}},{"v":55,"d":"55.0"},{"$f":"(E324 = CHAR(37)) * (F324*G324/100) + (E324 <> CHAR(37)) * (F324*G324)","v":{"v":12100,"d":"R12,100.00"}},{"$nulls":362},{"v":1448,"d":"R1,448.00"},null,null,{"$f":"#REF!*0.65","v":{"$error":"#REF!"}}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H286:H325)","v":{"v":1827228,"d":"R1,827,228.00"}}]
[]
[null,{"$f":"B281","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B282","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H326","v":{"v":1827228,"d":"R1,827,228.00"}}]
[2014,"D.5.8",null,"Water mains up to 300 mm diam.","m",{"$f":"F319*5","v":{"v":130,"d":" 130"}},{"v":120,"d":"120.0"},{"$f":"(E334 = CHAR(37)) * (F334*G334/100) + (E334 <> CHAR(37)) * (F334*G334)","v":{"v":15600,"d":"R15,600.00"}},{"$nulls":362},{"v":1103,"d":"R1,103.00"},null,null,{"v":735,"d":" 735"},0.5,{"$f":"(NJ334*NK334)+NJ334","v":1102.5}]
[]
[null,null,"8.3.5(a) PSDB","Services that are along the treanch"]
[]
[null,"D.5.11",null,"Water meters and valves","No.",{"$f":"F317","v":{"v":44,"d":" 44"}},{"v":4000,"d":"4,000.0"},{"$f":"(E338 = CHAR(37)) * (F338*G338/100) + (E338 <> CHAR(37)) * (F338*G338)","v":{"v":176000,"d":"R176,000.00"}},{"$nulls":362},{"v":4,"d":"R4.00"}]
[]
[null,"D.5.12",null,"Stormwater kerb inlets and catchpit","No.",{"v":2,"d":" 2"},{"v":2500,"d":"2,500.0"},{"$f":"(E340 = CHAR(37)) * (F340*G340/100) + (E340 <> CHAR(37)) * (F340*G340)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":362},{"v":5,"d":"R5.00"}]
[]
[2046,"D.6",null,"PARTICULAR ITEMS"]
[]
[2047,null,"8.3.4","Temporary Works: Control water inflow  from the ground to trench or any source, trench depth of  not more than 4,0m and width not more than 2,0m ",{"$nulls":367},{"$f":"H346+H348+H350","v":{"v":81840,"d":"R81,840.00"}},null,{"$f":"H307+H309+H311","v":{"v":81360,"d":"81 360"}},{"$f":"(NH344+NJ344)/3","v":54400}]
[]
[2048,"D.6.1",null,"Provide equipment  or hire equipment  ","Sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"$f":"(E346 = CHAR(37)) * (F346*G346/100) + (E346 <> CHAR(37)) * (F346*G346)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"}]
[]
[2049,"D.6.2",null,"Operate and maintain ","Days",{"$f":"F309","v":{"v":42,"d":" 42"}},{"v":520,"d":"520.0"},{"$f":"(E348 = CHAR(37)) * (F348*G348/100) + (E348 <> CHAR(37)) * (F348*G348)","v":{"v":21840,"d":"R21,840.00"}},{"$nulls":362},{"v":210,"d":"R210.00"},null,null,{"$f":"8*5*(F136/2)","v":{"v":120,"d":" 120"}},0.5,{"$f":"(NJ348*NK348)+NJ348","v":180}]
[]
[2055,"D.6.3",null,"Remove equipment","Sum",{"v":1,"d":" 1"},{"v":10000,"d":"10,000.0"},{"$f":"(E350 = CHAR(37)) * (F350*G350/100) + (E350 <> CHAR(37)) * (F350*G350)","v":{"v":10000,"d":"R10,000.00"}},{"$nulls":362},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"},{"$f":"F348/30","v":1.4}]
[]
[null,"D.7",null,"COLLAPSING TREANCHES"]
[]
[null,"D.7.1","8.3.7","Additional lateral support between soft material and deep trenches."]
[]
[null,"D.7.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m²",{"$f":"J356","v":{"v":780,"d":"780.00"}},{"v":100,"d":"100.0"},{"$f":"(E356 = CHAR(37)) * (F356*G356/100) + (E356 <> CHAR(37)) * (F356*G356)","v":{"v":78000,"d":"R78,000.00"}},{"$f":"F227","v":{"v":260,"d":"R260.00"}},{"$f":"I356*3","v":{"v":780,"d":"R780.00"}},{"$nulls":360},{"v":846,"d":"R846.00"}]
[]
[null,"D.7.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m²",{"$f":"J358","v":{"v":3438,"d":"3438.00"}},{"v":100,"d":"100.0"},{"$f":"(E358 = CHAR(37)) * (F358*G358/100) + (E358 <> CHAR(37)) * (F358*G358)","v":{"v":343800,"d":"R343,800.00"}},{"$f":"F229","v":{"v":1146,"d":"R1,146.00"}},{"$f":"I358*3","v":{"v":3438,"d":"R3,438.00"}},{"$nulls":360},{"v":2406,"d":"R2,406.00"}]
[]
[null,"D.7.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m²",{"$f":"J360","v":{"v":1059,"d":"1059.00"}},{"v":100,"d":"100.0"},{"$f":"(E360 = CHAR(37)) * (F360*G360/100) + (E360 <> CHAR(37)) * (F360*G360)","v":{"v":105900,"d":"R105,900.00"}},{"$f":"F231","v":{"v":353,"d":"R353.00"}},{"$f":"I360*3","v":{"v":1059,"d":"R1,059.00"}},{"$nulls":360},{"v":892,"d":"R892.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m²",{"$f":"J362","v":{"v":0,"d":"0.00"}},{"v":100,"d":"100.0"},{"$f":"(E362 = CHAR(37)) * (F362*G362/100) + (E362 <> CHAR(37)) * (F362*G362)","v":{"v":0,"d":"R0.00"}},{"$f":"F233","v":{"v":0,"d":"R0.00"}},{"$f":"I362*3","v":{"v":0,"d":"R0.00"}},{"$nulls":360},{"v":312,"d":"R312.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m²",{"$f":"J364","v":{"v":0,"d":"0.00"}},{"v":100,"d":"100.0"},{"$f":"(E364 = CHAR(37)) * (F364*G364/100) + (E364 <> CHAR(37)) * (F364*G364)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"$f":"I364*3","v":{"v":0,"d":"R0.00"}}]
{"$rows_empty":27}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H333:H391)","v":{"v":2633368,"d":"R2,633,368.00"}}]
[]
[null,{"$f":"B328","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B329","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[11328,"E","SANS\r\n1200 LD","SECTION E : SEWERS"]
[]
[11329,"E.1",null,"PIPEWORK"]
[]
[11330,null,"8.2.1","Supply, lay, joint, bed Class B and test SANS 966-1 uPVC Pipe Class 34 SDR 34 Heavy Duty sewer pipes with joints",{"$nulls":4},"Ward 01","Ward 02 Sewer","Ward 02 Water"]
[{"$nulls":372},"https://shop.agrico.co.za/pvc-heavy-duty-sewer-and-drainage-pipe-sdr-51.html",{"$f":"NJ225","v":{"v":1758,"d":"1 758"}}]
[11331,"E.1.1",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"v":88,"d":"88.0"},{"$f":"(E405 = CHAR(37)) * (F405*G405/100) + (E405 <> CHAR(37)) * (F405*G405)","v":{"v":0,"d":"R0.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"$f":"J224","v":{"v":688.23,"d":"R688.23"}},{"v":256.82,"d":"R256.82"},{"$nulls":359},{"v":162,"d":"R162.00"},null,{"$f":"530.9/6","v":88},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ405*1","v":{"$error":"#REF!"}}]
[]
[11332,"E.1.2",null,"160 mm diam.","m",{"$f":"I405+J405","v":{"v":1501,"d":"1 501"}},{"v":250,"d":"250.0"},{"$f":"(E407 = CHAR(37)) * (F407*G407/100) + (E407 <> CHAR(37)) * (F407*G407)","v":{"v":375250,"d":"R375,250.00"}},{"$nulls":362},{"v":72,"d":"R72.00"},null,{"$f":"1117/6","v":186},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ407*1","v":{"$error":"#REF!"}}]
[]
[11334,null,"8.2.2","Extra-over for specials",{"$nulls":369},{"$f":"SUM(NJ405:NJ408)","v":{"$error":"#REF!"}},{"$f":"SUM(NK405:NK408)","v":{"$error":"#REF!"}},{"$f":"NK409-NJ409","v":{"$error":"#REF!"}}]
[]
[11346,"E.1.10",null,"110 mm diam.","m",{"$f":"F405*0.15","v":{"v":0,"d":" 0"}},{"v":88,"d":"88.0"},{"$f":"(E411 = CHAR(37)) * (F411*G411/100) + (E411 <> CHAR(37)) * (F411*G411)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":57,"d":"R57.00"}]
[]
[11347,"E.1.11",null,"160 mm diam.","m",{"$f":"F407*0.15","v":{"v":225,"d":" 225"}},{"v":186,"d":"186.0"},{"$f":"(E413 = CHAR(37)) * (F413*G413/100) + (E413 <> CHAR(37)) * (F413*G413)","v":{"v":41850,"d":"R41,850.00"}},{"$nulls":362},{"v":25,"d":"R25.00"}]
[]
[11335,"E.2","1200 LD","MANHOLES, ETD. "]
[]
[11355,null,"8.2.3","1000mm Precast Manholes to complete with Type 4 cover, frame and access steps for depths over and up to",{"$nulls":4},"Ward 01","Ward 02 Sewer","Total",{"$nulls":363},1.6,1.05]
[]
[11336,"E.2.1",null,"0 m - 1,0 m","No.",{"$f":"K419","v":{"v":0,"d":" 0"}},{"v":5500,"d":"5,500.0"},{"$f":"(E419 = CHAR(37)) * (F419*G419/100) + (E419 <> CHAR(37)) * (F419*G419)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"J419+I419","v":{"v":0,"d":"R0.00"}},{"$nulls":359},{"v":19,"d":"R19.00"},null,null,{"v":18,"d":"18.0000"},{"$f":"NJ419*$NL$417","v":{"v":19,"d":"R19"}}]
[]
[11337,"E.2.2",null,"1,0 m-2,0 m","No.",{"$f":"K421","v":{"v":40,"d":" 40"}},{"v":7500,"d":"7,500.0"},{"$f":"(E421 = CHAR(37)) * (F421*G421/100) + (E421 <> CHAR(37)) * (F421*G421)","v":{"v":300000,"d":"R300,000.00"}},{"$f":"3+13+6+1","v":{"v":23,"d":"R23.00"}},{"v":17,"d":"R17.00"},{"$f":"J421+I421","v":{"v":40,"d":"R40.00"}},{"$nulls":359},{"v":35,"d":"R35.00"},null,null,{"v":33,"d":"33.0000"},{"$f":"NJ421*$NL$417","v":{"v":35,"d":"R35"}}]
[]
[11338,"E.2.3",null,"2,0 m -3,0 m","No.",{"$f":"K423","v":{"v":8,"d":" 8"}},{"v":9500,"d":"9,500.0"},{"$f":"(E423 = CHAR(37)) * (F423*G423/100) + (E423 <> CHAR(37)) * (F423*G423)","v":{"v":76000,"d":"R76,000.00"}},{"v":7,"d":"R7.00"},{"v":1,"d":"R1.00"},{"$f":"J423+I423","v":{"v":8,"d":"R8.00"}},{"$nulls":359},{"v":10,"d":"R10.00"},null,null,{"v":6,"d":"6.0000"},{"$f":"NJ423*$NK$417","v":{"v":10,"d":"R10"}}]
[]
[11349,"E.2.4",null,"3,0 m - 4,0 m","No.",{"$f":"K425","v":{"v":0,"d":" 0"}},{"v":12000,"d":"12,000.0"},{"$f":"(E425 = CHAR(37)) * (F425*G425/100) + (E425 <> CHAR(37)) * (F425*G425)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"J425+I425","v":{"v":0,"d":"R0.00"}},{"$nulls":359},{"v":3,"d":"R3.00"},null,null,{"v":2,"d":"2.0000"},{"$f":"NJ425*$NK$417","v":{"v":3,"d":"R3"}}]
[{"$nulls":373},{"$f":"SUM(NJ419:NJ425)","v":{"v":59,"d":"59.0000"}},{"$f":"SUM(NK419:NK425)","v":{"v":67,"d":"67.0000"}},{"$f":"NJ426-NK426","v":{"v":-8,"d":"-8.0000"}}]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"K427","v":{"v":0,"d":" 0"}},{"v":13500,"d":"13,500.0"},{"$f":"(E427 = CHAR(37)) * (F427*G427/100) + (E427 <> CHAR(37)) * (F427*G427)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"J427+I427","v":{"v":0,"d":"R0.00"}}]
[]
[11339,null,"8.2.4","Extra-over for construction of backdrops and ramps including extra excavation, formwork, joints, etD.for depths over and up to"]
[]
[11351,"E.2.5",null,"0 m - 1,0 m","No.",{"v":1,"d":" 1"},{"v":5500,"d":"5,500.0"},{"$f":"(E431 = CHAR(37)) * (F431*G431/100) + (E431 <> CHAR(37)) * (F431*G431)","v":{"v":5500,"d":"R5,500.00"}},{"$f":"F419*0.1","v":{"v":0,"d":"R0.00"}},{"$nulls":361},{"v":7,"d":"R7.00"}]
[]
[11352,"E.2.6",null,"1,0 m-2,0 m","No.",{"v":3,"d":" 3"},{"v":7500,"d":"7,500.0"},{"$f":"(E433 = CHAR(37)) * (F433*G433/100) + (E433 <> CHAR(37)) * (F433*G433)","v":{"v":22500,"d":"R22,500.00"}},{"$f":"F421*0.1","v":{"v":4,"d":"R4.00"}},{"$nulls":361},{"v":12,"d":"R12.00"}]
[]
[11353,"E.2.7",null,"2,0 m -3,0 m","No.",{"v":2,"d":" 2"},{"v":9500,"d":"9,500.0"},{"$f":"(E435 = CHAR(37)) * (F435*G435/100) + (E435 <> CHAR(37)) * (F435*G435)","v":{"v":19000,"d":"R19,000.00"}},{"$f":"F423*0.1","v":{"v":0.8,"d":"R0.80"}},{"$nulls":361},{"v":4,"d":"R4.00"}]
[]
[11354,"E.2.8",null,"3,0 m - 4,0 m","No.",{"v":1,"d":" 1"},{"v":12000,"d":"12,000.0"},{"$f":"(E437 = CHAR(37)) * (F437*G437/100) + (E437 <> CHAR(37)) * (F437*G437)","v":{"v":12000,"d":"R12,000.00"}},{"$f":"F425*0.1","v":{"v":0,"d":"R0.00"}},{"$nulls":361},{"v":1,"d":"R1.00"}]
[]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"v":1,"d":" 1"},{"v":13500,"d":"13,500.0"},{"$f":"(E439 = CHAR(37)) * (F439*G439/100) + (E439 <> CHAR(37)) * (F439*G439)","v":{"v":13500,"d":"R13,500.00"}},{"$f":"F427*0.1","v":{"v":0,"d":"R0.00"}}]
[]
[11340,"E.3",null,"CONCRETE BASES & BENCING",{"$nulls":4},{"$f":"SUM(F419:F427+F431:F439)","v":{"v":56,"d":"R56.00"}},{"$nulls":364},{"$f":"3.14*1.1^2","v":{"v":4,"d":" 4"}}]
[]
[11341,"E.3.1",null,"Class 20/19 concrete base cast on levelled  surface minimum 100mm thick ","m³",{"$f":"I443*1.15","v":{"v":15,"d":" 15"}},{"v":2000,"d":"2,000.0"},{"$f":"(E443 = CHAR(37)) * (F443*G443/100) + (E443 <> CHAR(37)) * (F443*G443)","v":{"v":30000,"d":"R30,000.00"}},{"$f":"((3.14*0.5^2)*0.3)*I441","v":{"v":13.19,"d":"R13.19"}},{"$nulls":361},{"v":268,"d":"R268.00"},null,null,{"$f":"NJ441*(F419+F421+F423+F425)","v":192}]
[]
[11342,"E.3.2",null,"Class 20/19 concrete benching including  channelling with steel float finish ","m³",{"$f":"I443*1.15","v":{"v":15,"d":" 15"}},{"v":2000,"d":"2,000.0"},{"$f":"(E445 = CHAR(37)) * (F445*G445/100) + (E445 <> CHAR(37)) * (F445*G445)","v":{"v":30000,"d":"R30,000.00"}},{"$nulls":362},{"v":268,"d":"R268.00"}]
[]
[11356,"E.4",null,"RAISING OR LOWERING OF EXISTING MANHOLES"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H399:H448)","v":{"v":925600,"d":"R925,600.00"}}]
[]
[null,{"$f":"B394","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B395","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H449","v":{"v":925600,"d":"R925,600.00"}}]
[11357,null,null,"Raise/lower precast manholes, all types"]
[]
[11358,"E.4.1",null,"Raise/lower 0 m up to 0,5 m ","No.",{"v":3,"d":" 3"},{"v":2400,"d":"2,400.0"},{"$f":"(E459 = CHAR(37)) * (F459*G459/100) + (E459 <> CHAR(37)) * (F459*G459)","v":{"v":7200,"d":"R7,200.00"}},{"$nulls":362},{"v":3,"d":"R3.00"}]
[]
[11359,"E.4.2",null,"Raise/lower 0,5 m up to 1,0 m  ","No.",{"v":5,"d":" 5"},{"v":2800,"d":"2,800.0"},{"$f":"(E461 = CHAR(37)) * (F461*G461/100) + (E461 <> CHAR(37)) * (F461*G461)","v":{"v":14000,"d":"R14,000.00"}},{"$nulls":362},{"v":15,"d":"R15.00"}]
[]
[11360,"E.4.3",null,"Raise/lower 1,0 m up to 1,5 m  ","No.",{"v":0,"d":" 0"},{"v":3500,"d":"3,500.0"},{"$f":"(E463 = CHAR(37)) * (F463*G463/100) + (E463 <> CHAR(37)) * (F463*G463)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"SUM(F459:F463)","v":{"v":8,"d":" 8"}}]
[]
[11345,"E.5",null,"SUNDRIES"]
[{"$nulls":373},{"$f":"NJ225","v":{"v":1758,"d":"1 758"}}]
[11325,"E.5.1","8.2.9","Marker posts, complete, installed at 200m spacing","No.",{"$f":"J287/400","v":{"v":4,"d":" 4"}},{"v":1500,"d":"1,500.0"},{"$f":"(E467 = CHAR(37)) * (F467*G467/100) + (E467 <> CHAR(37)) * (F467*G467)","v":{"v":6000,"d":"R6,000.00"}},{"$nulls":362},{"v":15,"d":"R15.00"},null,null,{"$f":"NJ466/150","v":{"v":12,"d":" 12"}}]
[{"$nulls":373},{"$f":"51.544+66.947+76.489+11.56+71.503+51.925+49.77+49.77+49.777+17.985+17.985+30.666+37.594+565","v":1148.515}]
[11326,"E.5.2",null,"A4 Bidim Geotextile","m²",{"$f":"K469","v":{"v":2716,"d":"2 716"}},{"v":25,"d":"25.0"},{"$f":"(E469 = CHAR(37)) * (F469*G469/100) + (E469 <> CHAR(37)) * (F469*G469)","v":{"v":67900,"d":"R67,900.00"}},{"$f":"F174","v":{"v":1758,"d":"R1,758.00"}},{"$f":"I469*0.15","v":{"v":263.7,"d":"R263.70"}},{"$f":"J469*10.3","v":{"v":2716.11,"d":"R2,716.11"}},{"$nulls":359},{"v":4479,"d":"R4,479.00"},null,null,{"$f":"NJ468*(0.3+1.5+0.3+1.5+0.3)","v":{"v":4479,"d":"4 479"}}]
[]
[null,"E.5.3",null,"Circular manhole steel cover for manholes within the road, (type 4 rotating system manhole cover & frame).","No.",{"v":4,"d":" 4"},{"v":7500,"d":"7,500.0"},{"$f":"(E471 = CHAR(37)) * (F471*G471/100) + (E471 <> CHAR(37)) * (F471*G471)","v":{"v":30000,"d":"R30,000.00"}},{"$nulls":362},{"v":2,"d":"R2.00"}]
[]
[11882,null,null,"House Connections for all the toilet available within the households, e.g outside toilet and indoor toilet, including all required material as per drawing."]
[]
[11883,"E.5.4",null," 110mm x 160mm ","No.",{"$f":"'[4]DISCHARGE '!$C$128","v":{"v":176,"d":" 176"}},{"v":1300,"d":"1,300.0"},{"$f":"(E475 = CHAR(37)) * (F475*G475/100) + (E475 <> CHAR(37)) * (F475*G475)","v":{"v":228800,"d":"R228,800.00"}},{"$nulls":362},{"v":43,"d":"R43.00"}]
[null,"E.8","PSLD 8.2.13","Connecting the existing manholes to the proposed outfall pipe manholes, regardless of the pipe size,depth and pipe typF.","number",{"v":23,"d":" 23"},{"v":5000,"d":"5,000.0"},{"$f":"(E476 = CHAR(37)) * (F476*G476/100) + (E476 <> CHAR(37)) * (F476*G476)","v":{"v":115000,"d":"R115,000.00"}},{"$nulls":362},{"v":23,"d":"R23.00"}]
{"$rows_empty":67}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H456:H543)","v":{"v":1394500,"d":"R1,394,500.00"}}]
[null,{"$f":"B451","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B452","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 G : CONCRETE (STRUCTURAL)"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null,"F","SANS\n1200 G","SECTION E: WATER PIPELINES"]
[]
[null,"F.1","8.3.2","Supply, lay and bed on class B bedding, complete with couplings:"]
[]
[null,"F.1.1","8.3.2(a)","HDPE type 4 class 10 pipes:",{"$nulls":366},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NH554*1.15","v":654.0625}]
[]
[null,"F.1.1.1",null,"75mm diameter","m",257,{"v":125,"d":"125.0"},{"$f":"(E556 = CHAR(37)) * (F556*G556/100) + (E556 <> CHAR(37)) * (F556*G556)","v":{"v":32125,"d":"R32,125.00"}},{"$nulls":362},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NH556*1.15","v":654.0625}]
[]
[null,"F.1.2","8.2.2","Extra over items 210.01 to 210.04 for the supplying, laying, and bedding of HDPE specials complete with couplings:"]
[{"$nulls":373},{"$f":"F556","v":{"v":257,"d":" 257"}}]
[null,"F.1.2.1",null,"45° bends:","no.",{"v":2,"d":" 2"},{"v":220,"d":"220.0"},{"$f":"(E560 = CHAR(37)) * (F560*G560/100) + (E560 <> CHAR(37)) * (F560*G560)","v":{"v":440,"d":"R440.00"}},{"$nulls":362},{"v":294,"d":"R294.00"}]
[{"$nulls":373},0.45,{"$f":"$NJ$559*NJ561","v":115.65}]
[null,"F.1.2.3",null,"90° bends:","no.",{"v":1,"d":" 1"},{"v":300,"d":"300.0"},{"$f":"(E562 = CHAR(37)) * (F562*G562/100) + (E562 <> CHAR(37)) * (F562*G562)","v":{"v":300,"d":"R300.00"}},{"$nulls":362},{"v":229,"d":"R229.00"}]
[{"$nulls":373},0.35,{"$f":"$NJ$559*NJ563","v":89.95}]
[null,"F.1.2.3",null,"Tees: 75 mm dia x 75 mm dia ","no.",{"v":1,"d":" 1"},{"v":340,"d":"340.0"},{"$f":"(E564 = CHAR(37)) * (F564*G564/100) + (E564 <> CHAR(37)) * (F564*G564)","v":{"v":340,"d":"R340.00"}},{"$nulls":362},{"v":98,"d":"R98.00"}]
[{"$nulls":373},0.15,{"$f":"$NJ$559*NJ565","v":38.55}]
[null,"F.1.2.4",null,"End caps:","no.",{"v":3,"d":" 3"},{"v":380,"d":"380.0"},{"$f":"(E566 = CHAR(37)) * (F566*G566/100) + (E566 <> CHAR(37)) * (F566*G566)","v":{"v":1140,"d":"R1,140.00"}},{"$nulls":362},{"v":33,"d":"R33.00"}]
[{"$nulls":373},0.05,{"$f":"$NJ$559*NJ567","v":12.85}]
[null,"F.1.2.5",null,"22,5° bends:","no.",{"v":2,"d":" 2"},{"v":380,"d":"380.0"},{"$f":"(E568 = CHAR(37)) * (F568*G568/100) + (E568 <> CHAR(37)) * (F568*G568)","v":{"v":760,"d":"R760.00"}}]
[]
[null,"F.1.3","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of plain-ended gate valves, including coupling, fittings",{"$nulls":366},{"v":56,"d":"R56.00"},{"$f":"25*6.5*0.3","v":48.75},null,{"$f":"NH570*1.15","v":56.0625},{"$f":"SUM(NK561:NK567)","v":{"v":257,"d":"257.00"}}]
[{"$nulls":373},{"$f":"NJ548*0.15*3","v":0}]
[null,"F.1.3.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"$f":"(E572 = CHAR(37)) * (F572*G572/100) + (E572 <> CHAR(37)) * (F572*G572)","v":{"v":4400,"d":"R4,400.00"}}]
[]
[null,"F.1.4","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of non-return valves, including coupling, fittings."]
[]
[null,"F.1.4.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"$f":"(E576 = CHAR(37)) * (F576*G576/100) + (E576 <> CHAR(37)) * (F576*G576)","v":{"v":4400,"d":"R4,400.00"}}]
[]
[null,"F.2","8.2.8","Recover old pipelines:"]
[]
[null,"F.2.1",null,"Excavate carefully, lift, recover and deliver to store, pipes, fittings and special in the following depth ranges:",{"$nulls":366},{"v":150,"d":"R150.00"},{"$f":"25*10*0.5","v":125},null,{"$f":"NH580*1.2","v":150}]
[]
[null,"F.2.1.1",null,"Up to 1,0 m      ","m³",150,{"v":80,"d":"80.0"},{"$f":"(E582 = CHAR(37)) * (F582*G582/100) + (E582 <> CHAR(37)) * (F582*G582)","v":{"v":12000,"d":"R12,000.00"}}]
[]
[null,"F.2.1.2",null,"Over 1,0 m up to 2,0 m    ","m³",150,{"v":120,"d":"120.0"},{"$f":"(E584 = CHAR(37)) * (F584*G584/100) + (E584 <> CHAR(37)) * (F584*G584)","v":{"v":18000,"d":"R18,000.00"}}]
[]
[null,"F.2.2",null,"Test recovered pipes on Site before relaying","no.",{"$f":"[3]QUANTITIES!$D$3/12","v":61},{"v":580,"d":"580.0"},{"$f":"(E586 = CHAR(37)) * (F586*G586/100) + (E586 <> CHAR(37)) * (F586*G586)","v":{"v":35380,"d":"R35,380.00"}},{"$nulls":362},{"v":286,"d":"R286.00"},{"$f":"(2.1*1.7*1.35*3)+(20*10*0.5)","v":114.4585},null,{"$f":"NH586*2.5","v":286.14625}]
[]
[null,"F.2.3",null,"Relay pipeline            ","m",{"$f":"[3]QUANTITIES!$D$3","v":735},{"v":320,"d":"320.0"},{"$f":"(E588 = CHAR(37)) * (F588*G588/100) + (E588 <> CHAR(37)) * (F588*G588)","v":{"v":235200,"d":"R235,200.00"}},{"$nulls":362},{"v":1738,"d":"R1,738.00"},{"$f":"(1.35+10+1.35+1.2)*25","v":347.5},null,{"$f":"NH588*5","v":1737.5}]
[]
[null,"F.3","8.2.16","Standpipes complete:"]
[]
[null,"F.3.1","8.2.2","House connection and Stanpipes"]
[]
[null,"F.3.1.1",null,"40mm Water meter and 25mm dia Stanpipe as per detailed drawings. ","no.",15,{"v":2800,"d":"2,800.0"},{"$f":"(E594 = CHAR(37)) * (F594*G594/100) + (E594 <> CHAR(37)) * (F594*G594)","v":{"v":42000,"d":"R42,000.00"}},{"$nulls":362},{"v":53,"d":"R53.00"},{"$f":"(((0.3+0.4)*2.5)*2)*3","v":10.5},null,{"$f":"NH594*5","v":52.5},null,null,{"$f":"(5.5*2.5*1.5)*3","v":61.875}]
[]
[null,"F.4","8.2.17","Marker blocks:"]
[]
[null,"F.4.2.1",null,"Type 1","no.",{"$f":"[3]QUANTITIES!$D$6/100","v":13},{"v":1500,"d":"1,500.0"},{"$f":"(E598 = CHAR(37)) * (F598*G598/100) + (E598 <> CHAR(37)) * (F598*G598)","v":{"v":19500,"d":"R19,500.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"0.3*0.4*3","v":0.36},null,{"$f":"NH598*1.15","v":0.414}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H554:H599)","v":{"v":405985,"d":"R405,985.00"}}]
[null,{"$f":"B545","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B546","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},{"$f":"H548","v":"SANS 1200 G : CONCRETE (STRUCTURAL)"}]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H600","v":{"v":405985,"d":"R405,985.00"}}]
[null,"F.5","8.2.18","Connection to existing main supply "]
[]
[null,"F.5.1","8.4.2","Connection to the Elevated Tank, creating and 75mm diameter outlet, including supply and install coupling and fittings to size. Construction of the chamber, watertighnes Test for the Tank","no.",1,{"v":45000,"d":"45,000.0"},{"$f":"(E609 = CHAR(37)) * (F609*G609/100) + (E609 <> CHAR(37)) * (F609*G609)","v":{"v":45000,"d":"R45,000.00"}}]
[]
[null,"F.5.2",null,"Construction of the gate valve and the non-return chamber at the Reservoir, including supply and installation of the coupling, fitting and pipe.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E611 = CHAR(37)) * (F611*G611/100) + (E611 <> CHAR(37)) * (F611*G611)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.3",null,"Connection to the existing 75 mm diameter pipeline, including breaking into the network and installation of a 75 mm equal tee with appropriate couplings. The works shall also include the installation of a 75 mm gate valve and non-return valve, together with the construction of a valve chamber.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E613 = CHAR(37)) * (F613*G613/100) + (E613 <> CHAR(37)) * (F613*G613)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.4",null,"Provision shall be made for the execution of works adjacent to the reservoir and on elevated structures at the Engineer's Instruction, including the testing of the structural integrity of the tanks as well as the performance of water-tightness tests to verify the tanks’ compliance with design and operational requirements.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E615 = CHAR(37)) * (F615*G615/100) + (E615 <> CHAR(37)) * (F615*G615)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H606:H616)","v":{"v":555985,"d":"R555,985.00"}}]
[]
[null,{"$f":"B451","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B452","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":3},"SUMMARY OF SECTIONS"]
[null," ","SECTION","DESCRIPTION",{"$nulls":3},"AMOUNT \n(RANDS)","12% P$G",null,{"$f":"M625*0.6","v":{"v":439750.62,"d":"R439,750.62"}}]
[null,null,"A","PRELIMINARY AND GENERAL",{"$nulls":3},{"$f":"H114","v":{"v":717368.5,"d":"R717,368.50"}},{"$f":"I636*0.12","v":{"v":701589.3,"d":"R701,589.30"}},{"$f":"H624-I624","v":{"v":15779.2,"d":"15,779.20"}},null,null,"15% P$G",{"$nulls":358},{"$f":"NH634*0.12","v":{"v":586334.16,"d":"R586,334.16"}},{"$f":"H624-NH624","v":{"v":131034.34,"d":"R131,034.34"}}]
[{"$nulls":10},{"$f":"M625-K623","v":{"v":293167.08,"d":"293,167.08"}},{"$f":"SUM(H624:H626)","v":{"v":1677828,"d":"R1,677,828.00"}},{"$f":"K636*0.15","v":{"v":732917.7,"d":"R732,917.70"}},{"$f":"L625-M625","v":{"v":944910.3,"d":"R944,910.30"}}]
[null,null,"B","PRIME COST ITEMS",{"$nulls":3},{"$f":"H163","v":{"v":960459.5,"d":"R960,459.50"}}]
[]
[null,null,"C","SITE CLEARANCE",{"$nulls":3},{"$f":"H214","v":{"v":302265,"d":"R302,265.00"}}]
[]
[null,null,"D","PIPE TRENCHES",{"$nulls":3},{"$f":"H392","v":{"v":2633368,"d":"R2,633,368.00"}}]
[]
[null,null,"E","SEWERS",{"$nulls":3},{"$f":"H544","v":{"v":1394500,"d":"R1,394,500.00"}}]
[]
[null,null,"F","WATER",{"$nulls":3},{"$f":"H617","v":{"v":555985,"d":"R555,985.00"}},{"$nulls":363},{"$f":"SUM(H628:H634)","v":{"v":4886118,"d":"R4,886,118.00"}}]
[]
[{"$nulls":3},"Sub-Total 1",{"$nulls":3},{"$f":"SUM(H624:H635)","v":{"v":6563946,"d":"R6,563,946.00"}},{"$f":"SUM(H626:H635)","v":{"v":5846577.5,"d":"R5,846,577.50"}},null,{"$f":"SUM(H628:H634)","v":{"v":4886118,"d":"R4,886,118.00"}}]
[]
[{"$nulls":3},"Add Contingencies @ 10%",{"$nulls":3},{"$f":"H636*0.1","v":{"v":656394.6,"d":"R656,394.60"}}]
[]
[{"$nulls":3},"Sub-Total 2",{"$nulls":3},{"$f":"H636+H638","v":{"v":7220340.6,"d":"R7,220,340.60"}}]
[]
[{"$nulls":3},"Add VAT @ 15%",{"$nulls":3},{"$f":"H640*0.15","v":{"v":1083051.09,"d":"R1,083,051.09"}}]
[]
[{"$nulls":3},"Total Cost Estimate",{"$nulls":3},{"$f":"H640+H642","v":{"v":8303391.69,"d":"R8,303,391.69"}},{"$nulls":365},{"$f":"H644/3500000","v":2.37239762571429}]
[]
[]
[null,null,"Professional Fees",{"$nulls":4},"Amount (Rands) "]
[]
[null,null,"Project Amount",{"$nulls":4},{"$f":"H640","v":{"v":7220340.6,"d":"R7,220,340.60"}}]
[]
[null,null,"Professional Fees @ 12% including supervision, monitoring, travelling and printing.",{"$nulls":4},{"$f":"H649*0.12","v":{"v":866440.87,"d":"R866,440.87"}}]
[]
[null,null,"1. Professional Fees ",{"$nulls":4},{"$f":"H651-H655-H657","v":{"v":615440.87,"d":"R615,440.87"}}]
[]
[null,null,"2. Construction Superviasion………………………………………………………",{"$nulls":4},{"v":45000,"d":"R45,000.00"}]
[]
[null,null,"3. Recoverable Expenses…………………………………………",{"$nulls":4},{"v":206000,"d":"R206,000.00"}]
[]
[null,null,"Sub-Total 1",{"$nulls":4},{"$f":"SUM(H653:H657)","v":{"v":866440.87,"d":"R866,440.87"}}]
[]
[null,null,"Value-Added Tax (VAT)"]
[]
[null,null,"Add Vat @ 15%",{"$nulls":4},{"$f":"H659*0.15","v":{"v":129966.13,"d":"R129,966.13"}}]
[]
[null,null,"Total Professional Fees",{"$nulls":4},{"$f":"H659+H663","v":{"v":996407,"d":"R996,407.00"}}]
[]
[]
[{"$nulls":7},{"$f":"H644+H665","v":{"v":9299798.69,"d":"R9,299,798.69"}}]
[{"$nulls":3},"New Project Cost"]
{"$rows_empty":27}
[{"$nulls":3},29]

{"sheet":"ACTUAL BOQ NO RATE","index":4,"n_rows":605,"n_cols":153,"rows_kept":605}
["Rate=G","CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["<NewDataSet>·  <xs:schema id=\"NewDataSet\" xmlns=\"\" xmlns:xs=\"http://www.w3.org/2001/XMLSchema\" xmlns:msdata=\"urn:schemas-microsoft-com:xml-msdata\">·    <xs:element name=\"NewDataSet\" msdata:IsDataSet=\"true\" msdata:MainDataTable=\"SummaryItems\" msdata:UseCurrentLocale=\"true\">·      <xs:complexType>·        <xs:choice minOccurs=\"0\" maxOccurs=\"unbounded\">·          <xs:element name=\"SummaryItems\">·            <xs:complexType>·              <xs:sequence>·                <xs:element name=\"ContractNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"ScheduleNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"SortNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"Item\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"SubTotalText\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"Description\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcType\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcValue\" type=\"xs:double\" minOccurs=\"0\" />·                <xs:element name=\"UseFirstSubTotal\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromWorks\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromProjected\" type=\"xs:boolean\" minOccurs=\"0\" />·              </xs:sequence>·            </xs:complexType>·          </xs:element>·        </xs:choice>·      </xs:complexType>·    </xs:element>·  </xs:schema>·</NewDataSet>","CONTRACT NO. T12/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[198,"A","SANS\r\n1200 A","SECTION A : PRELIMINARY AND GENERAL"]
[]
[199,"A.1","8.3","FIXED-CHARGE ITEMS"]
[]
[200,"A.1.1","8.3.1","Contractual Requirements","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":420000,"d":"R420,000"},0.5,{"$f":"EU10*ET10","v":210000}]
[]
[201,null,"8.3.2","Establish Facilities on the Site :"]
[]
[202,null,null,"a) Facilities for Engineer (SANS 1200 AB)"]
[]
[203,"A.1.2",null,"Offices: 1 furnished room with a telephone and 2 name-boards","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":60000,"d":"R60,000"},{"$f":"EU10","v":0.5},{"$f":"EU16*ET16","v":30000}]
[]
[206,null,null,"b) Facilities for Contractor"]
[]
[207,"A.1.3",null,"Offices and storage sheds","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":32500,"d":"R32,500"},{"$f":"EU16","v":0.5},{"$f":"EU20*ET20","v":16250}]
[]
[210,"A.1.4",null,"Living accommodation","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"EU22*ET22","v":{"$error":"#REF!"}}]
[]
[211,"A.1.5",null,"Ablution and latrine facilities","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"EU22","v":{"$error":"#REF!"}},{"$f":"EU24*ET24","v":{"$error":"#REF!"}}]
[]
[212,"A.1.6",null,"Tools and equipment","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"EU24","v":{"$error":"#REF!"}},{"$f":"EU26*ET26","v":{"$error":"#REF!"}}]
[]
[213,"A.1.7",null,"Water supplies, electric power and communications","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":50000,"d":"R50,000"},{"$f":"EU26","v":{"$error":"#REF!"}},{"$f":"EU28*ET28","v":{"$error":"#REF!"}}]
[]
[214,"A.1.8",null,"Dealing with water (Subclause 5.5)","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"EU28","v":{"$error":"#REF!"}},{"$f":"EU30*ET30","v":{"$error":"#REF!"}}]
[]
[220,"A.1.9","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"EU30","v":{"$error":"#REF!"}},{"$f":"EU32*ET32","v":{"$error":"#REF!"}}]
[]
[221,"A.1.10","8.3.4","Remove Engineer's and Contractor's Site establishment on completion","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"EU34*ET34","v":3750}]
[]
[293,"A.1.11","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":100000,"d":"R100,000"},0.5,{"$f":"EU36*ET36","v":50000}]
[]
[222,"A.2","8.4","TIME-RELATED ITEMS"]
[]
[223,"A.2.1","8.4.1","Contractual Requirements","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"},null,null,{"v":12000,"d":"R12,000"},0.5,{"$f":"EU40*ET40","v":6000}]
[]
[224,null,"8.4.2","Operate and maintain facilities on the Site:"]
[]
[225,null,"8.4.2.1","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
[]
[226,"A.2.2",null,"Offices: 1 room, etc., as for item .1.2","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"EU46*ET46","v":625}]
[]
[227,"A.2.3",null,"Survey assistants and material","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"EU48*ET48","v":3750}]
[]
[230,null,"8.4.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
[]
[231,"A.2.4",null,"Offices and storage sheds","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"EU52*ET52","v":625}]
[]
[234,"A.2.5",null,"Living accommodation","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"},null,null,{"v":6500,"d":"R6,500"},0.5,{"$f":"EU54*ET54","v":3250}]
[]
[235,"A.2.6",null,"Ablution and latrine facilities","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"},null,null,{"v":4000,"d":"R4,000"},0.5,{"$f":"EU56*ET56","v":2000}]
[null," Total Carried Forward"]
[]
[null,{"$f":"B1","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B2","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[null," Brought Forward"]
[236,"A.2.7",null,"Tools and equipment","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[{"$nulls":149},{"v":5000,"d":"R5,000"},0.5,{"$f":"EU66*ET66","v":2500}]
[237,"A.2.8",null,"Water supplies, electric power and communications","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[{"$nulls":149},{"v":2500,"d":"R2,500"},0.5,{"$f":"EU68*ET68","v":1250}]
[238,"A.2.9",null,"Dealing with water (Subclause 5.5)","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[{"$nulls":149},{"v":1500,"d":"R1,500"},0.5,{"$f":"EU70*ET70","v":750}]
[239,"A.2.10",null,"Access (Subclause 5.8)","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[{"$nulls":149},{"v":5000,"d":"R5,000"},0.5,{"$f":"EU72*ET72","v":2500}]
[244,"A.2.11","8.4.3","Supervision","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[{"$nulls":149},{"v":120000,"d":"R120,000"},0.5,{"$f":"EU74*ET74","v":60000}]
[245,"A.2.12","8.4.4","Company and head office overhead costs","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[{"$nulls":149},{"v":5000,"d":"R5,000"},0.5,{"$f":"EU76*ET76","v":2500}]
[246,"A.2.13","8.4.5","Other time-related obligations","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[]
[null,"A.2.14","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","month",{"v":6,"d":" 6"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[{"$nulls":149},{"v":2500,"d":"R2,500"},0.5,{"$f":"EU80*ET80","v":1250}]
[297,"A.3","8.8","HEALTH & SAFETY"]
[]
[298,"A.3.1","8.8.1","Provision for use by the Engineer of an independent Health and Safety Agent for the compilation and maintenance of Health and Safety Plan including Risk Assessment, Safe Work Procedure and Method Statement","PC Sum",{"v":1,"d":" 1"},{"v":40000,"d":"40,000.0"},{"$f":"G83*F83","v":{"v":40000,"d":"R40,000.00"}},{"$nulls":138},{"v":1,"d":"R1.00"}]
[]
[299,"A.3.2","8.8.2","Cost of health and safety measures required in terms of the Construction Regulations of the Occupation Health and Safety Act (2003)","PC Sum",{"v":1,"d":" 1"},{"v":20000,"d":"20,000.0"},{"$f":"G85*F85","v":{"v":20000,"d":"R20,000.00"}},{"$nulls":138},{"v":1,"d":"R1.00"}]
[]
[301,"A.3.4",null,"Handling cost and profit in respect of sub-item A.4.1 to A.4.3","%",{"v":60000,"d":"60 000"},{"$nulls":140},{"v":235000,"d":"R235,000.00"}]
[]
[null,"A.4","8.8","TRAINING"]
[]
[null,"A.4.1",null,"Acrredited and approved training courses for selected local and other labourers including wages during training as approved by Client.","Prov. Sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"$f":"G91*F91","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":138},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.2",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items items.","%",{"v":50000,"d":"50 000"},{"$nulls":140},{"v":200000,"d":"R200,000.00"}]
[]
[]
[303,"A.5.1","8.10","WAYLEAVE APPLICATIONS TO ESKOM FOR CONSTRUCTION UNDER PYLONS ","PC Sum",{"v":1,"d":" 1"},{"v":40000,"d":"40,000.0"},{"v":40000,"d":"R40,000.00"},{"$nulls":138},{"v":1,"d":"R1.00"}]
[]
[305,null,null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1  above.","%",{"v":40000,"d":"40 000"},{"$nulls":140},{"v":110000,"d":"R110,000.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":145},{"$f":"ER585","v":0},null,{"$f":"ER101-H101","v":0}]
[null,{"$f":"B59","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,"CONTRACT NO. T12/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 B : PRIME COST ITEMS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)"]
[null,"B","SANS\r\n1200 B","SECTION B : PRIME COST ITEMS",{"$nulls":142},"QTY"]
[]
[null,"B.1","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[]
[null,"B.1.1",null,"Provision of accommodation for Engineer's representative for the duration of the contract","month",{"v":6,"d":" 6"},{"v":15000,"d":"15,000.0"},{"v":90000,"d":"R90,000.00"}]
[{"$nulls":146},{"v":7,"d":"R7.00"}]
[null,"B.1.2",null,"Telephone calls for the Engineer","month",{"v":6,"d":" 6"},{"v":750,"d":"750.0"},{"v":4500,"d":"R4,500.00"}]
[{"$nulls":146},{"v":7,"d":"R7.00"}]
[null,"B.1.3","8.6","Prime cost of laboratory testing by other concerns where so directed by the Engineer","month",{"v":6,"d":" 6"},{"v":25000,"d":"25,000.0"},{"v":150000,"d":"R150,000.00"}]
[{"$nulls":146},{"v":7,"d":"R7.00"}]
[null,"B.1.4",null,"Required Additional Survey by Engineer","month",{"v":6,"d":" 6"},{"v":35000,"d":"35,000.0"},{"v":210000,"d":"R210,000.00"}]
[{"$nulls":146},{"v":7,"d":"R7.00"}]
[null,"B.1.5",null,"Remuneration of Health and Safety Agent","month",{"v":6,"d":" 6"},{"v":45000,"d":"45,000.0"},{"v":270000,"d":"R270,000.00"}]
[{"$nulls":146},{"v":7,"d":"R7.00"}]
[null,"B.1.6",null,"Remuneration of SHE Representative from Local Municipality","month",{"v":6,"d":" 6"},{"v":10000,"d":"10,000.0"},{"v":60000,"d":"R60,000.00"}]
[]
[null,"B.1.7",null,"Remuneration of three Community Liaison Officer (CLO x 1) including transport, cellphone and overtime from either wards 1 or  2 ","month",{"v":6,"d":" 6"},{"v":10000,"d":"10,000.0"},{"v":60000,"d":"R60,000.00"}]
[{"$nulls":146},{"v":7,"d":"R7.00"}]
[null,"B.1.8",null,"Allow for the testing and commissioning of sewer networks and water networks, as well as outfall pipes.","sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"v":50000,"d":"R50,000.00"}]
[{"$nulls":146},{"v":1,"d":"R1.00"}]
[null,"B.1.9",null,"Overheads,charges and profit on item B.1.1 to B.1.08","%",{"v":894500,"d":"894,500"}]
[{"$nulls":146},{"v":4621500,"d":"R4,621,500.00"}]
{"$rows_empty":19}
[null," Total Carried Forward To Summary"]
[]
[null,{"$f":"B102","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B103","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":6},"SANS 1200 C : SITE CLEARANCE"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[2057,"C","SANS\r\n1200 C","SECTION C : SITE CLEARANCE"]
[]
[2058,"C.1",null,"CLEAR SITE"]
[]
[2059,"C.1.1","8.2.1","Clear and grub pipeline route 3m wide","m",{"v":1758,"d":"1,758"},{"$nulls":140},{"v":2228,"d":"R2,228.00"},null,2130,{"$f":"ES159*1.046","v":{"v":2228,"d":"2 228"}},{"$f":"ET159-ES159","v":{"v":98,"d":" 98"}}]
[]
[null,"C.1.3","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)"]
[]
[null,"C.1.3.1",null,"Clear and grub pipeline route 3m wide","m",264,{"$nulls":140},{"v":150,"d":"R150.00"}]
[]
[null,"C.1.3.2",null,"Working areas","m²",301,{"$nulls":140},{"v":1526,"d":"R1,526.00"}]
[]
[null,"C.2","8.2.5","Take down and re-erect existing fences (all types of fences and boundaries)","m",440,{"$nulls":140},{"v":981,"d":"R981.00"}]
[]
[11865,"C.7","1200 DA","EXCAVATION"]
[]
[11866,"C.7.1","8.3.1","Remove topsoil to nominal depth 150 mm, stockpile, and maintain for reinstating.","m³",200,{"$nulls":140},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"ET159*3*0.15","v":{"v":1003,"d":"1 003"}}]
[]
[11867,"C.8",null,"FINISHINGS"]
[]
[11868,"C.8.1","8.3.6","Reinstate road surfaces complete with all courses "]
[]
[11869,"C.8.1.1",null,"Block Paved surfaced- the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of paving blocks to existing thickness.","m²",0,{"$nulls":140},{"v":150,"d":"R150.00"},null,null,{"$f":"10*3*5","v":{"v":150,"d":" 150"}}]
[]
[11870,"C.8.1.2",null,"Gravel shoulders- the rate shall cover the supply of gravel shoulder materials and compactions of material to the existing specification.","m²",25,{"$nulls":140},{"v":24,"d":"R24.00"},null,null,{"$f":"10*3*0.8","v":{"v":24,"d":" 24"}}]
[]
[11871,"C.8.1.3",null,"Kerbing ","m",129,{"$nulls":140},{"v":1114,"d":"R1,114.00"},null,null,{"$f":"ET159*0.5","v":{"v":1114,"d":"1 114"}}]
[]
[null,"C.8.1.4",null,"Concrete Surfaced Household Access","m²",0,{"$nulls":140},{"v":848,"d":"R848.00"},null,null,{"$f":"(5.3*10)*16","v":{"v":848,"d":" 848"}}]
[]
[null,"C.8.1.5",null,"Asphalt Surfacing - thickness from 25mm to 50mm in the roadway, the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of asphalt surface to existing thickness.","m²",645,{"$nulls":140},{"v":1337,"d":"R1,337.00"}]
[]
[{"$nulls":3},"Gravel Surfacing -  the rate shall cover the supply of layer materials and compaction of layers to the existing specification, and supply and lay of gravel wearing course surface to existing thickness.","m²",305]
[]
[null,"C.8.2","8.3.6","Reinstate stormwater open drains"]
[]
[11869,"C.8.2.1",null,"kerb Channel","m",129,{"$nulls":140},{"v":557,"d":"R557.00"},null,null,{"$f":"ET159*0.25","v":{"v":557,"d":" 557"}}]
[]
[11869,"C.8.2.2",null,"Side V-drain","m",0,{"$nulls":140},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"ET159*0.45","v":{"v":1003,"d":"1 003"}}]
[]
[null," Total Carried Forward To Summary"]
[null,{"$f":"B149","v":0}]
[null,{"$f":"B150","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B151","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":6},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[1991,"D","SANS\r\n1200 DB","SECTION D : PIPE TRENCHES",{"$nulls":144},"Width =",1.15,1.2]
[]
[11873,"D.1",null,"PIPE TRENCHES",{"$nulls":144},"pipe diameter =",0.65]
[{"$nulls":148},"Width =",{"$f":"ET204+0.6","v":1.25},{"$f":"ET205*1.045","v":1.30625}]
[11874,null,"8.3.2(a)","Excavate in all materials for trenches backfill, compact, and dispose of surplus/unsuitable material, for pipes up to 250 mm diam. for total trench depth:",{"$nulls":145},{"$f":"F159","v":{"v":1758,"d":"1 758"}}]
[]
[2056,"D.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m",{"v":260,"d":" 260"},{"$nulls":140},{"v":423,"d":"R423.00"},null,null,0.19,{"$f":"$ET$206*ET208","v":334.02}]
[]
[1992,"D.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m",{"v":1146,"d":"1 146"},{"$nulls":140},{"v":1203,"d":"R1,203.00"},null,null,0.54,{"$f":"$ET$206*ET210","v":949.32}]
[]
[1993,"D.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m",{"v":353,"d":" 353"},{"$nulls":140},{"v":446,"d":"R446.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$ET$206*ET212","v":{"v":351.6,"d":"351.60"}}]
[]
[2015,"D.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m",{"v":0,"d":" 0"},{"$nulls":140},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$ET$206*ET214","v":123.06}]
[{"$nulls":149},{"$f":"SUM(ET208:ET214)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(EU208:EU214)","v":{"v":1758,"d":"1758.00"}}]
[2015,"D.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m",{"v":0,"d":" 0"},{"$nulls":140},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$ET$206*ET216","v":123.06}]
[]
[1994,null,"8.3.2(b)","Extra-over  incl. for (prov):"]
[{"$nulls":149},{"$f":"ET206*ET205*4","v":{"v":8790,"d":"8 790"}},3025,{"$f":"ET219-EU219","v":{"v":5765,"d":"5 765"}}]
[1995,"D.1.5",null,"Intermediate excavation","m³",{"v":200,"d":" 200"},{"$nulls":140},{"v":2115,"d":"R2,115.00"}]
[{"$nulls":148},{"$f":"$F$208*4*$ET$205","v":1300},0.19,{"$f":"$ET$219*ET221","v":{"v":1670.1,"d":"1670.10"}}]
[1996,"D.1.6",null,"Hard rock excavation","m³",{"v":735,"d":" 735"},{"$nulls":140},{"v":6015,"d":"R6,015.00"}]
[{"$nulls":148},{"$f":"F210*4*$ET$205","v":5730},0.54,{"$f":"$ET$219*ET223","v":{"v":4746.6,"d":"4746.60"}}]
[2024,"D.1.7",null,"Boulder excavation Class A","m³",{"v":267,"d":" 267"},{"$nulls":140},{"v":2230,"d":"R2,230.00"}]
[{"$nulls":148},{"$f":"F212*4*$ET$205","v":1765},{"v":0.2,"d":"0.20"},{"$f":"$ET$219*ET225","v":{"v":1758,"d":"1758.00"}}]
[2025,"D.1.8",null,"Boulder excavation Class B","m³",{"v":134,"d":" 134"},{"$nulls":140},{"v":780,"d":"R780.00"}]
[{"$nulls":148},{"$f":"F214*4*$ET$205","v":0},0.07,{"$f":"$ET$219*ET227","v":{"v":615.3,"d":"615.30"}}]
[2017,"D.1.9","8.3.2(b)","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"v":254,"d":" 254"},{"$nulls":140},{"v":418,"d":"R418.00"},null,{"$f":"SUM(ES221:ES227)","v":8795},{"$f":"SUM(ET221:ET227)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(EU221:EU227)","v":{"v":8790,"d":"8790.00"}}]
[{"$nulls":149},{"$f":"ET205*ET206*0.15","v":329.625}]
[2026,"D.2","PSD 8.3.3","RESTRICTED EXCAVATION"]
[]
[2018,null,null,"Excavate for pipe trenches confined spaces in all materials and use for backfill or embankment , or dispose:",{"$nulls":145},{"$f":"(110+(5*6.5))*1.15*4","v":655.5},"road crossings and stream crossing"]
[]
[2019,"D.2.1",null,"Depth up to 1,0 m","m³",{"v":39,"d":" 39"},{"$nulls":140},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$ET$232*ET234","v":{"v":262.2,"d":"262.20"}}]
[]
[2020,"D.2.2",null,"Depth over 1,0 m and up to 2,0 m  ","m³",{"v":172,"d":" 172"},{"$nulls":140},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$ET$232*ET236","v":{"v":262.2,"d":"262.20"}}]
[]
[2021,"D.2.3",null,"Depth over 2,0 m and up to 3,0 m  ","m³",{"v":53,"d":" 53"},{"$nulls":140},{"v":131,"d":"R131.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$ET$232*ET238","v":{"v":131.1,"d":"131.10"}}]
[]
[2022,null,null,"Extra over items above for:",{"$nulls":145},{"$f":"SUM(ET234:ET238)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":149},{"$f":"ET232","v":{"v":656,"d":" 656"}}]
[2027,"D.2.4",null,"Intermediate excavation","m³",{"v":150,"d":" 150"},{"$nulls":140},{"v":125,"d":"R125.00"}]
[{"$nulls":149},0.19,{"$f":"$ET$241*ET243","v":124.64}]
[2028,"D.2.5",null,"Hard rock excavation","m³",{"v":552,"d":" 552"},{"$nulls":140},{"v":354,"d":"R354.00"}]
[{"$nulls":149},0.54,{"$f":"$ET$241*ET245","v":354.24}]
[2029,"D.2.6",null,"Boulder excavation Class A","m³",{"v":201,"d":" 201"},{"$nulls":140},{"v":131,"d":"R131.00"}]
[{"$nulls":149},{"v":0.2,"d":"0.20"},{"$f":"$ET$241*ET247","v":{"v":131.2,"d":"131.20"}}]
[2030,"D.2.7",null,"Boulder excavation Class B","m³",{"v":100,"d":" 100"},{"$nulls":140},{"v":46,"d":"R46.00"}]
[{"$nulls":149},0.07,{"$f":"$ET$241*ET249","v":45.92}]
[2023,"D.2.8",null,"Extra over item 140.02 for hand excavation","m³",{"v":191,"d":" 191"},{"$nulls":140},{"v":295,"d":"R295.00"},null,null,{"$f":"SUM(ET243:ET249)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(EU243:EU249)","v":{"v":656,"d":"656.00"}}]
[{"$nulls":148},{"v":0.23,"d":"23.0%"},{"$f":"(F234+F236+F238+F242+F244+F246+F248)","v":{"v":1267,"d":"1 267"}},{"$f":"ET251*ES251","v":291.41}]
[1997,null,null,"EXCAVATION. ANCILLARIES Make up deficiency in backfill material (Provisional)",{"$nulls":145},{"$f":"ET206","v":{"v":1758,"d":"1 758"}}]
[{"$nulls":149},{"$f":"ET252*1.4*1.15","v":{"v":2830,"d":"2 830"}},{"v":80,"d":"R80"}]
[1998,"D.2.9","8.3.3.1(a)","from other necessary excavations on site","m³",{"v":0,"d":" 0"},{"$nulls":140},{"v":3587,"d":"R3,587.00"}]
[{"$nulls":149},{"$f":"ET253","v":{"v":2830,"d":"2 830"}},{"v":240,"d":"R240"}]
[1999,"D.2.10","8.3.3.1(c)","by importation from commercial or off-site sources selected by the Contractor","m³",{"v":609,"d":" 609"},{"$nulls":140},{"v":3587,"d":"R3,587.00"}]
[]
[2035,"D.3","PSD 8.3.3","SUPPLY ONLY OF BEDDING BY IMPORTATION"]
[]
[null," Total Carried Forward"]
[null,{"$f":"B196","v":0}]
[null,{"$f":"B197","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B198","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":6},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[null," Brought Forward"]
[2040,null,null," From commercial sources: "]
[{"$nulls":149},{"$f":"#REF!*0.15*EU205","v":{"$error":"#REF!"}}]
[2041,"D.3.7",null," Bedding Cradle ","m³",{"v":201,"d":" 201"},{"$nulls":140},{"v":437,"d":"R437.00"}]
[{"$nulls":149},{"$f":"#REF!*0.2*EU205","v":{"$error":"#REF!"}}]
[2042,"D.3.8",null," 200mm layer compaceted seleted fill blanket (Class I) ","m³",{"v":267,"d":" 267"},{"$nulls":140},{"v":582,"d":"R582.00"}]
[{"$nulls":149},{"$f":"#REF!*0.3*EU205","v":{"$error":"#REF!"}}]
[2043,"D.3.9",null," 300mm layer of consolidaed selected backfil (Class II) ","m³",{"v":401,"d":" 401"},{"$nulls":140},{"v":873,"d":"R873.00"},null,null,{"$f":"ET232","v":655.5}]
[]
[2044,"D.3.10",null," 200mm layer of 19mm Aggregate  ","m³",{"v":267,"d":" 267"},{"$nulls":140},{"v":428,"d":"R428.00"},null,null,{"$f":"ET274*0.5*EU205","v":428.1234375}]
[]
[2000,"D.4","8.3.3.4","OVERHAUL"]
[]
[2001,"D.4.1",null,"Overhaul (provisional)","m³.km",{"v":1136,"d":"1 136"},{"$nulls":140},{"v":1160,"d":"R1,160.00"},null,null,{"$f":"ET269+ET271+ET273+ET276","v":{"$error":"#REF!"}}]
[]
[2002,"D.5",null,"EXISTING SERVICES"]
[]
[2003,null,"8.3.5","Services across and in trenches"]
[]
[2004,null,"PSDB ...","Location"]
[]
[2005,"D.5.1",null,"Supply or hire of specialist equipment for the detection of a particular service","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":70,"d":" 70"}]
[]
[2006,"D.5.2",null,"The use of equipment in item 142.4.1","h",{"v":42,"d":" 42"},{"$nulls":140},{"v":120,"d":"R120.00"},null,null,{"$f":"8*5*EU290","v":{"v":120,"d":" 120"}},3]
[]
[2007,"D.5.3",null,"Excavate by hand in soft material to expose service...","m³ / daywk",{"v":11,"d":" 11"},{"$nulls":140},{"v":560,"d":"R560.00"},null,null,{"$f":"ET288*2*4","v":{"v":560,"d":" 560"}}]
[]
[2008,null,"PSDB ...","Dealing with services"]
[]
[2009,null,"8.3.5(a)","Services that intersect a trench"]
[]
[2010,"D.5.4",null,"Cables","No.",{"v":44,"d":" 44"},{"$nulls":140},{"v":43,"d":"R43.00"},{"$nulls":4},43]
[]
[2011,"D.5.5",null,"Water mains up to 300 mm diam.","No.",{"v":26,"d":" 26"},{"$nulls":140},{"v":28,"d":"R28.00"},{"$nulls":4},28]
[]
[]
[2012,null,"8.3.5(b)","Services that adjoin a trench"]
[]
[2013,"D.5.7",null,"Cables","m",{"v":220,"d":" 220"},{"$nulls":140},{"v":1448,"d":"R1,448.00"},null,null,{"$f":"#REF!*0.65","v":{"$error":"#REF!"}}]
[]
[null," Total Carried Forward"]
[null,{"$f":"B261","v":0}]
[null,{"$f":"B262","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B263","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":6},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[null," Brought Forward"]
[2014,"D.5.8",null,"Water mains up to 300 mm diam.","m",{"v":130,"d":" 130"},{"$nulls":140},{"v":1103,"d":"R1,103.00"},null,null,{"v":735,"d":" 735"},0.5,{"$f":"(ET315*EU315)+ET315","v":1102.5}]
[]
[null,null,"8.3.5(a) PSDB","Services that are along the treanch"]
[]
[null,"D.5.11",null,"Water meters and valves","No.",{"v":44,"d":" 44"},{"$nulls":140},{"v":4,"d":"R4.00"}]
[]
[null,"D.5.12",null,"Stormwater kerb inlets and catchpit","No.",{"v":2,"d":" 2"},{"$nulls":140},{"v":5,"d":"R5.00"}]
[]
[2046,"D.6",null,"PARTICULAR ITEMS"]
[]
[2047,null,"8.3.4","Temporary Works: Control water inflow  from the ground to trench or any source, trench depth of  not more than 4,0m and width not more than 2,0m ",{"$nulls":143},{"$f":"H327+H329+H331","v":{"v":0,"d":"R0.00"}},null,{"$f":"H288+H290+H292","v":{"v":0,"d":" 0"}},{"$f":"(ER325+ET325)/3","v":0}]
[]
[2048,"D.6.1",null,"Provide equipment  or hire equipment  ","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"}]
[]
[2049,"D.6.2",null,"Operate and maintain ","Days",{"v":42,"d":" 42"},{"$nulls":140},{"v":210,"d":"R210.00"},null,null,{"$f":"8*5*(F124/2)","v":{"v":0,"d":" 0"}},0.5,{"$f":"(ET329*EU329)+ET329","v":0}]
[]
[2055,"D.6.3",null,"Remove equipment","Sum",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"},{"$f":"F329/30","v":1.4}]
[]
[null,"D.7",null,"COLLAPSING TREANCHES"]
[]
[null,"D.7.1","8.3.7","Additional lateral support between soft material and deep trenches."]
[]
[null,"D.7.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m²",{"v":780,"d":"780.00"},{"$nulls":140},{"v":846,"d":"R846.00"}]
[]
[null,"D.7.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m²",{"v":3438,"d":"3438.00"},{"$nulls":140},{"v":2406,"d":"R2,406.00"}]
[]
[null,"D.7.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m²",{"v":1059,"d":"1059.00"},{"$nulls":140},{"v":892,"d":"R892.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m²",{"v":0,"d":"0.00"},{"$nulls":140},{"v":312,"d":"R312.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m²",{"v":0,"d":"0.00"}]
{"$rows_empty":27}
[null," Total Carried Forward To Summary"]
[null,{"$f":"B308","v":0}]
[null,{"$f":"B309","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B310","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":6},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[11328,"E","SANS\r\n1200 LD","SECTION E : SEWERS"]
[]
[11329,"E.1",null,"PIPEWORK"]
[]
[11330,null,"8.2.1","Supply, lay, joint, bed Class B and test SANS 966-1 uPVC Pipe Class 34 SDR 34 Heavy Duty sewer pipes with joints"]
[{"$nulls":148},"https://shop.agrico.co.za/pvc-heavy-duty-sewer-and-drainage-pipe-sdr-51.html",{"$f":"ET206","v":{"v":1758,"d":"1 758"}}]
[11331,"E.1.1",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"$nulls":140},{"v":162,"d":"R162.00"},null,{"$f":"530.9/6","v":88},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"ET386*1","v":{"$error":"#REF!"}}]
[]
[11332,"E.1.2",null,"160 mm diam.","m",{"v":1501,"d":"1 501"},{"$nulls":140},{"v":72,"d":"R72.00"},null,{"$f":"1117/6","v":186},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"ET388*1","v":{"$error":"#REF!"}}]
[]
[11334,null,"8.2.2","Extra-over for specials",{"$nulls":145},{"$f":"SUM(ET386:ET389)","v":{"$error":"#REF!"}},{"$f":"SUM(EU386:EU389)","v":{"$error":"#REF!"}},{"$f":"EU390-ET390","v":{"$error":"#REF!"}}]
[]
[11346,"E.1.10",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"$nulls":140},{"v":57,"d":"R57.00"}]
[]
[11347,"E.1.11",null,"160 mm diam.","m",{"v":225,"d":" 225"},{"$nulls":140},{"v":25,"d":"R25.00"}]
[]
[11335,"E.2","1200 LD","MANHOLES, ETD. "]
[]
[11355,null,"8.2.3","1000mm Precast Manholes to complete with Type 4 cover, frame and access steps for depths over and up to",{"$nulls":146},1.6,1.05]
[]
[11336,"E.2.1",null,"0 m - 1,0 m","No.",{"v":0,"d":" 0"},{"$nulls":140},{"v":19,"d":"R19.00"},null,null,{"v":18,"d":"18.0000"},{"$f":"ET400*$EV$398","v":{"v":19,"d":"R19"}}]
[]
[11337,"E.2.2",null,"1,0 m-2,0 m","No.",{"v":40,"d":" 40"},{"$nulls":140},{"v":35,"d":"R35.00"},null,null,{"v":33,"d":"33.0000"},{"$f":"ET402*$EV$398","v":{"v":35,"d":"R35"}}]
[]
[11338,"E.2.3",null,"2,0 m -3,0 m","No.",{"v":8,"d":" 8"},{"$nulls":140},{"v":10,"d":"R10.00"},null,null,{"v":6,"d":"6.0000"},{"$f":"ET404*$EU$398","v":{"v":10,"d":"R10"}}]
[]
[11349,"E.2.4",null,"3,0 m - 4,0 m","No.",{"v":0,"d":" 0"},{"$nulls":140},{"v":3,"d":"R3.00"},null,null,{"v":2,"d":"2.0000"},{"$f":"ET406*$EU$398","v":{"v":3,"d":"R3"}}]
[{"$nulls":149},{"$f":"SUM(ET400:ET406)","v":{"v":59,"d":"59.0000"}},{"$f":"SUM(EU400:EU406)","v":{"v":67,"d":"67.0000"}},{"$f":"ET407-EU407","v":{"v":-8,"d":"-8.0000"}}]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"v":0,"d":" 0"}]
[]
[11339,null,"8.2.4","Extra-over for construction of backdrops and ramps including extra excavation, formwork, joints, etD.for depths over and up to"]
[]
[11351,"E.2.5",null,"0 m - 1,0 m","No.",{"v":4,"d":" 4"},{"$nulls":140},{"v":7,"d":"R7.00"}]
[]
[11352,"E.2.6",null,"1,0 m-2,0 m","No.",{"v":3,"d":" 3"},{"$nulls":140},{"v":12,"d":"R12.00"}]
[]
[11353,"E.2.7",null,"2,0 m -3,0 m","No.",{"v":2,"d":" 2"},{"$nulls":140},{"v":4,"d":"R4.00"}]
[]
[11354,"E.2.8",null,"3,0 m - 4,0 m","No.",{"v":1,"d":" 1"},{"$nulls":140},{"v":1,"d":"R1.00"}]
[]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"v":1,"d":" 1"}]
[]
[11340,"E.3",null,"CONCRETE BASES & BENCING",{"$nulls":145},{"$f":"3.14*1.1^2","v":{"v":4,"d":" 4"}}]
[]
[11341,"E.3.1",null,"Class 20/19 concrete base cast on levelled  surface minimum 100mm thick ","m³",{"v":16,"d":" 16"},{"$nulls":140},{"v":268,"d":"R268.00"},null,null,{"$f":"ET422*(F400+F402+F404+F406)","v":192}]
[]
[11342,"E.3.2",null,"Class 20/19 concrete benching including  channelling with steel float finish ","m³",{"v":14,"d":" 14"},{"$nulls":140},{"v":268,"d":"R268.00"}]
[]
[11356,"E.4",null,"RAISING OR LOWERING OF EXISTING MANHOLES"]
[]
[null," Total Carried Forward"]
[null,{"$f":"B374","v":0}]
[null,{"$f":"B375","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B376","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":6},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[null," Brought Forward"]
[11357,null,null,"Raise/lower precast manholes, all types"]
[]
[11358,"E.4.1",null,"Raise/lower 0 m up to 0,5 m ","No.",{"v":3,"d":" 3"},{"$nulls":140},{"v":3,"d":"R3.00"}]
[]
[11359,"E.4.2",null,"Raise/lower 0,5 m up to 1,0 m  ","No.",{"v":5,"d":" 5"},{"$nulls":140},{"v":15,"d":"R15.00"}]
[]
[11360,"E.4.3",null,"Raise/lower 1,0 m up to 1,5 m  ","No.",{"v":0,"d":" 0"},{"$nulls":140},{"v":5,"d":"R5.00"},{"$f":"SUM(F440:F444)","v":{"v":8,"d":" 8"}}]
[]
[11345,"E.5",null,"SUNDRIES"]
[{"$nulls":149},{"$f":"ET206","v":{"v":1758,"d":"1 758"}}]
[11325,"E.5.1","8.2.9","Marker posts, complete, installed at 200m spacing","No.",{"v":4,"d":" 4"},{"$nulls":140},{"v":15,"d":"R15.00"},null,null,{"$f":"ET447/150","v":{"v":12,"d":" 12"}}]
[{"$nulls":149},{"$f":"51.544+66.947+76.489+11.56+71.503+51.925+49.77+49.77+49.777+17.985+17.985+30.666+37.594+565","v":1148.515}]
[11326,"E.5.2",null,"A4 Bidim Geotextile","m²",{"v":2716,"d":"2 716"},{"$nulls":140},{"v":4479,"d":"R4,479.00"},null,null,{"$f":"ET449*(0.3+1.5+0.3+1.5+0.3)","v":{"v":4479,"d":"4 479"}}]
[]
[null,"E.5.3",null,"Circular manhole steel cover for manholes within the road, (type 4 rotating system manhole cover & frame).","No.",{"v":4,"d":" 4"},{"$nulls":140},{"v":2,"d":"R2.00"}]
[]
[11882,null,null,"House Connections for all the toilet available within the households, e.g outside toilet and indoor toilet, including all required material as per drawing."]
[]
[11883,"E.5.4",null," 110mm x 160mm ","No.",{"v":176,"d":" 176"},{"$nulls":140},{"v":43,"d":"R43.00"}]
[null,"E.8","PSLD 8.2.13","Connecting the existing manholes to the proposed outfall pipe manholes, regardless of the pipe size,depth and pipe typF.","number",{"v":23,"d":" 23"},{"$nulls":140},{"v":23,"d":"R23.00"}]
{"$rows_empty":45}
[null," Total Carried Forward To Summary"]
[null,{"$f":"B431","v":0}]
[null,{"$f":"B432","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B433","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":5},"SANS 1200 G : CONCRETE (STRUCTURAL)"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[null,"F","SANS\n1200 G","SECTION E: WATER PIPELINES"]
[]
[null,"F.1","8.3.2","Supply, lay and bed on class B bedding, complete with couplings:"]
[]
[null,"F.1.1","8.3.2(a)","HDPE type 4 class 10 pipes:",{"$nulls":142},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"ER514*1.15","v":654.0625}]
[]
[null,"F.1.1.1",null,"75mm diameter","m",257,{"$nulls":140},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"ER516*1.15","v":654.0625}]
[]
[null,"F.1.2","8.2.2","Extra over items 210.01 to 210.04 for the supplying, laying, and bedding of HDPE specials complete with couplings:"]
[{"$nulls":149},{"$f":"F516","v":{"v":257,"d":" 257"}}]
[null,"F.1.2.1",null,"45° bends:","no.",{"v":2,"d":" 2"},{"$nulls":140},{"v":294,"d":"R294.00"}]
[{"$nulls":149},0.45,{"$f":"$ET$519*ET521","v":115.65}]
[null,"F.1.2.3",null,"90° bends:","no.",{"v":1,"d":" 1"},{"$nulls":140},{"v":229,"d":"R229.00"}]
[{"$nulls":149},0.35,{"$f":"$ET$519*ET523","v":89.95}]
[null,"F.1.2.3",null,"Tees: 75 mm dia x 75 mm dia ","no.",{"v":1,"d":" 1"},{"$nulls":140},{"v":98,"d":"R98.00"}]
[{"$nulls":149},0.15,{"$f":"$ET$519*ET525","v":38.55}]
[null,"F.1.2.4",null,"End caps:","no.",{"v":3,"d":" 3"},{"$nulls":140},{"v":33,"d":"R33.00"}]
[{"$nulls":149},0.05,{"$f":"$ET$519*ET527","v":12.85}]
[null,"F.1.2.5",null,"22,5° bends:","no.",{"v":2,"d":" 2"}]
[]
[null,"F.1.3","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of plain-ended gate valves, including coupling, fittings",{"$nulls":142},{"v":56,"d":"R56.00"},{"$f":"25*6.5*0.3","v":48.75},null,{"$f":"ER530*1.15","v":56.0625},{"$f":"SUM(EU521:EU527)","v":{"v":257,"d":"257.00"}}]
[{"$nulls":149},{"$f":"ET508*0.15*3","v":0}]
[null,"F.1.3.1",null,"75 mm dia","no.",{"v":2,"d":" 2"}]
[]
[null,"F.1.4","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of non-return valves, including coupling, fittings."]
[]
[null,"F.1.4.1",null,"75 mm dia","no.",{"v":2,"d":" 2"}]
[]
[null,"F.2","8.2.8","Recover old pipelines:"]
[]
[null,"F.2.1",null,"Excavate carefully, lift, recover and deliver to store, pipes, fittings and special in the following depth ranges:",{"$nulls":142},{"v":150,"d":"R150.00"},{"$f":"25*10*0.5","v":125},null,{"$f":"ER540*1.2","v":150}]
[]
[null,"F.2.1.1",null,"Up to 1,0 m      ","m³",150]
[]
[null,"F.2.1.2",null,"Over 1,0 m up to 2,0 m    ","m³",150]
[]
[null,"F.2.2",null,"Test recovered pipes on Site before relaying","no.",61,{"$nulls":140},{"v":286,"d":"R286.00"},{"$f":"(2.1*1.7*1.35*3)+(20*10*0.5)","v":114.4585},null,{"$f":"ER546*2.5","v":286.14625}]
[]
[null,"F.2.3",null,"Relay pipeline            ","m",735,{"$nulls":140},{"v":1738,"d":"R1,738.00"},{"$f":"(1.35+10+1.35+1.2)*25","v":347.5},null,{"$f":"ER548*5","v":1737.5}]
[]
[null,"F.3","8.2.16","Standpipes complete:"]
[]
[null,"F.3.1","8.2.2","House connection and Stanpipes"]
[]
[null,"F.3.1.1",null,"40mm Water meter and 25mm dia Stanpipe as per detailed drawings. ","no.",15,{"$nulls":140},{"v":53,"d":"R53.00"},{"$f":"(((0.3+0.4)*2.5)*2)*3","v":10.5},null,{"$f":"ER554*5","v":52.5},null,null,{"$f":"(5.5*2.5*1.5)*3","v":61.875}]
[]
[null,"F.4","8.2.17","Marker blocks:"]
[]
[null,"F.4.2.1",null,"Type 1","no.",13,{"$nulls":140},{"v":5,"d":"R5.00"},{"$f":"0.3*0.4*3","v":0.36},null,{"$f":"ER558*1.15","v":0.414}]
[]
[null," Total Carried Forward"]
[null,{"$f":"B504","v":0}]
[null,{"$f":"B505","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B506","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":5},"SANS 1200 G : CONCRETE (STRUCTURAL)"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":138},"QTY"]
[null," Brought Forward"]
[null,"F.5","8.2.18","Connection to existing main supply "]
[]
[null,"F.5.1","8.4.2","Connection to the Elevated Tank, creating and 75mm diameter outlet, including supply and install coupling and fittings to size. Construction of the chamber, watertighnes Test for the Tank","no.",1]
[]
[null,"F.5.2",null,"Construction of the gate valve and the non-return chamber at the Reservoir, including supply and installation of the coupling, fitting and pipe.","no.",1]
[]
[null,"F.5.3",null,"Connection to the existing 75 mm diameter pipeline, including breaking into the network and installation of a 75 mm equal tee with appropriate couplings. The works shall also include the installation of a 75 mm gate valve and non-return valve, together with the construction of a valve chamber.","no.",1]
[]
[null,"F.5.4",null,"Provision shall be made for the execution of works adjacent to the reservoir and on elevated structures at the Engineer's Instruction, including the testing of the structural integrity of the tanks as well as the performance of water-tightness tests to verify the tanks’ compliance with design and operational requirements.","no.",1]
[]
[null," Total Carried Forward To Summary"]
[]
[null,{"$f":"B562","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B563","v":"CONTRACT NO. T12/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":3},"SUMMARY OF SECTIONS"]
[null," ","SECTION","DESCRIPTION",{"$nulls":3},"AMOUNT \n(RANDS)"]
[null,null,"A","PRELIMINARY AND GENERAL",{"$nulls":143},{"$f":"ER595*0.12","v":0},{"$f":"G585-ER585","v":0}]
[]
[null,null,"B","PRIME COST ITEMS"]
[]
[null,null,"C","SITE CLEARANCE"]
[]
[null,null,"D","PIPE TRENCHES"]
[]
[null,null,"E","SEWERS"]
[]
[null,null,"F","WATER",{"$nulls":143},{"$f":"SUM(H589:H595)","v":{"v":0,"d":"R0.00"}}]
[]
[null,null,"H","Sub-Total 1"]
[]
[null,null,"I","Add Contingencies @ 10%"]
[]
[null,null,"J","Sub-Total 2"]
[]
[null,null,"K","Add VAT @ 15%"]
[]
[null,null,"L","Total Cost Estimate"]

{"sheet":"REDUCED BOQ","index":5,"n_rows":627,"n_cols":377,"rows_kept":627,"hidden":true}
["Rate=G","CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["<NewDataSet>·  <xs:schema id=\"NewDataSet\" xmlns=\"\" xmlns:xs=\"http://www.w3.org/2001/XMLSchema\" xmlns:msdata=\"urn:schemas-microsoft-com:xml-msdata\">·    <xs:element name=\"NewDataSet\" msdata:IsDataSet=\"true\" msdata:MainDataTable=\"SummaryItems\" msdata:UseCurrentLocale=\"true\">·      <xs:complexType>·        <xs:choice minOccurs=\"0\" maxOccurs=\"unbounded\">·          <xs:element name=\"SummaryItems\">·            <xs:complexType>·              <xs:sequence>·                <xs:element name=\"ContractNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"ScheduleNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"SortNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"Item\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"SubTotalText\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"Description\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcType\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcValue\" type=\"xs:double\" minOccurs=\"0\" />·                <xs:element name=\"UseFirstSubTotal\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromWorks\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromProjected\" type=\"xs:boolean\" minOccurs=\"0\" />·              </xs:sequence>·            </xs:complexType>·          </xs:element>·        </xs:choice>·      </xs:complexType>·    </xs:element>·  </xs:schema>·</NewDataSet>","CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[198,"A","SANS\r\n1200 A","SECTION A : PRELIMINARY AND GENERAL"]
[]
[199,"A.1","8.3","FIXED-CHARGE ITEMS"]
[]
[200,"A.1.1","8.3.1","Contractual Requirements","Sum",{"v":1,"d":" 1"},{"$f":"K10","v":{"v":171000,"d":"171,000.0"}},{"$f":"(E10 = CHAR(37)) * (F10*G10/100) + (E10 <> CHAR(37)) * (F10*G10)","v":{"v":171000,"d":"R171,000.00"}},{"v":450000,"d":"450,000.0"},{"v":0.62,"d":"R0.62"},{"$f":"I10-(I10*J10)","v":{"v":171000,"d":"R171,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":420000,"d":"R420,000"},0.5,{"$f":"NK10*NJ10","v":210000}]
[]
[201,null,"8.3.2","Establish Facilities on the Site :"]
[]
[202,null,null,"a) Facilities for Engineer (SANS 1200 AB)"]
[]
[203,"A.1.2",null,"Offices: 1 furnished room with a telephone and 3 name-boards","Sum",{"v":1,"d":" 1"},{"$f":"K16","v":{"v":11400,"d":"11,400.0"}},{"$f":"(E16 = CHAR(37)) * (F16*G16/100) + (E16 <> CHAR(37)) * (F16*G16)","v":{"v":11400,"d":"R11,400.00"}},{"v":30000,"d":"30,000.0"},{"$f":"J10","v":{"v":0.62,"d":"R0.62"}},{"$f":"I16-(I16*J16)","v":{"v":11400,"d":"R11,400.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":60000,"d":"R60,000"},{"$f":"NK10","v":0.5},{"$f":"NK16*NJ16","v":30000}]
[]
[206,null,null,"b) Facilities for Contractor"]
[]
[207,"A.1.3",null,"Offices and storage sheds","Sum",{"v":1,"d":" 1"},{"$f":"K20","v":{"v":6175,"d":"6,175.0"}},{"$f":"(E20 = CHAR(37)) * (F20*G20/100) + (E20 <> CHAR(37)) * (F20*G20)","v":{"v":6175,"d":"R6,175.00"}},{"v":16250,"d":"16,250.0"},{"$f":"J16","v":{"v":0.62,"d":"R0.62"}},{"$f":"I20-(I20*J20)","v":{"v":6175,"d":"R6,175.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":32500,"d":"R32,500"},{"$f":"NK16","v":0.5},{"$f":"NK20*NJ20","v":16250}]
[]
[208,"A.1.4",null,"Workshops","Sum",{"v":1,"d":" 1"},{"$f":"K22","v":{"v":475,"d":"475.0"}},{"$f":"(E22 = CHAR(37)) * (F22*G22/100) + (E22 <> CHAR(37)) * (F22*G22)","v":{"v":475,"d":"R475.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J20","v":{"v":0.62,"d":"R0.62"}},{"$f":"I22-(I22*J22)","v":{"v":475,"d":"R475.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":2500,"d":"R2,500"},{"$f":"NK20","v":0.5},{"$f":"NK22*NJ22","v":1250}]
[]
[209,"A.1.5",null,"Laboratories","Sum",{"v":1,"d":" 1"},{"$f":"K24","v":{"v":2375,"d":"2,375.0"}},{"$f":"(E24 = CHAR(37)) * (F24*G24/100) + (E24 <> CHAR(37)) * (F24*G24)","v":{"v":2375,"d":"R2,375.00"}},{"v":6250,"d":"6,250.0"},{"$f":"J22","v":{"v":0.62,"d":"R0.62"}},{"$f":"I24-(I24*J24)","v":{"v":2375,"d":"R2,375.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK22","v":0.5},{"$f":"NK24*NJ24","v":6250}]
[]
[210,"A.1.6",null,"Living accommodation","Sum",{"v":1,"d":" 1"},{"$f":"K26","v":{"v":5225,"d":"5,225.0"}},{"$f":"(E26 = CHAR(37)) * (F26*G26/100) + (E26 <> CHAR(37)) * (F26*G26)","v":{"v":5225,"d":"R5,225.00"}},{"v":13750,"d":"13,750.0"},{"$f":"J24","v":{"v":0.62,"d":"R0.62"}},{"$f":"I26-(I26*J26)","v":{"v":5225,"d":"R5,225.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK24","v":0.5},{"$f":"NK26*NJ26","v":13750}]
[]
[211,"A.1.7",null,"Ablution and latrine facilities","Sum",{"v":1,"d":" 1"},{"$f":"K28","v":{"v":950,"d":"950.0"}},{"$f":"(E28 = CHAR(37)) * (F28*G28/100) + (E28 <> CHAR(37)) * (F28*G28)","v":{"v":950,"d":"R950.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J26","v":{"v":0.62,"d":"R0.62"}},{"$f":"I28-(I28*J28)","v":{"v":950,"d":"R950.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK26","v":0.5},{"$f":"NK28*NJ28","v":2500}]
[]
[212,"A.1.8",null,"Tools and equipment","Sum",{"v":1,"d":" 1"},{"$f":"K30","v":{"v":5225,"d":"5,225.0"}},{"$f":"(E30 = CHAR(37)) * (F30*G30/100) + (E30 <> CHAR(37)) * (F30*G30)","v":{"v":5225,"d":"R5,225.00"}},{"v":13750,"d":"13,750.0"},{"$f":"J28","v":{"v":0.62,"d":"R0.62"}},{"$f":"I30-(I30*J30)","v":{"v":5225,"d":"R5,225.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NK28","v":0.5},{"$f":"NK30*NJ30","v":13750}]
[]
[213,"A.1.9",null,"Water supplies, electric power and communications","Sum",{"v":1,"d":" 1"},{"$f":"K32","v":{"v":9500,"d":"9,500.0"}},{"$f":"(E32 = CHAR(37)) * (F32*G32/100) + (E32 <> CHAR(37)) * (F32*G32)","v":{"v":9500,"d":"R9,500.00"}},{"v":25000,"d":"25,000.0"},{"$f":"J30","v":{"v":0.62,"d":"R0.62"}},{"$f":"I32-(I32*J32)","v":{"v":9500,"d":"R9,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":50000,"d":"R50,000"},{"$f":"NK30","v":0.5},{"$f":"NK32*NJ32","v":25000}]
[]
[214,"A.1.10",null,"Dealing with water (Subclause 5.5)","Sum",{"v":1,"d":" 1"},{"$f":"K34","v":{"v":2375,"d":"2,375.0"}},{"$f":"(E34 = CHAR(37)) * (F34*G34/100) + (E34 <> CHAR(37)) * (F34*G34)","v":{"v":2375,"d":"R2,375.00"}},{"v":6250,"d":"6,250.0"},{"$f":"J32","v":{"v":0.62,"d":"R0.62"}},{"$f":"I34-(I34*J34)","v":{"v":2375,"d":"R2,375.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NK32","v":0.5},{"$f":"NK34*NJ34","v":6250}]
[]
[220,"A.1.11","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":" 1"},{"$f":"K36","v":{"v":950,"d":"950.0"}},{"$f":"(E36 = CHAR(37)) * (F36*G36/100) + (E36 <> CHAR(37)) * (F36*G36)","v":{"v":950,"d":"R950.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J34","v":{"v":0.62,"d":"R0.62"}},{"$f":"I36-(I36*J36)","v":{"v":950,"d":"R950.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NK34","v":0.5},{"$f":"NK36*NJ36","v":2500}]
[]
[221,"A.1.12","8.3.4","Remove Engineer's and Contractor's Site establishment on completion","Sum",{"v":1,"d":" 1"},{"$f":"K38","v":{"v":1425,"d":"1,425.0"}},{"$f":"(E38 = CHAR(37)) * (F38*G38/100) + (E38 <> CHAR(37)) * (F38*G38)","v":{"v":1425,"d":"R1,425.00"}},{"v":3750,"d":"3,750.0"},{"$f":"J36","v":{"v":0.62,"d":"R0.62"}},{"$f":"I38-(I38*J38)","v":{"v":1425,"d":"R1,425.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK38*NJ38","v":3750}]
[]
[293,"A.1.13","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","Sum",{"v":1,"d":" 1"},{"$f":"K40","v":{"v":38000,"d":"38,000.0"}},{"$f":"(E40 = CHAR(37)) * (F40*G40/100) + (E40 <> CHAR(37)) * (F40*G40)","v":{"v":38000,"d":"R38,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J38","v":{"v":0.62,"d":"R0.62"}},{"$f":"I40-(I40*J40)","v":{"v":38000,"d":"R38,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":100000,"d":"R100,000"},0.5,{"$f":"NK40*NJ40","v":50000}]
[]
[222,"A.2","8.4","TIME-RELATED ITEMS"]
[]
[223,"A.2.1","8.4.1","Contractual Requirements","month",{"v":6,"d":" 6"},{"$f":"K44","v":{"v":13300,"d":"13,300.0"}},{"$f":"(E44 = CHAR(37)) * (F44*G44/100) + (E44 <> CHAR(37)) * (F44*G44)","v":{"v":79800,"d":"R79,800.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J40","v":{"v":0.62,"d":"R0.62"}},{"$f":"I44-(I44*J44)","v":{"v":13300,"d":"R13,300.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":12000,"d":"R12,000"},0.5,{"$f":"NK44*NJ44","v":6000}]
[]
[224,null,"8.4.2","Operate and maintain facilities on the Site:"]
[]
[225,null,"8.4.2.1","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
[]
[226,"A.2.2",null,"Offices: 1 room, etc., as for item .1.2","month",{"$f":"F44","v":{"v":6,"d":" 6"}},{"$f":"K50","v":{"v":475,"d":"475.0"}},{"$f":"(E50 = CHAR(37)) * (F50*G50/100) + (E50 <> CHAR(37)) * (F50*G50)","v":{"v":2850,"d":"R2,850.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J44","v":{"v":0.62,"d":"R0.62"}},{"$f":"I50-(I50*J50)","v":{"v":475,"d":"R475.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK50*NJ50","v":625}]
[]
[227,"A.2.3",null,"Survey assistants and material","month",{"$f":"F50","v":{"v":6,"d":" 6"}},{"$f":"K52","v":{"v":2850,"d":"2,850.0"}},{"$f":"(E52 = CHAR(37)) * (F52*G52/100) + (E52 <> CHAR(37)) * (F52*G52)","v":{"v":17100,"d":"R17,100.00"}},{"v":7500,"d":"7,500.0"},{"$f":"J50","v":{"v":0.62,"d":"R0.62"}},{"$f":"I52-(I52*J52)","v":{"v":2850,"d":"R2,850.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NK52*NJ52","v":3750}]
[]
[230,null,"8.4.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
[]
[231,"A.2.4",null,"Offices and storage sheds","month",{"$f":"F52","v":{"v":6,"d":" 6"}},{"$f":"K56","v":{"v":475,"d":"475.0"}},{"$f":"(E56 = CHAR(37)) * (F56*G56/100) + (E56 <> CHAR(37)) * (F56*G56)","v":{"v":2850,"d":"R2,850.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J52","v":{"v":0.62,"d":"R0.62"}},{"$f":"I56-(I56*J56)","v":{"v":475,"d":"R475.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NK56*NJ56","v":625}]
[]
[232,"A.2.5",null,"Workshops","month",{"$f":"F56","v":{"v":6,"d":" 6"}},{"$f":"K58","v":{"v":475,"d":"475.0"}},{"$f":"(E58 = CHAR(37)) * (F58*G58/100) + (E58 <> CHAR(37)) * (F58*G58)","v":{"v":2850,"d":"R2,850.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J56","v":{"v":0.62,"d":"R0.62"}},{"$f":"I58-(I58*J58)","v":{"v":475,"d":"R475.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":750,"d":"R750"},0.5,{"$f":"NK58*NJ58","v":375}]
[]
[233,"A.2.6",null,"Laboratories","month",{"$f":"F58","v":{"v":6,"d":" 6"}},{"$f":"K60","v":{"v":475,"d":"475.0"}},{"$f":"(E60 = CHAR(37)) * (F60*G60/100) + (E60 <> CHAR(37)) * (F60*G60)","v":{"v":2850,"d":"R2,850.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J58","v":{"v":0.62,"d":"R0.62"}},{"$f":"I60-(I60*J60)","v":{"v":475,"d":"R475.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":500,"d":"R500"},0.5,{"$f":"NK60*NJ60","v":250}]
[]
[234,"A.2.7",null,"Living accommodation","month",{"$f":"F60","v":{"v":6,"d":" 6"}},{"$f":"K62","v":{"v":2470,"d":"2,470.0"}},{"$f":"(E62 = CHAR(37)) * (F62*G62/100) + (E62 <> CHAR(37)) * (F62*G62)","v":{"v":14820,"d":"R14,820.00"}},{"v":6500,"d":"6,500.0"},{"$f":"J60","v":{"v":0.62,"d":"R0.62"}},{"$f":"I62-(I62*J62)","v":{"v":2470,"d":"R2,470.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":6500,"d":"R6,500"},0.5,{"$f":"NK62*NJ62","v":3250}]
[]
[235,"A.2.8",null,"Ablution and latrine facilities","month",{"$f":"F62","v":{"v":6,"d":" 6"}},{"$f":"K64","v":{"v":760,"d":"760.0"}},{"$f":"(E64 = CHAR(37)) * (F64*G64/100) + (E64 <> CHAR(37)) * (F64*G64)","v":{"v":4560,"d":"R4,560.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J62","v":{"v":0.62,"d":"R0.62"}},{"$f":"I64-(I64*J64)","v":{"v":760,"d":"R760.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":4000,"d":"R4,000"},0.5,{"$f":"NK64*NJ64","v":2000}]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H6:H64)","v":{"v":382755,"d":"R382,755.00"}}]
[]
[null,{"$f":"B1","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B2","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H65","v":{"v":382755,"d":"R382,755.00"}}]
[236,"A.2.9",null,"Tools and equipment","month",{"$f":"F64","v":{"v":6,"d":" 6"}},{"$f":"K73","v":{"v":950,"d":"950.0"}},{"$f":"(E73 = CHAR(37)) * (F73*G73/100) + (E73 <> CHAR(37)) * (F73*G73)","v":{"v":5700,"d":"R5,700.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J64","v":{"v":0.62,"d":"R0.62"}},{"$f":"I73-(I73*J73)","v":{"v":950,"d":"R950.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK74*NJ74","v":2500}]
[237,"A.2.10",null,"Water supplies, electric power and communications","month",{"$f":"F73","v":{"v":6,"d":" 6"}},{"$f":"K75","v":{"v":475,"d":"475.0"}},{"$f":"(E75 = CHAR(37)) * (F75*G75/100) + (E75 <> CHAR(37)) * (F75*G75)","v":{"v":2850,"d":"R2,850.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J73","v":{"v":0.62,"d":"R0.62"}},{"$f":"I75-(I75*J75)","v":{"v":475,"d":"R475.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK76*NJ76","v":1250}]
[238,"A.2.11",null,"Dealing with water (Subclause 5.5)","month",{"$f":"F75","v":{"v":6,"d":" 6"}},{"$f":"K77","v":{"v":285,"d":"285.0"}},{"$f":"(E77 = CHAR(37)) * (F77*G77/100) + (E77 <> CHAR(37)) * (F77*G77)","v":{"v":1710,"d":"R1,710.00"}},{"v":750,"d":"750.0"},{"$f":"J75","v":{"v":0.62,"d":"R0.62"}},{"$f":"I77-(I77*J77)","v":{"v":285,"d":"R285.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":1500,"d":"R1,500"},0.5,{"$f":"NK78*NJ78","v":750}]
[239,"A.2.12",null,"Access (Subclause 5.8)","month",{"$f":"F77","v":{"v":6,"d":" 6"}},{"$f":"K79","v":{"v":950,"d":"950.0"}},{"$f":"(E79 = CHAR(37)) * (F79*G79/100) + (E79 <> CHAR(37)) * (F79*G79)","v":{"v":5700,"d":"R5,700.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J77","v":{"v":0.62,"d":"R0.62"}},{"$f":"I79-(I79*J79)","v":{"v":950,"d":"R950.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK80*NJ80","v":2500}]
[244,"A.2.13","8.4.3","Supervision","month",{"$f":"F79","v":{"v":6,"d":" 6"}},{"$f":"K81","v":{"v":13300,"d":"13,300.0"}},{"$f":"(E81 = CHAR(37)) * (F81*G81/100) + (E81 <> CHAR(37)) * (F81*G81)","v":{"v":79800,"d":"R79,800.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J79","v":{"v":0.62,"d":"R0.62"}},{"$f":"I81-(I81*J81)","v":{"v":13300,"d":"R13,300.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":120000,"d":"R120,000"},0.5,{"$f":"NK82*NJ82","v":60000}]
[245,"A.2.14","8.4.4","Company and head office overhead costs","month",{"$f":"F81","v":{"v":6,"d":" 6"}},{"$f":"K83","v":{"v":950,"d":"950.0"}},{"$f":"(E83 = CHAR(37)) * (F83*G83/100) + (E83 <> CHAR(37)) * (F83*G83)","v":{"v":5700,"d":"R5,700.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J81","v":{"v":0.62,"d":"R0.62"}},{"$f":"I83-(I83*J83)","v":{"v":950,"d":"R950.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":5000,"d":"R5,000"},0.5,{"$f":"NK84*NJ84","v":2500}]
[246,"A.2.15","8.4.5","Other time-related obligations","month",{"$f":"F83","v":{"v":6,"d":" 6"}},{"$f":"K85","v":{"v":475,"d":"475.0"}},{"$f":"(E85 = CHAR(37)) * (F85*G85/100) + (E85 <> CHAR(37)) * (F85*G85)","v":{"v":2850,"d":"R2,850.00"}},{"v":1250,"d":"1,250.0"},{"$f":"J83","v":{"v":0.62,"d":"R0.62"}},{"$f":"I85-(I85*J85)","v":{"v":475,"d":"R475.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"A.2.16","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","month",{"$f":"F85","v":{"v":6,"d":" 6"}},{"$f":"K87","v":{"v":5700,"d":"5,700.0"}},{"$f":"(E87 = CHAR(37)) * (F87*G87/100) + (E87 <> CHAR(37)) * (F87*G87)","v":{"v":34200,"d":"R34,200.00"}},{"v":15000,"d":"15,000.0"},{"$f":"J85","v":{"v":0.62,"d":"R0.62"}},{"$f":"I87-(I87*J87)","v":{"v":5700,"d":"R5,700.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[{"$nulls":373},{"v":2500,"d":"R2,500"},0.5,{"$f":"NK88*NJ88","v":1250}]
[297,"A.3","8.8","HEALTH & SAFETY"]
[]
[298,"A.3.1","8.8.1","Provision for use by the Engineer of an independent Health and Safety Agent for the compilation and maintenance of Health and Safety Plan including Risk Assessment, Safe Work Procedure and Method Statement","PC Sum",{"v":1,"d":" 1"},{"$f":"K91","v":{"v":38000,"d":"38,000.0"}},{"$f":"(E91 = CHAR(37)) * (F91*G91/100) + (E91 <> CHAR(37)) * (F91*G91)","v":{"v":38000,"d":"R38,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J87","v":{"v":0.62,"d":"R0.62"}},{"$f":"I91-(I91*J91)","v":{"v":38000,"d":"R38,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[299,"A.3.2","8.8.2","Cost of health and safety measures required in terms of the Construction Regulations of the Occupation Health and Safety Act (2003)","PC Sum",{"v":1,"d":" 1"},{"$f":"K93","v":{"v":19000,"d":"19,000.0"}},{"$f":"(E93 = CHAR(37)) * (F93*G93/100) + (E93 <> CHAR(37)) * (F93*G93)","v":{"v":19000,"d":"R19,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J91","v":{"v":0.62,"d":"R0.62"}},{"$f":"I93-(I93*J93)","v":{"v":19000,"d":"R19,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[301,"A.3.4",null,"Handling cost and profit in respect of sub-item A.4.1 to A.4.3","%",{"$f":"SUM(H91:H93)","v":{"v":57000,"d":"57 000"}},0.1,{"$f":"(E95 = CHAR(37)) * (F95*G95/100) + (E95 <> CHAR(37)) * (F95*G95)","v":{"v":57,"d":"R57.00"}},0.1,{"$f":"J93","v":{"v":0.62,"d":"R0.62"}},{"$f":"I95-(I95*J95)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":235000,"d":"R235,000.00"}]
[]
[null,"A.4","8.8","TRAINING"]
[]
[null,"A.4.1",null,"Wages and salaries of local and other labourers employed by Contractor,Sub-Contractor and Emerging Contractors in respet of training periods for on-site training by the Contractor during which no productive work is executed.","PC Sum",{"v":1,"d":" 1"},{"$f":"K99","v":{"v":19000,"d":"19,000.0"}},{"$f":"(E99 = CHAR(37)) * (F99*G99/100) + (E99 <> CHAR(37)) * (F99*G99)","v":{"v":19000,"d":"R19,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J95","v":{"v":0.62,"d":"R0.62"}},{"$f":"I99-(I99*J99)","v":{"v":19000,"d":"R19,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.2",null,"Acrredited and approved training courses for selected local and other labourers including wages during training as approved by Client.","Prov. Sum",{"v":1,"d":" 1"},{"$f":"K101","v":{"v":57000,"d":"57,000.0"}},{"$f":"(E101 = CHAR(37)) * (F101*G101/100) + (E101 <> CHAR(37)) * (F101*G101)","v":{"v":57000,"d":"R57,000.00"}},{"v":150000,"d":"150,000.0"},{"$f":"J99","v":{"v":0.62,"d":"R0.62"}},{"$f":"I101-(I101*J101)","v":{"v":57000,"d":"R57,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"A.4.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H99:H102)","v":{"v":76000,"d":"76 000"}},0.1,{"$f":"(E103 = CHAR(37)) * (F103*G103/100) + (E103 <> CHAR(37)) * (F103*G103)","v":{"v":76,"d":"R76.00"}},0.1,{"$f":"J101","v":{"v":0.62,"d":"R0.62"}},{"$f":"I103-(I103*J103)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":200000,"d":"R200,000.00"}]
[]
[null,"A.5","8.10","WAYLEAVE APPLICATIONS TO LOCAL MUNICIPALITY"]
[]
[302,"A.5.1",null,"Application of wayleave to relevant stakeholders prior commencement of works.","PC Sum",{"v":1,"d":" 1"},{"$f":"K107","v":{"v":3800,"d":"3,800.0"}},{"$f":"(E107 = CHAR(37)) * (F107*G107/100) + (E107 <> CHAR(37)) * (F107*G107)","v":{"v":3800,"d":"R3,800.00"}},{"v":10000,"d":"10,000.0"},{"$f":"J103","v":{"v":0.62,"d":"R0.62"}},{"$f":"I107-(I107*J107)","v":{"v":3800,"d":"R3,800.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[303,"A.5.2","8.10","WAYLEAVE APPLICATIONS TO ESKOM FOR CONSTRUCTION UNDER PYLONS ","PC Sum",{"v":1,"d":" 1"},{"$f":"K109","v":{"v":38000,"d":"38,000.0"}},{"$f":"(E109 = CHAR(37)) * (F109*G109/100) + (E109 <> CHAR(37)) * (F109*G109)","v":{"v":38000,"d":"R38,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J107","v":{"v":0.62,"d":"R0.62"}},{"$f":"I109-(I109*J109)","v":{"v":38000,"d":"R38,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[305,"A.45.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H107:H109)","v":{"v":41800,"d":"41 800"}},0.1,{"$f":"(E111 = CHAR(37)) * (F111*G111/100) + (E111 <> CHAR(37)) * (F111*G111)","v":{"v":41.8,"d":"R41.80"}},0.1,{"$f":"J109","v":{"v":0.62,"d":"R0.62"}},{"$f":"I111-(I111*J111)","v":{"v":0.04,"d":"R0.04"}},{"$nulls":359},{"v":110000,"d":"R110,000.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H72:H113)","v":{"v":696239.8,"d":"R696,239.80"}},{"$f":"I561","v":{"v":693917.33,"d":"R693,917.33"}},{"$f":"H114-I114","v":{"v":2322.47,"d":"R2,322.47"}},{"$nulls":361},{"$f":"NH561","v":{"v":781989.6,"d":"R781,989.60"}},null,{"$f":"NH114-H114","v":{"v":85749.8,"d":"85,749.80"}}]
[null,"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
[null,"CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 B : PRIME COST ITEMS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":6},"Provision for use by Engineer of a Geotech Engineer Services, required during the construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P119 = CHAR(37)) * (Q119*R119/100) + (P119 <> CHAR(37)) * (Q119*R119)","v":{"$error":"#REF!"}},{"$nulls":351},"QTY"]
[null,"B","SANS\r\n1200 B","SECTION B : PRIME COST ITEMS"]
[{"$nulls":14},"Provision for use by the Engineer of the Mechanical Engineer Services required during construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(P121 = CHAR(37)) * (Q121*R121/100) + (P121 <> CHAR(37)) * (Q121*R121)","v":{"$error":"#REF!"}}]
[null,"B.1","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[]
[null,"B.1.1",null,"Provision of accommodation for Engineer's representative for the duration of the contract","month",{"$f":"F87","v":{"v":6,"d":" 6"}},{"$f":"K124","v":{"v":3300,"d":"3,300.0"}},{"$f":"(E124 = CHAR(37)) * (F124*G124/100) + (E124 <> CHAR(37)) * (F124*G124)","v":{"v":19800,"d":"R19,800.00"}},{"v":15000,"d":"15,000.0"},{"v":0.78,"d":"R0.78"},{"$f":"I124-(I124*J124)","v":{"v":3300,"d":"R3,300.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.2",null,"Telephone calls for the Engineer","month",{"$f":"F124","v":{"v":6,"d":" 6"}},{"$f":"K126","v":{"v":330,"d":"330.0"}},{"$f":"(E126 = CHAR(37)) * (F126*G126/100) + (E126 <> CHAR(37)) * (F126*G126)","v":{"v":1980,"d":"R1,980.00"}},{"v":1500,"d":"1,500.0"},{"$f":"J124","v":{"v":0.78,"d":"R0.78"}},{"$f":"I126-(I126*J126)","v":{"v":330,"d":"R330.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.3","8.6","Prime cost of laboratory testing by other concerns where so directed by the Engineer","month",{"$f":"F126","v":{"v":6,"d":" 6"}},{"$f":"K128","v":{"v":7700,"d":"7,700.0"}},{"$f":"(E128 = CHAR(37)) * (F128*G128/100) + (E128 <> CHAR(37)) * (F128*G128)","v":{"v":46200,"d":"R46,200.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J126","v":{"v":0.78,"d":"R0.78"}},{"$f":"I128-(I128*J128)","v":{"v":7700,"d":"R7,700.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.4",null,"Comminity and Social Development Support throughout the Project Period","month",{"$f":"F128","v":{"v":6,"d":" 6"}},{"$f":"K130","v":{"v":11000,"d":"11,000.0"}},{"$f":"(E130 = CHAR(37)) * (F130*G130/100) + (E130 <> CHAR(37)) * (F130*G130)","v":{"v":66000,"d":"R66,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J128","v":{"v":0.78,"d":"R0.78"}},{"$f":"I130-(I130*J130)","v":{"v":11000,"d":"R11,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.5",null,"Project Social Facilitation","month",{"$f":"F128","v":{"v":6,"d":" 6"}},{"$f":"K132","v":{"v":12100,"d":"12,100.0"}},{"$f":"(E132 = CHAR(37)) * (F132*G132/100) + (E132 <> CHAR(37)) * (F132*G132)","v":{"v":72600,"d":"R72,600.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J130","v":{"v":0.78,"d":"R0.78"}},{"$f":"I132-(I132*J132)","v":{"v":12100,"d":"R12,100.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.6",null,"Required Additional Survey by Engineer","month",{"$f":"F132","v":{"v":6,"d":" 6"}},{"$f":"K134","v":{"v":7700,"d":"7,700.0"}},{"$f":"(E134 = CHAR(37)) * (F134*G134/100) + (E134 <> CHAR(37)) * (F134*G134)","v":{"v":46200,"d":"R46,200.00"}},{"v":35000,"d":"35,000.0"},{"$f":"J132","v":{"v":0.78,"d":"R0.78"}},{"$f":"I134-(I134*J134)","v":{"v":7700,"d":"R7,700.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.7",null,"Remuneration of Health and Safety Agent","month",{"$f":"F134","v":{"v":6,"d":" 6"}},{"$f":"K136","v":{"v":12100,"d":"12,100.0"}},{"$f":"(E136 = CHAR(37)) * (F136*G136/100) + (E136 <> CHAR(37)) * (F136*G136)","v":{"v":72600,"d":"R72,600.00"}},{"v":55000,"d":"55,000.0"},{"$f":"J134","v":{"v":0.78,"d":"R0.78"}},{"$f":"I136-(I136*J136)","v":{"v":12100,"d":"R12,100.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.8",null,"Remuneration of three Community Liaison Officer(CLO x 2) including transport, cellphone and overtime from three wards, 1 & 2 ","month",{"$f":"F136","v":{"v":6,"d":" 6"}},{"$f":"K138","v":{"v":7040,"d":"7,040.0"}},{"$f":"(E138 = CHAR(37)) * (F138*G138/100) + (E138 <> CHAR(37)) * (F138*G138)","v":{"v":42240,"d":"R42,240.00"}},{"$f":"2*16000","v":{"v":32000,"d":"32,000.0"}},{"$f":"J136","v":{"v":0.78,"d":"R0.78"}},{"$f":"I138-(I138*J138)","v":{"v":7040,"d":"R7,040.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.9",null,"Allow for the testing and commissioning of new water and sewer networks, as well as outfall pipes.","sum",{"v":1,"d":" 1"},{"$f":"K140","v":{"v":22000,"d":"22,000.0"}},{"$f":"(E140 = CHAR(37)) * (F140*G140/100) + (E140 <> CHAR(37)) * (F140*G140)","v":{"v":22000,"d":"R22,000.00"}},{"v":100000,"d":"100,000.0"},{"$f":"J138","v":{"v":0.78,"d":"R0.78"}},{"$f":"I140-(I140*J140)","v":{"v":22000,"d":"R22,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.10",null,"Provision shall be made for a specialist to assess the structural integrity of the reservoir and elevated tank, as well as to evaluate the mechanical strength of the outlet pipes, fittings, and couplings associated with these structures. The specialist shall also coordinate and oversee the execution of the water-tightness test following the completion of all connections","Provision sum",{"v":1,"d":" 1"},{"$f":"K142","v":{"v":77000,"d":"77,000.0"}},{"$f":"(E142 = CHAR(37)) * (F142*G142/100) + (E142 <> CHAR(37)) * (F142*G142)","v":{"v":77000,"d":"R77,000.00"}},{"v":350000,"d":"350,000.0"},{"$f":"J140","v":{"v":0.78,"d":"R0.78"}},{"$f":"I142-(I142*J142)","v":{"v":77000,"d":"R77,000.00"}}]
[]
[null,"B.1.11",null,"Overheads,charges and profit on item B.1.1 to B.1.10","%",{"$f":"SUM(H124:H142)","v":{"v":466620,"d":"466,620"}},0.1,{"$f":"(E144 = CHAR(37)) * (F144*G144/100) + (E144 <> CHAR(37)) * (F144*G144)","v":{"v":466.62,"d":"R466.62"}},{"$nulls":362},{"v":4621500,"d":"R4,621,500.00"}]
{"$rows_empty":18}
[{"$nulls":8},{"$f":"I165/J165","v":{"v":103.38,"d":"R103.38"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H120:H164)","v":{"v":467086.62,"d":"R467,086.62"}},{"$f":"I563","v":{"v":462611.56,"d":"R462,611.56"}},{"$f":"H165-I165","v":{"v":4475.06,"d":"R4,475.06"}}]
[]
[null,{"$f":"B115","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B116","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 C : SITE CLEARANCE"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[2057,"C","SANS\r\n1200 C","SECTION C : SITE CLEARANCE"]
[]
[2058,"C.1",null,"CLEAR SITE",{"$nulls":7},"Ward 01","Ward 02 Sewer","Ward 02 Water"]
[]
[2059,"C.1.1","8.2.1","Clear and grub pipeline route 3m wide","m",{"$f":"L176+M176+N176","v":{"v":3035,"d":"3 035"}},{"v":25,"d":"25.0"},{"$f":"(E176 = CHAR(37)) * (F176*G176/100) + (E176 <> CHAR(37)) * (F176*G176)","v":{"v":75875,"d":"R75,875.00"}},{"$nulls":3},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"v":1965.1,"d":"R1,965.10"},{"v":256.82,"d":"R256.82"},{"$nulls":356},{"v":2228,"d":"R2,228.00"},null,2130,{"$f":"NI176*1.046","v":{"v":2228,"d":"2 228"}},{"$f":"NJ176-NI176","v":{"v":98,"d":" 98"}}]
[]
[11863,"C.1.2","8.2.2","Remove trees of girth: Over and up to"]
[]
[11864,"C.1.2.1",null,"1,0 m 2,0 m","No.",{"v":20,"d":" 20"},{"v":2800,"d":"2,800.0"},{"$f":"(E180 = CHAR(37)) * (F180*G180/100) + (E180 <> CHAR(37)) * (F180*G180)","v":{"v":56000,"d":"R56,000.00"}},{"$nulls":362},{"v":10,"d":"R10.00"},null,null,{"v":10,"d":" 10"}]
[]
[null,"C.1.3","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)"]
[]
[null,"C.1.3.1",null,"Clear and grub pipeline route 3m wide","m",{"$f":"F176*0.15","v":455},{"v":25,"d":"25.0"},{"$f":"(E184 = CHAR(37)) * (F184*G184/100) + (E184 <> CHAR(37)) * (F184*G184)","v":{"v":11375,"d":"R11,375.00"}},{"$nulls":362},{"v":150,"d":"R150.00"}]
[]
[null,"C.1.3.2",null,"Working areas","m²",{"$f":"(F176*0.76*1.5)*0.15","v":519},{"v":25,"d":"25.0"},{"$f":"(E186 = CHAR(37)) * (F186*G186/100) + (E186 <> CHAR(37)) * (F186*G186)","v":{"v":12975,"d":"R12,975.00"}},{"$nulls":362},{"v":1526,"d":"R1,526.00"}]
[]
[null,"C.2","8.2.5","Take down and re-erect existing fences (all types of fences and boundaries)","m",{"$f":"F176*0.25","v":759},{"v":80,"d":"80.0"},{"$f":"(E188 = CHAR(37)) * (F188*G188/100) + (E188 <> CHAR(37)) * (F188*G188)","v":{"v":60720,"d":"R60,720.00"}},{"$nulls":362},{"v":981,"d":"R981.00"}]
[]
[11865,"C.7","1200 DA","EXCAVATION"]
[]
[11866,"C.7.1","8.3.1","Remove topsoil to nominal depth 150 mm, stockpile, and maintain for reinstating.","m³",{"$f":"(F176*0.76*0.15)","v":346},{"v":25,"d":"25.0"},{"$f":"(E192 = CHAR(37)) * (F192*G192/100) + (E192 <> CHAR(37)) * (F192*G192)","v":{"v":8650,"d":"R8,650.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*3*0.15","v":{"v":1003,"d":"1 003"}}]
[]
[11867,"C.8",null,"FINISHINGS"]
[]
[11868,"C.8.1","8.3.6","Reinstate road surfaces complete with all courses "]
[]
[11869,"C.8.1.1",null,"Block Paved surfaced- the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of paving blocks to existing thickness.","m²",{"$f":"258*5*0.08","v":{"v":103,"d":" 103"}},{"v":180,"d":"180.0"},{"$f":"(E198 = CHAR(37)) * (F198*G198/100) + (E198 <> CHAR(37)) * (F198*G198)","v":{"v":18540,"d":"R18,540.00"}},{"$nulls":362},{"v":150,"d":"R150.00"},null,null,{"$f":"10*3*5","v":{"v":150,"d":" 150"}}]
[]
[11870,"C.8.1.2",null,"Gravel shoulders- the rate shall cover the supply of gravel shoulder materials and compactions of material to the existing specification.","m²",{"$f":"258*1.2*0.08","v":{"v":25,"d":" 25"}},{"v":80,"d":"80.0"},{"$f":"(E200 = CHAR(37)) * (F200*G200/100) + (E200 <> CHAR(37)) * (F200*G200)","v":{"v":2000,"d":"R2,000.00"}},{"$nulls":362},{"v":24,"d":"R24.00"},null,null,{"$f":"10*3*0.8","v":{"v":24,"d":" 24"}}]
[]
[11871,"C.8.1.3",null,"Kerbing ","m",{"v":258,"d":" 258"},{"v":80,"d":"80.0"},{"$f":"(E202 = CHAR(37)) * (F202*G202/100) + (E202 <> CHAR(37)) * (F202*G202)","v":{"v":20640,"d":"R20,640.00"}},{"$nulls":362},{"v":1114,"d":"R1,114.00"},null,null,{"$f":"NJ176*0.5","v":{"v":1114,"d":"1 114"}}]
[]
[null,"C.8.1.4",null,"Concrete Surfaced Household Access","m²",{"$f":"2.5*0.16*3*10","v":{"v":12,"d":"12.000"}},{"v":180,"d":"180.0"},{"$f":"(E204 = CHAR(37)) * (F204*G204/100) + (E204 <> CHAR(37)) * (F204*G204)","v":{"v":2160,"d":"R2,160.00"}},{"$nulls":362},{"v":848,"d":"R848.00"},null,null,{"$f":"(5.3*10)*16","v":{"v":848,"d":" 848"}}]
[]
[null,"C.8.1.5",null,"Asphalt Surfacing - thickness from 25mm to 50mm in the roadway, the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of asphalt surface to existing thickness.","m²",{"$f":"258*2.5","v":{"v":645,"d":" 645"}},{"$f":"H206/F206","v":79.2},{"v":51100,"d":"R51,100.00"},{"$nulls":362},{"v":1337,"d":"R1,337.00"}]
[]
[{"$nulls":3},"Gravel Surfacing -  the rate shall cover the supply of layer materials and compaction of layers to the existing specification, and supply and lay of gravel wearing course surface to existing thickness.","m²",{"$f":"122*2.5","v":{"v":305,"d":" 305"}},{"v":180,"d":"180.0"},{"$f":"(E208 = CHAR(37)) * (F208*G208/100) + (E208 <> CHAR(37)) * (F208*G208)","v":{"v":54900,"d":"R54,900.00"}}]
[]
[null,"C.8.2","8.3.6","Reinstate stormwater open drains"]
[]
[11869,"C.8.2.1",null,"kerb Channel","m",{"v":258,"d":" 258"},{"v":230,"d":"230.0"},{"$f":"(E212 = CHAR(37)) * (F212*G212/100) + (E212 <> CHAR(37)) * (F212*G212)","v":{"v":59340,"d":"R59,340.00"}},{"$nulls":362},{"v":557,"d":"R557.00"},null,null,{"$f":"NJ176*0.25","v":{"v":557,"d":" 557"}}]
[]
[11869,"C.8.2.2",null,"Side V-drain","m",{"v":258,"d":" 258"},{"v":230,"d":"230.0"},{"$f":"(E214 = CHAR(37)) * (F214*G214/100) + (E214 <> CHAR(37)) * (F214*G214)","v":{"v":59340,"d":"R59,340.00"}},{"$nulls":362},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NJ176*0.45","v":{"v":1003,"d":"1 003"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H172:H215)","v":{"v":493615,"d":"R493,615.00"}}]
[]
[null,{"$f":"B167","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B168","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[1991,"D","SANS\r\n1200 DB","SECTION D : PIPE TRENCHES",{"$nulls":368},"Width =",1.15,1.2]
[]
[11873,"D.1",null,"PIPE TRENCHES",{"$nulls":368},"pipe diameter =",0.65]
[{"$nulls":372},"Width =",{"$f":"NJ225+0.6","v":1.25},{"$f":"NJ226*1.045","v":1.30625}]
[11874,null,"8.3.2(a)","Excavate in all materials for trenches backfill, compact, and dispose of surplus/unsuitable material, for pipes up to 710 mm diam. for total trench depth:",{"$nulls":7},"Ward 01","Ward 02 Sewer","Ward 02 Water","Total","WIDTH (0.3+0.16+0.3=0.76","VOLUME",{"$nulls":356},{"$f":"F176","v":{"v":3035,"d":"3 035"}}]
[]
[2056,"D.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m",{"$f":"O229","v":{"v":277,"d":" 277"}},{"$f":"K229","v":{"v":96,"d":"96.0"}},{"$f":"(E229 = CHAR(37)) * (F229*G229/100) + (E229 <> CHAR(37)) * (F229*G229)","v":{"v":26592,"d":"R26,592.00"}},{"v":120,"d":"120.0"},{"v":0.2,"d":"R0.20"},{"$f":"I229-(I229*J229)","v":{"v":96,"d":"R96.00"}},{"v":0,"d":"R0.00"},{"$f":"'[2]SEWER QUANTITIES'!$D$817","v":{"v":20.06,"d":"R20.06"}},{"v":256.82,"d":"R256.82"},{"$f":"N229+M229+L229","v":{"v":276.88,"d":"R276.88"}},{"v":0.76,"d":"R0.76"},{"$f":"O229*P229*1","v":{"v":210.43,"d":"R210.43"}},{"$nulls":353},{"v":423,"d":"R423.00"},null,null,0.19,{"$f":"$NJ$227*NJ229","v":576.65}]
[]
[1992,"D.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m",{"$f":"O231","v":{"v":1458,"d":"1 458"}},{"$f":"K231","v":{"v":112,"d":"112.0"}},{"$f":"(E231 = CHAR(37)) * (F231*G231/100) + (E231 <> CHAR(37)) * (F231*G231)","v":{"v":163296,"d":"R163,296.00"}},{"v":140,"d":"140.0"},{"$f":"J229","v":{"v":0.2,"d":"R0.20"}},{"$f":"I231-(I231*J231)","v":{"v":112,"d":"R112.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$66","v":{"v":485.01,"d":"R485.01"}},{"$f":"'[2]SEWER QUANTITIES'!$E$817","v":{"v":972.55,"d":"R972.55"}},{"v":0,"d":"R0.00"},{"$f":"N231+M231+L231","v":{"v":1457.56,"d":"R1,457.56"}},{"v":0.76,"d":"R0.76"},{"$f":"O231*P231*1","v":{"v":1107.75,"d":"R1,107.75"}},{"$nulls":353},{"v":1203,"d":"R1,203.00"},null,null,0.54,{"$f":"$NJ$227*NJ231","v":{"v":1638.9,"d":"1638.90"}}]
[]
[1993,"D.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m",{"$f":"O233","v":{"v":1087,"d":"1 087"}},{"$f":"K233","v":{"v":128,"d":"128.0"}},{"$f":"(E233 = CHAR(37)) * (F233*G233/100) + (E233 <> CHAR(37)) * (F233*G233)","v":{"v":139136,"d":"R139,136.00"}},{"v":160,"d":"160.0"},{"$f":"J231","v":{"v":0.2,"d":"R0.20"}},{"$f":"I233-(I233*J233)","v":{"v":128,"d":"R128.00"}},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$67","v":{"v":328.2,"d":"R328.20"}},{"$f":"'[2]SEWER QUANTITIES'!$F$817","v":{"v":759.16,"d":"R759.16"}},{"v":0,"d":"R0.00"},{"$f":"N233+M233+L233","v":{"v":1087.36,"d":"R1,087.36"}},{"v":0.76,"d":"R0.76"},{"$f":"O233*P233*1","v":{"v":826.39,"d":"R826.39"}},{"$nulls":353},{"v":446,"d":"R446.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$227*NJ233","v":{"v":607,"d":"607.00"}}]
[]
[2015,"D.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m",{"$f":"O235","v":{"v":542,"d":" 542"}},{"$f":"K235","v":{"v":160,"d":"160.0"}},{"$f":"(E235 = CHAR(37)) * (F235*G235/100) + (E235 <> CHAR(37)) * (F235*G235)","v":{"v":86720,"d":"R86,720.00"}},{"v":200,"d":"200.0"},{"$f":"J233","v":{"v":0.2,"d":"R0.20"}},{"$f":"I235-(I235*J235)","v":{"v":160,"d":"R160.00"}},{"v":0,"d":"R0.00"},{"$f":"'[2]SEWER QUANTITIES'!$G$817","v":{"v":541.66,"d":"R541.66"}},{"v":0,"d":"R0.00"},{"$f":"N235+M235+L235","v":{"v":541.66,"d":"R541.66"}},{"v":0.76,"d":"R0.76"},{"$f":"O235*P235*1","v":{"v":411.66,"d":"R411.66"}},{"$nulls":353},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ235","v":212.45}]
[{"$nulls":373},{"$f":"SUM(NJ229:NJ235)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK229:NK235)","v":{"v":3035,"d":"3035.00"}}]
[2015,"D.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m",{"$f":"O237","v":{"v":163,"d":" 163"}},{"$f":"K237","v":{"v":224,"d":"224.0"}},{"$f":"(E237 = CHAR(37)) * (F237*G237/100) + (E237 <> CHAR(37)) * (F237*G237)","v":{"v":36512,"d":"R36,512.00"}},{"v":280,"d":"280.0"},{"$f":"J235","v":{"v":0.2,"d":"R0.20"}},{"$f":"I237-(I237*J237)","v":{"v":224,"d":"R224.00"}},{"v":0,"d":"R0.00"},{"$f":"'[2]SEWER QUANTITIES'!$H$817+'[2]SEWER QUANTITIES'!$I$817","v":{"v":162.94,"d":"R162.94"}},{"v":0,"d":"R0.00"},{"$f":"N237+M237+L237","v":{"v":162.94,"d":"R162.94"}},{"v":0.76,"d":"R0.76"},{"$f":"O237*P237*1","v":{"v":123.83,"d":"R123.83"}},{"$nulls":353},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NJ$227*NJ237","v":212.45}]
[{"$nulls":14},{"$f":"SUM(O229:O237)","v":{"v":3526.4,"d":"R3,526.40"}},null,{"$f":"SUM(Q229:Q237)","v":{"v":2680.06,"d":"R2,680.06"}}]
[1994,null,"8.3.2(b)","Extra-over  incl. for (prov):"]
[{"$nulls":11},{"$f":"Q238","v":{"v":2680.06,"d":"R2,680.06"}},{"$f":"O238*P237*1","v":{"v":2680.06,"d":"R2,680.06"}},{"$nulls":360},{"$f":"NJ227*NJ226*4","v":{"v":15175,"d":"15 175"}},3025,{"$f":"NJ240-NK240","v":{"v":12150,"d":"12 150"}}]
[1995,"D.1.5",null,"Intermediate excavation","m³",{"$f":"M241","v":{"v":402,"d":" 402"}},{"$f":"K241","v":{"v":176,"d":"176.0"}},{"$f":"(E241 = CHAR(37)) * (F241*G241/100) + (E241 <> CHAR(37)) * (F241*G241)","v":{"v":70752,"d":"R70,752.00"}},{"v":220,"d":"220.0"},{"$f":"J237","v":{"v":0.2,"d":"R0.20"}},{"$f":"I241-(I241*J241)","v":{"v":176,"d":"R176.00"}},{"v":0.15,"d":"R0.15"},{"$f":"L241*L240","v":{"v":402.01,"d":"R402.01"}},{"$nulls":357},{"v":2115,"d":"R2,115.00"}]
[{"$nulls":372},{"$f":"$F$229*4*$NJ$226","v":1385},0.19,{"$f":"$NJ$240*NJ242","v":2883.25}]
[1996,"D.1.6",null,"Hard rock excavation","m³",{"$f":"M243","v":{"v":1474,"d":"1 474"}},{"$f":"K243","v":{"v":240,"d":"240.0"}},{"$f":"(E243 = CHAR(37)) * (F243*G243/100) + (E243 <> CHAR(37)) * (F243*G243)","v":{"v":353760,"d":"R353,760.00"}},{"v":300,"d":"300.0"},{"$f":"J241","v":{"v":0.2,"d":"R0.20"}},{"$f":"I243-(I243*J243)","v":{"v":240,"d":"R240.00"}},{"v":0.55,"d":"R0.55"},{"$f":"L243*L240","v":{"v":1474.03,"d":"R1,474.03"}},{"$nulls":357},{"v":6015,"d":"R6,015.00"}]
[{"$nulls":372},{"$f":"F231*4*$NJ$226","v":7290},0.54,{"$f":"$NJ$240*NJ244","v":{"v":8194.5,"d":"8194.50"}}]
[2024,"D.1.7",null,"Boulder excavation Class A","m³",{"$f":"M245","v":{"v":536,"d":" 536"}},{"$f":"K245","v":{"v":272,"d":"272.0"}},{"$f":"(E245 = CHAR(37)) * (F245*G245/100) + (E245 <> CHAR(37)) * (F245*G245)","v":{"v":145792,"d":"R145,792.00"}},{"v":340,"d":"340.0"},{"$f":"J243","v":{"v":0.2,"d":"R0.20"}},{"$f":"I245-(I245*J245)","v":{"v":272,"d":"R272.00"}},{"v":0.2,"d":"R0.20"},{"$f":"L245*L240","v":{"v":536.01,"d":"R536.01"}},{"$nulls":357},{"v":2230,"d":"R2,230.00"}]
[{"$nulls":372},{"$f":"F233*4*$NJ$226","v":5435},{"v":0.2,"d":"0.20"},{"$f":"$NJ$240*NJ246","v":{"v":3035,"d":"3035.00"}}]
[2025,"D.1.8",null,"Boulder excavation Class B","m³",{"$f":"M247","v":{"v":268,"d":" 268"}},{"$f":"K247","v":{"v":304,"d":"304.0"}},{"$f":"(E247 = CHAR(37)) * (F247*G247/100) + (E247 <> CHAR(37)) * (F247*G247)","v":{"v":81472,"d":"R81,472.00"}},{"v":380,"d":"380.0"},{"$f":"J245","v":{"v":0.2,"d":"R0.20"}},{"$f":"I247-(I247*J247)","v":{"v":304,"d":"R304.00"}},{"v":0.1,"d":"R0.10"},{"$f":"L247*L240","v":{"v":268.01,"d":"R268.01"}},{"$nulls":357},{"v":780,"d":"R780.00"}]
[{"$nulls":11},{"$f":"SUM(L241:L247)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(M241:M247)","v":{"v":2680.06,"d":"R2,680.06"}},{"$nulls":359},{"$f":"F235*4*$NJ$226","v":2710},0.07,{"$f":"$NJ$240*NJ248","v":1062.25}]
[2017,"D.1.9","8.3.2(b)","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"$f":"L240*0.25*0.76","v":{"v":509,"d":" 509"}},{"$f":"K249","v":{"v":192,"d":"192.0"}},{"$f":"(E249 = CHAR(37)) * (F249*G249/100) + (E249 <> CHAR(37)) * (F249*G249)","v":{"v":97728,"d":"R97,728.00"}},{"v":240,"d":"240.0"},{"$f":"J247","v":{"v":0.2,"d":"R0.20"}},{"$f":"I249-(I249*J249)","v":{"v":192,"d":"R192.00"}},{"$nulls":359},{"v":418,"d":"R418.00"},null,{"$f":"SUM(NI242:NI248)","v":16820},{"$f":"SUM(NJ242:NJ248)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK242:NK248)","v":{"v":15175,"d":"15175.00"}}]
[{"$nulls":373},{"$f":"NJ226*NJ227*0.15","v":569.0625}]
[2026,"D.2","PSD 8.3.3","RESTRICTED EXCAVATION"]
[]
[2018,null,null,"Excavate for pipe trenches confined spaces in all materials and use for backfill or embankment , or dispose:",{"$nulls":369},{"$f":"(110+(5*6.5))*1.15*4","v":655.5},"road crossings and stream crossing"]
[]
[2019,"D.2.1",null,"Depth up to 1,0 m","m³",{"$f":"F229*0.15","v":{"v":42,"d":" 42"}},{"$f":"K255","v":{"v":112,"d":"112.0"}},{"$f":"(E255 = CHAR(37)) * (F255*G255/100) + (E255 <> CHAR(37)) * (F255*G255)","v":{"v":4704,"d":"R4,704.00"}},{"v":140,"d":"140.0"},{"$f":"J249","v":{"v":0.2,"d":"R0.20"}},{"$f":"I255-(I255*J255)","v":{"v":112,"d":"R112.00"}},{"$nulls":359},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ255","v":{"v":262.2,"d":"262.20"}}]
[]
[2020,"D.2.2",null,"Depth over 1,0 m and up to 2,0 m  ","m³",{"$f":"F231*0.15","v":{"v":219,"d":" 219"}},{"$f":"K257","v":{"v":128,"d":"128.0"}},{"$f":"(E257 = CHAR(37)) * (F257*G257/100) + (E257 <> CHAR(37)) * (F257*G257)","v":{"v":28032,"d":"R28,032.00"}},{"v":160,"d":"160.0"},{"$f":"J255","v":{"v":0.2,"d":"R0.20"}},{"$f":"I257-(I257*J257)","v":{"v":128,"d":"R128.00"}},{"$nulls":359},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NJ$253*NJ257","v":{"v":262.2,"d":"262.20"}}]
[]
[2021,"D.2.3",null,"Depth over 2,0 m and up to 3,0 m  ","m³",{"$f":"F233*0.15","v":{"v":163,"d":" 163"}},{"$f":"K259","v":{"v":144,"d":"144.0"}},{"$f":"(E259 = CHAR(37)) * (F259*G259/100) + (E259 <> CHAR(37)) * (F259*G259)","v":{"v":23472,"d":"R23,472.00"}},{"v":180,"d":"180.0"},{"$f":"J257","v":{"v":0.2,"d":"R0.20"}},{"$f":"I259-(I259*J259)","v":{"v":144,"d":"R144.00"}},{"$nulls":359},{"v":131,"d":"R131.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NJ$253*NJ259","v":{"v":131.1,"d":"131.10"}}]
[{"$nulls":12},{"$f":"SUM(F255:F260)*0.76*5","v":{"v":1611.2,"d":"R1,611.20"}}]
[2022,null,null,"Extra over items above for:",{"$nulls":8},{"v":0.15,"d":"R0.15"},{"$f":"M261*M260","v":{"v":241.68,"d":"R241.68"}},{"$nulls":359},{"$f":"SUM(NJ255:NJ259)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":373},{"$f":"NJ253","v":{"v":656,"d":" 656"}}]
[2027,"D.2.4",null,"Intermediate excavation","m³",{"$f":"N261","v":{"v":242,"d":" 242"}},{"$f":"K263","v":{"v":176,"d":"176.0"}},{"$f":"(E263 = CHAR(37)) * (F263*G263/100) + (E263 <> CHAR(37)) * (F263*G263)","v":{"v":42592,"d":"R42,592.00"}},{"v":220,"d":"220.0"},{"$f":"J259","v":{"v":0.2,"d":"R0.20"}},{"$f":"I263-(I263*J263)","v":{"v":176,"d":"R176.00"}},null,{"v":0.55,"d":"R0.55"},{"$f":"M263*M260","v":{"v":886.16,"d":"R886.16"}},{"$nulls":356},{"v":125,"d":"R125.00"}]
[{"$nulls":373},0.19,{"$f":"$NJ$262*NJ264","v":124.64}]
[2028,"D.2.5",null,"Hard rock excavation","m³",{"$f":"N263","v":{"v":886,"d":" 886"}},{"$f":"K265","v":{"v":240,"d":"240.0"}},{"$f":"(E265 = CHAR(37)) * (F265*G265/100) + (E265 <> CHAR(37)) * (F265*G265)","v":{"v":212640,"d":"R212,640.00"}},{"v":300,"d":"300.0"},{"$f":"J263","v":{"v":0.2,"d":"R0.20"}},{"$f":"I265-(I265*J265)","v":{"v":240,"d":"R240.00"}},null,{"v":0.2,"d":"R0.20"},{"$f":"M265*M260","v":{"v":322.24,"d":"R322.24"}},{"$nulls":356},{"v":354,"d":"R354.00"}]
[{"$nulls":373},0.54,{"$f":"$NJ$262*NJ266","v":354.24}]
[2029,"D.2.6",null,"Boulder excavation Class A","m³",{"$f":"N265","v":{"v":322,"d":" 322"}},{"$f":"K267","v":{"v":272,"d":"272.0"}},{"$f":"(E267 = CHAR(37)) * (F267*G267/100) + (E267 <> CHAR(37)) * (F267*G267)","v":{"v":87584,"d":"R87,584.00"}},{"v":340,"d":"340.0"},{"$f":"J265","v":{"v":0.2,"d":"R0.20"}},{"$f":"I267-(I267*J267)","v":{"v":272,"d":"R272.00"}},null,{"v":0.1,"d":"R0.10"},{"$f":"M267*M260","v":{"v":161.12,"d":"R161.12"}},{"$nulls":356},{"v":131,"d":"R131.00"}]
[{"$nulls":12},{"$f":"SUM(M261:M267)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(N261:N267)","v":{"v":1611.2,"d":"R1,611.20"}},{"$nulls":359},{"v":0.2,"d":"0.20"},{"$f":"$NJ$262*NJ268","v":{"v":131.2,"d":"131.20"}}]
[2030,"D.2.7",null,"Boulder excavation Class B","m³",{"$f":"N267","v":{"v":161,"d":" 161"}},{"$f":"K269","v":{"v":304,"d":"304.0"}},{"$f":"(E269 = CHAR(37)) * (F269*G269/100) + (E269 <> CHAR(37)) * (F269*G269)","v":{"v":48944,"d":"R48,944.00"}},{"v":380,"d":"380.0"},{"$f":"J267","v":{"v":0.2,"d":"R0.20"}},{"$f":"I269-(I269*J269)","v":{"v":304,"d":"R304.00"}},{"$nulls":359},{"v":46,"d":"R46.00"}]
[{"$nulls":373},0.07,{"$f":"$NJ$262*NJ270","v":45.92}]
[2023,"D.2.8",null,"Extra over item 140.02 for hand excavation","m³",{"$f":"M260*0.25*0.76","v":{"v":306,"d":" 306"}},{"$f":"K271","v":{"v":144,"d":"144.0"}},{"$f":"(E271 = CHAR(37)) * (F271*G271/100) + (E271 <> CHAR(37)) * (F271*G271)","v":{"v":44064,"d":"R44,064.00"}},{"v":180,"d":"180.0"},{"$f":"J269","v":{"v":0.2,"d":"R0.20"}},{"$f":"I271-(I271*J271)","v":{"v":144,"d":"R144.00"}},{"$nulls":359},{"v":295,"d":"R295.00"},null,null,{"$f":"SUM(NJ264:NJ270)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NK264:NK270)","v":{"v":656,"d":"656.00"}}]
[{"$nulls":372},{"v":0.23,"d":"23.0%"},{"$f":"(F255+F257+F259+F263+F265+F267+F269)","v":{"v":2035,"d":"2 035"}},{"$f":"NJ272*NI272","v":468.05}]
[1997,null,null,"EXCAVATION. ANCILLARIES Make up deficiency in backfill material (Provisional)",{"$nulls":369},{"$f":"NJ227","v":{"v":3035,"d":"3 035"}}]
[{"$nulls":373},{"$f":"NJ273*1.4*1.15","v":{"v":4886,"d":"4 886"}},{"v":80,"d":"R80"}]
[1998,"D.2.9","8.3.3.1(a)","from other necessary excavations on site","m³",{"v":0,"d":" 0"},{"v":80,"d":"80.0"},{"$f":"(E275 = CHAR(37)) * (F275*G275/100) + (E275 <> CHAR(37)) * (F275*G275)","v":{"v":0,"d":"R0.00"}},{"v":80,"d":"80.0"},{"$f":"J271","v":{"v":0.2,"d":"R0.20"}},{"$f":"I275-(I275*J275)","v":{"v":64,"d":"R64.00"}},{"$nulls":359},{"v":3587,"d":"R3,587.00"}]
[{"$nulls":373},{"$f":"NJ274","v":{"v":4886,"d":"4 886"}},{"v":240,"d":"R240"}]
[1999,"D.2.10","8.3.3.1(c)","by importation from commercial or off-site sources selected by the Contractor","m³",{"$f":"L240*0.6*0.76","v":{"v":1222,"d":"1 222"}},{"v":240,"d":"240.0"},{"$f":"(E277 = CHAR(37)) * (F277*G277/100) + (E277 <> CHAR(37)) * (F277*G277)","v":{"v":293280,"d":"R293,280.00"}},{"v":240,"d":"240.0"},{"$f":"J275","v":{"v":0.2,"d":"R0.20"}},{"$f":"I277-(I277*J277)","v":{"v":192,"d":"R192.00"}},{"$nulls":359},{"v":3587,"d":"R3,587.00"}]
[]
[2035,"D.3","PSD 8.3.3","SUPPLY ONLY OF BEDDING BY IMPORTATION"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H223:H280)","v":{"v":1987072,"d":"R1,987,072.00"}}]
[]
[null,{"$f":"B218","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B219","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H281","v":{"v":1987072,"d":"R1,987,072.00"}}]
[2040,null,null," From commercial sources: ",{"$nulls":7},"Length =",{"$f":"SUM(F229:F237)","v":{"v":3527,"d":"R3,527.00"}}]
[{"$nulls":373},{"$f":"#REF!*0.15*NK226","v":{"$error":"#REF!"}}]
[2041,"D.3.7",null," Bedding Cradle ","m³",{"$f":"L291","v":{"v":402,"d":" 402"}},{"$f":"K291","v":{"v":160,"d":"160.0"}},{"$f":"(E291 = CHAR(37)) * (F291*G291/100) + (E291 <> CHAR(37)) * (F291*G291)","v":{"v":64320,"d":"R64,320.00"}},{"v":200,"d":"200.0"},{"$f":"J277","v":{"v":0.2,"d":"R0.20"}},{"$f":"I291-(I291*J291)","v":{"v":160,"d":"R160.00"}},{"$f":"M289*0.76*0.15","v":{"v":402.08,"d":"R402.08"}},{"$nulls":358},{"v":437,"d":"R437.00"}]
[{"$nulls":373},{"$f":"#REF!*0.2*NK226","v":{"$error":"#REF!"}}]
[2042,"D.3.8",null," 200mm layer compaceted seleted fill blanket (Class I) ","m³",{"$f":"L293","v":{"v":536,"d":" 536"}},{"$f":"K293","v":{"v":192,"d":"192.0"}},{"$f":"(E293 = CHAR(37)) * (F293*G293/100) + (E293 <> CHAR(37)) * (F293*G293)","v":{"v":102912,"d":"R102,912.00"}},{"v":240,"d":"240.0"},{"$f":"J291","v":{"v":0.2,"d":"R0.20"}},{"$f":"I293-(I293*J293)","v":{"v":192,"d":"R192.00"}},{"$f":"M289*0.76*0.2","v":{"v":536.1,"d":"R536.10"}},{"$nulls":358},{"v":582,"d":"R582.00"}]
[{"$nulls":373},{"$f":"#REF!*0.3*NK226","v":{"$error":"#REF!"}}]
[2043,"D.3.9",null," 300mm layer of consolidaed selected backfil (Class II) ","m³",{"$f":"L295","v":{"v":536,"d":" 536"}},{"$f":"K295","v":{"v":208,"d":"208.0"}},{"$f":"(E295 = CHAR(37)) * (F295*G295/100) + (E295 <> CHAR(37)) * (F295*G295)","v":{"v":111488,"d":"R111,488.00"}},{"v":260,"d":"260.0"},{"$f":"J293","v":{"v":0.2,"d":"R0.20"}},{"$f":"I295-(I295*J295)","v":{"v":208,"d":"R208.00"}},{"$f":"M289*0.76*0.2","v":{"v":536.1,"d":"R536.10"}},{"$nulls":358},{"v":873,"d":"R873.00"},null,null,{"$f":"NJ253","v":655.5}]
[]
[2044,"D.3.10",null," 200mm layer of 19mm Aggregate  ","m³",{"$f":"L297","v":{"v":536,"d":" 536"}},{"$f":"K297","v":{"v":464,"d":"464.0"}},{"$f":"(E297 = CHAR(37)) * (F297*G297/100) + (E297 <> CHAR(37)) * (F297*G297)","v":{"v":248704,"d":"R248,704.00"}},{"v":580,"d":"580.0"},{"$f":"J295","v":{"v":0.2,"d":"R0.20"}},{"$f":"I297-(I297*J297)","v":{"v":464,"d":"R464.00"}},{"$f":"M289*0.76*0.2","v":{"v":536.1,"d":"R536.10"}},{"$nulls":358},{"v":428,"d":"R428.00"},null,null,{"$f":"NJ295*0.5*NK226","v":428.1234375}]
[]
[2000,"D.4","8.3.3.4","OVERHAUL"]
[]
[2001,"D.4.1",null,"Overhaul (provisional)","m³.km",{"$f":"L301","v":{"v":2010,"d":"2 010"}},{"$f":"K301","v":6.4},{"$f":"(E301 = CHAR(37)) * (F301*G301/100) + (E301 <> CHAR(37)) * (F301*G301)","v":{"v":12864,"d":"R12,864.00"}},{"v":8,"d":"8.0"},{"$f":"J297","v":{"v":0.2,"d":"R0.20"}},{"$f":"I301-(I301*J301)","v":{"v":6.4,"d":"R6.40"}},{"$f":"SUM(L291:L297)","v":{"v":2010.38,"d":"R2,010.38"}},{"$nulls":358},{"v":1160,"d":"R1,160.00"},null,null,{"$f":"NJ290+NJ292+NJ294+NJ297","v":{"$error":"#REF!"}}]
[]
[2002,"D.5",null,"EXISTING SERVICES"]
[]
[2003,null,"8.3.5","Services across and in trenches"]
[]
[2004,null,"PSDB ...","Location"]
[]
[2005,"D.5.1",null,"Supply or hire of specialist equipment for the detection of a particular service","Sum",{"v":1,"d":" 1"},{"$f":"K309","v":{"v":120000,"d":"120,000.0"}},{"$f":"(E309 = CHAR(37)) * (F309*G309/100) + (E309 <> CHAR(37)) * (F309*G309)","v":{"v":120000,"d":"R120,000.00"}},{"v":150000,"d":"150,000.0"},{"$f":"J301","v":{"v":0.2,"d":"R0.20"}},{"$f":"I309-(I309*J309)","v":{"v":120000,"d":"R120,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":70,"d":" 70"}]
[]
[2006,"D.5.2",null,"The use of equipment in item 142.4.1","h",{"$f":"L311","v":{"v":42,"d":" 42"}},{"$f":"K311","v":{"v":96,"d":"96.0"}},{"$f":"(E311 = CHAR(37)) * (F311*G311/100) + (E311 <> CHAR(37)) * (F311*G311)","v":{"v":4032,"d":"R4,032.00"}},{"v":120,"d":"120.0"},{"$f":"J309","v":{"v":0.2,"d":"R0.20"}},{"$f":"I311-(I311*J311)","v":{"v":96,"d":"R96.00"}},{"$f":"(F124*21*8)/24","v":{"v":42,"d":"R42.00"}},{"$nulls":358},{"v":120,"d":"R120.00"},null,null,{"$f":"8*5*NK311","v":{"v":120,"d":" 120"}},3]
[]
[2007,"D.5.3",null,"Excavate by hand in soft material to expose service...","m³ / daywk",{"$f":"L313","v":{"v":20,"d":" 20"}},{"$f":"K313","v":{"v":96,"d":"96.0"}},{"$f":"(E313 = CHAR(37)) * (F313*G313/100) + (E313 <> CHAR(37)) * (F313*G313)","v":{"v":1920,"d":"R1,920.00"}},{"v":120,"d":"120.0"},{"$f":"J311","v":{"v":0.2,"d":"R0.20"}},{"$f":"I313-(I313*J313)","v":{"v":96,"d":"R96.00"}},{"$f":"(F249+F271)/(8*5)","v":{"v":20.38,"d":"R20.38"}},{"$nulls":358},{"v":560,"d":"R560.00"},null,null,{"$f":"NJ309*2*4","v":{"v":560,"d":" 560"}}]
[]
[2008,null,"PSDB ...","Dealing with services"]
[]
[2009,null,"8.3.5(a)","Services that intersect a trench"]
[]
[2010,"D.5.4",null,"Cables","No.",{"$f":"'[4]DISCHARGE '!$C$128*0.25","v":{"v":44,"d":" 44"}},{"$f":"K319","v":{"v":1200,"d":"1,200.0"}},{"$f":"(E319 = CHAR(37)) * (F319*G319/100) + (E319 <> CHAR(37)) * (F319*G319)","v":{"v":52800,"d":"R52,800.00"}},{"v":1500,"d":"1,500.0"},{"$f":"J313","v":{"v":0.2,"d":"R0.20"}},{"$f":"I319-(I319*J319)","v":{"v":1200,"d":"R1,200.00"}},{"$nulls":359},{"v":43,"d":"R43.00"},{"$nulls":4},43]
[]
[2011,"D.5.5",null,"Water mains up to 300 mm diam.","No.",{"$f":"'[4]DISCHARGE '!$C$128*0.15","v":{"v":26,"d":" 26"}},{"$f":"K321","v":{"v":1600,"d":"1,600.0"}},{"$f":"(E321 = CHAR(37)) * (F321*G321/100) + (E321 <> CHAR(37)) * (F321*G321)","v":{"v":41600,"d":"R41,600.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J319","v":{"v":0.2,"d":"R0.20"}},{"$f":"I321-(I321*J321)","v":{"v":1600,"d":"R1,600.00"}},{"$nulls":359},{"v":28,"d":"R28.00"},{"$nulls":4},28]
[]
[]
[2012,null,"8.3.5(b)","Services that adjoin a trench"]
[]
[2013,"D.5.7",null,"Cables","m",{"$f":"F319*5","v":{"v":220,"d":" 220"}},{"$f":"K326","v":{"v":44,"d":"44.0"}},{"$f":"(E326 = CHAR(37)) * (F326*G326/100) + (E326 <> CHAR(37)) * (F326*G326)","v":{"v":9680,"d":"R9,680.00"}},{"v":55,"d":"55.0"},{"$f":"J321","v":{"v":0.2,"d":"R0.20"}},{"$f":"I326-(I326*J326)","v":{"v":44,"d":"R44.00"}},{"$nulls":359},{"v":1448,"d":"R1,448.00"},null,null,{"$f":"#REF!*0.65","v":{"$error":"#REF!"}}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H288:H327)","v":{"v":2757392,"d":"R2,757,392.00"}}]
[]
[null,{"$f":"B283","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B284","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H328","v":{"v":2757392,"d":"R2,757,392.00"}}]
[2014,"D.5.8",null,"Water mains up to 300 mm diam.","m",{"$f":"F321*5","v":{"v":130,"d":" 130"}},{"$f":"K336","v":{"v":96,"d":"96.0"}},{"$f":"(E336 = CHAR(37)) * (F336*G336/100) + (E336 <> CHAR(37)) * (F336*G336)","v":{"v":12480,"d":"R12,480.00"}},{"v":120,"d":"120.0"},{"$f":"J326","v":{"v":0.2,"d":"R0.20"}},{"$f":"I336-(I336*J336)","v":{"v":96,"d":"R96.00"}},{"$nulls":359},{"v":1103,"d":"R1,103.00"},null,null,{"v":735,"d":" 735"},0.5,{"$f":"(NJ336*NK336)+NJ336","v":1102.5}]
[]
[null,null,"8.3.5(a) PSDB","Services that are along the treanch"]
[]
[null,"D.5.11",null,"Water meters and valves","No.",{"$f":"F319","v":{"v":44,"d":" 44"}},{"$f":"K340","v":{"v":3200,"d":"3,200.0"}},{"$f":"(E340 = CHAR(37)) * (F340*G340/100) + (E340 <> CHAR(37)) * (F340*G340)","v":{"v":140800,"d":"R140,800.00"}},{"v":4000,"d":"4,000.0"},{"$f":"J336","v":{"v":0.2,"d":"R0.20"}},{"$f":"I340-(I340*J340)","v":{"v":3200,"d":"R3,200.00"}},{"$nulls":359},{"v":4,"d":"R4.00"}]
[]
[null,"D.5.12",null,"Stormwater kerb inlets and catchpit","No.",{"v":2,"d":" 2"},{"$f":"K342","v":{"v":2000,"d":"2,000.0"}},{"$f":"(E342 = CHAR(37)) * (F342*G342/100) + (E342 <> CHAR(37)) * (F342*G342)","v":{"v":4000,"d":"R4,000.00"}},{"v":2500,"d":"2,500.0"},{"$f":"J340","v":{"v":0.2,"d":"R0.20"}},{"$f":"I342-(I342*J342)","v":{"v":2000,"d":"R2,000.00"}},{"$nulls":359},{"v":5,"d":"R5.00"}]
[]
[2046,"D.6",null,"PARTICULAR ITEMS"]
[]
[2047,null,"8.3.4","Temporary Works: Control water inflow  from the ground to trench or any source, trench depth of  not more than 4,0m and width not more than 2,0m ",{"$nulls":367},{"$f":"H348+H350+H352","v":{"v":65472,"d":"R65,472.00"}},null,{"$f":"H309+H311+H313","v":{"v":125952,"d":"125 952"}},{"$f":"(NH346+NJ346)/3","v":63808}]
[]
[2048,"D.6.1",null,"Provide equipment  or hire equipment  ","Sum",{"v":1,"d":" 1"},{"$f":"K348","v":{"v":40000,"d":"40,000.0"}},{"$f":"(E348 = CHAR(37)) * (F348*G348/100) + (E348 <> CHAR(37)) * (F348*G348)","v":{"v":40000,"d":"R40,000.00"}},{"v":50000,"d":"50,000.0"},{"$f":"J342","v":{"v":0.2,"d":"R0.20"}},{"$f":"I348-(I348*J348)","v":{"v":40000,"d":"R40,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"}]
[]
[2049,"D.6.2",null,"Operate and maintain ","Days",{"$f":"F311","v":{"v":42,"d":" 42"}},{"$f":"K350","v":{"v":416,"d":"416.0"}},{"$f":"(E350 = CHAR(37)) * (F350*G350/100) + (E350 <> CHAR(37)) * (F350*G350)","v":{"v":17472,"d":"R17,472.00"}},{"v":520,"d":"520.0"},{"$f":"J348","v":{"v":0.2,"d":"R0.20"}},{"$f":"I350-(I350*J350)","v":{"v":416,"d":"R416.00"}},{"$nulls":359},{"v":210,"d":"R210.00"},null,null,{"$f":"8*5*(F138/2)","v":{"v":120,"d":" 120"}},0.5,{"$f":"(NJ350*NK350)+NJ350","v":180}]
[]
[2055,"D.6.3",null,"Remove equipment","Sum",{"v":1,"d":" 1"},{"$f":"K352","v":{"v":8000,"d":"8,000.0"}},{"$f":"(E352 = CHAR(37)) * (F352*G352/100) + (E352 <> CHAR(37)) * (F352*G352)","v":{"v":8000,"d":"R8,000.00"}},{"v":10000,"d":"10,000.0"},{"$f":"J348","v":{"v":0.2,"d":"R0.20"}},{"$f":"I352-(I352*J352)","v":{"v":8000,"d":"R8,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"},{"$f":"F350/30","v":1.4}]
[]
[null,"D.7",null,"COLLAPSING TREANCHES"]
[]
[null,"D.7.1","8.3.7","Additional lateral support between soft material and deep trenches."]
[{"$nulls":11},{"$f":"F229","v":{"v":277,"d":"R277.00"}},{"$f":"L357*3","v":{"v":831,"d":"R831.00"}}]
[null,"D.7.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m²",{"$f":"M357","v":{"v":831,"d":"R831.00"}},{"$f":"K358","v":{"v":80,"d":"80.0"}},{"$f":"(E358 = CHAR(37)) * (F358*G358/100) + (E358 <> CHAR(37)) * (F358*G358)","v":{"v":66480,"d":"R66,480.00"}},{"v":100,"d":"100.0"},{"$f":"J352","v":{"v":0.2,"d":"R0.20"}},{"$f":"I358-(I358*J358)","v":{"v":80,"d":"R80.00"}},{"$nulls":359},{"v":846,"d":"R846.00"}]
[{"$nulls":11},{"$f":"F231","v":{"v":1458,"d":"R1,458.00"}},{"$f":"L359*3","v":{"v":4374,"d":"R4,374.00"}}]
[null,"D.7.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m²",{"$f":"M359","v":{"v":4374,"d":"R4,374.00"}},{"$f":"K360","v":{"v":80,"d":"80.0"}},{"$f":"(E360 = CHAR(37)) * (F360*G360/100) + (E360 <> CHAR(37)) * (F360*G360)","v":{"v":349920,"d":"R349,920.00"}},{"v":100,"d":"100.0"},{"$f":"J358","v":{"v":0.2,"d":"R0.20"}},{"$f":"I360-(I360*J360)","v":{"v":80,"d":"R80.00"}},{"$nulls":359},{"v":2406,"d":"R2,406.00"}]
[{"$nulls":11},{"$f":"F233","v":{"v":1087,"d":"R1,087.00"}},{"$f":"L361*3","v":{"v":3261,"d":"R3,261.00"}}]
[null,"D.7.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m²",{"$f":"M361","v":{"v":3261,"d":"R3,261.00"}},{"$f":"K362","v":{"v":80,"d":"80.0"}},{"$f":"(E362 = CHAR(37)) * (F362*G362/100) + (E362 <> CHAR(37)) * (F362*G362)","v":{"v":260880,"d":"R260,880.00"}},{"v":100,"d":"100.0"},{"$f":"J360","v":{"v":0.2,"d":"R0.20"}},{"$f":"I362-(I362*J362)","v":{"v":80,"d":"R80.00"}},{"$nulls":359},{"v":892,"d":"R892.00"}]
[{"$nulls":11},{"$f":"F235","v":{"v":542,"d":"R542.00"}},{"$f":"L363*3","v":{"v":1626,"d":"R1,626.00"}}]
[null,"D.7.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m²",{"$f":"M363","v":{"v":1626,"d":"R1,626.00"}},{"$f":"K364","v":{"v":80,"d":"80.0"}},{"$f":"(E364 = CHAR(37)) * (F364*G364/100) + (E364 <> CHAR(37)) * (F364*G364)","v":{"v":130080,"d":"R130,080.00"}},{"v":100,"d":"100.0"},{"$f":"J362","v":{"v":0.2,"d":"R0.20"}},{"$f":"I364-(I364*J364)","v":{"v":80,"d":"R80.00"}},{"$nulls":359},{"v":312,"d":"R312.00"}]
[{"$nulls":11},{"$f":"F237","v":{"v":163,"d":"R163.00"}},{"$f":"L365*3","v":{"v":489,"d":"R489.00"}}]
[null,"D.7.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m²",{"$f":"M365","v":{"v":489,"d":"R489.00"}},{"$f":"K366","v":{"v":80,"d":"80.0"}},{"$f":"(E366 = CHAR(37)) * (F366*G366/100) + (E366 <> CHAR(37)) * (F366*G366)","v":{"v":39120,"d":"R39,120.00"}},{"v":100,"d":"100.0"},{"$f":"J364","v":{"v":0.2,"d":"R0.20"}},{"$f":"I366-(I366*J366)","v":{"v":80,"d":"R80.00"}}]
{"$rows_empty":27}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H335:H393)","v":{"v":3826624,"d":"R3,826,624.00"}}]
[]
[null,{"$f":"B330","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B331","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[11328,"E","SANS\r\n1200 LD","SECTION E : SEWERS"]
[]
[11329,"E.1",null,"PIPEWORK"]
[]
[11330,null,"8.2.1","Supply, lay, joint, bed Class B and test SANS 966-1 uPVC Pipe Class 34 SDR 34 Heavy Duty sewer pipes with joints",{"$nulls":8},"Ward 01","Ward 02 Sewer","Ward 02 Water"]
[{"$nulls":372},"https://shop.agrico.co.za/pvc-heavy-duty-sewer-and-drainage-pipe-sdr-51.html",{"$f":"NJ227","v":{"v":3035,"d":"3 035"}}]
[11331,"E.1.1",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"$f":"K407","v":70.4},{"$f":"(E407 = CHAR(37)) * (F407*G407/100) + (E407 <> CHAR(37)) * (F407*G407)","v":{"v":0,"d":"R0.00"}},{"v":88,"d":"88.0"},{"v":0.2,"d":"R0.20"},{"$f":"I407-(I407*J407)","v":{"v":70.4,"d":"R70.40"}},null,{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"v":1965.1,"d":"R1,965.10"},{"v":1329.15,"d":"R1,329.15"},{"$nulls":355},{"v":162,"d":"R162.00"},null,{"$f":"530.9/6","v":88},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ407*1","v":{"$error":"#REF!"}}]
[]
[11332,"E.1.2",null,"160 mm diam.","m",{"$f":"M407+N407","v":{"v":2778,"d":"2 778"}},{"$f":"K409","v":148.8},{"$f":"(E409 = CHAR(37)) * (F409*G409/100) + (E409 <> CHAR(37)) * (F409*G409)","v":{"v":413366.4,"d":"R413,366.40"}},{"v":186,"d":"186.0"},{"$f":"J407","v":{"v":0.2,"d":"R0.20"}},{"$f":"I409-(I409*J409)","v":{"v":148.8,"d":"R148.80"}},{"$nulls":359},{"v":72,"d":"R72.00"},null,{"$f":"1117/6","v":186},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NJ409*1","v":{"$error":"#REF!"}}]
[]
[11334,null,"8.2.2","Extra-over for specials",{"$nulls":369},{"$f":"SUM(NJ407:NJ410)","v":{"$error":"#REF!"}},{"$f":"SUM(NK407:NK410)","v":{"$error":"#REF!"}},{"$f":"NK411-NJ411","v":{"$error":"#REF!"}}]
[]
[11346,"E.1.10",null,"110 mm diam.","m",{"$f":"F407*0.15","v":{"v":0,"d":" 0"}},{"$f":"K413","v":70.4},{"$f":"(E413 = CHAR(37)) * (F413*G413/100) + (E413 <> CHAR(37)) * (F413*G413)","v":{"v":0,"d":"R0.00"}},{"v":88,"d":"88.0"},{"$f":"J409","v":{"v":0.2,"d":"R0.20"}},{"$f":"I413-(I413*J413)","v":{"v":70.4,"d":"R70.40"}},{"$nulls":359},{"v":57,"d":"R57.00"}]
[]
[11347,"E.1.11",null,"160 mm diam.","m",{"$f":"F409*0.15","v":{"v":417,"d":" 417"}},{"$f":"K415","v":148.8},{"$f":"(E415 = CHAR(37)) * (F415*G415/100) + (E415 <> CHAR(37)) * (F415*G415)","v":{"v":62049.6,"d":"R62,049.60"}},{"v":186,"d":"186.0"},{"$f":"J413","v":{"v":0.2,"d":"R0.20"}},{"$f":"I415-(I415*J415)","v":{"v":148.8,"d":"R148.80"}},{"$nulls":359},{"v":25,"d":"R25.00"}]
[]
[11335,"E.2","1200 LD","MANHOLES, ETD. "]
[]
[11355,null,"8.2.3","1000mm Precast Manholes to complete with Type 4 cover, frame and access steps for depths over and up to",{"$nulls":8},"Ward 01","Ward 02 Sewer","Total",{"$nulls":359},1.6,1.05]
[]
[11336,"E.2.1",null,"0 m - 1,0 m","No.",{"$f":"O421","v":{"v":40,"d":" 40"}},{"$f":"K421","v":{"v":4400,"d":"4,400.0"}},{"$f":"(E421 = CHAR(37)) * (F421*G421/100) + (E421 <> CHAR(37)) * (F421*G421)","v":{"v":176000,"d":"R176,000.00"}},{"v":5500,"d":"5,500.0"},{"$f":"J415","v":{"v":0.2,"d":"R0.20"}},{"$f":"I421-(I421*J421)","v":{"v":4400,"d":"R4,400.00"}},null,{"v":0,"d":"R0.00"},{"v":40,"d":"R40.00"},{"$f":"N421+M421","v":{"v":40,"d":"R40.00"}},{"$nulls":355},{"v":19,"d":"R19.00"},null,null,{"v":18,"d":"18.0000"},{"$f":"NJ421*$NL$419","v":{"v":19,"d":"R19"}}]
[]
[11337,"E.2.2",null,"1,0 m-2,0 m","No.",{"$f":"O423","v":{"v":30,"d":" 30"}},{"$f":"K423","v":{"v":6000,"d":"6,000.0"}},{"$f":"(E423 = CHAR(37)) * (F423*G423/100) + (E423 <> CHAR(37)) * (F423*G423)","v":{"v":180000,"d":"R180,000.00"}},{"v":7500,"d":"7,500.0"},{"$f":"J421","v":{"v":0.2,"d":"R0.20"}},{"$f":"I423-(I423*J423)","v":{"v":6000,"d":"R6,000.00"}},null,{"$f":"3+13+6+1","v":{"v":23,"d":"R23.00"}},{"v":7,"d":"R7.00"},{"$f":"N423+M423","v":{"v":30,"d":"R30.00"}},{"$nulls":355},{"v":35,"d":"R35.00"},null,null,{"v":33,"d":"33.0000"},{"$f":"NJ423*$NL$419","v":{"v":35,"d":"R35"}}]
[]
[11338,"E.2.3",null,"2,0 m -3,0 m","No.",{"$f":"O425","v":{"v":8,"d":" 8"}},{"$f":"K425","v":{"v":7600,"d":"7,600.0"}},{"$f":"(E425 = CHAR(37)) * (F425*G425/100) + (E425 <> CHAR(37)) * (F425*G425)","v":{"v":60800,"d":"R60,800.00"}},{"v":9500,"d":"9,500.0"},{"$f":"J423","v":{"v":0.2,"d":"R0.20"}},{"$f":"I425-(I425*J425)","v":{"v":7600,"d":"R7,600.00"}},null,{"v":7,"d":"R7.00"},{"v":1,"d":"R1.00"},{"$f":"N425+M425","v":{"v":8,"d":"R8.00"}},{"$nulls":355},{"v":10,"d":"R10.00"},null,null,{"v":6,"d":"6.0000"},{"$f":"NJ425*$NK$419","v":{"v":10,"d":"R10"}}]
[]
[11349,"E.2.4",null,"3,0 m - 4,0 m","No.",{"$f":"O427","v":{"v":2,"d":" 2"}},{"$f":"K427","v":{"v":9600,"d":"9,600.0"}},{"$f":"(E427 = CHAR(37)) * (F427*G427/100) + (E427 <> CHAR(37)) * (F427*G427)","v":{"v":19200,"d":"R19,200.00"}},{"v":12000,"d":"12,000.0"},{"$f":"J425","v":{"v":0.2,"d":"R0.20"}},{"$f":"I427-(I427*J427)","v":{"v":9600,"d":"R9,600.00"}},null,{"v":0,"d":"R0.00"},{"v":2,"d":"R2.00"},{"$f":"N427+M427","v":{"v":2,"d":"R2.00"}},{"$nulls":355},{"v":3,"d":"R3.00"},null,null,{"v":2,"d":"2.0000"},{"$f":"NJ427*$NK$419","v":{"v":3,"d":"R3"}}]
[{"$nulls":373},{"$f":"SUM(NJ421:NJ427)","v":{"v":59,"d":"59.0000"}},{"$f":"SUM(NK421:NK427)","v":{"v":67,"d":"67.0000"}},{"$f":"NJ428-NK428","v":{"v":-8,"d":"-8.0000"}}]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"O429","v":{"v":3,"d":" 3"}},{"$f":"K429","v":{"v":10800,"d":"10,800.0"}},{"$f":"(E429 = CHAR(37)) * (F429*G429/100) + (E429 <> CHAR(37)) * (F429*G429)","v":{"v":32400,"d":"R32,400.00"}},{"v":13500,"d":"13,500.0"},{"$f":"J427","v":{"v":0.2,"d":"R0.20"}},{"$f":"I429-(I429*J429)","v":{"v":10800,"d":"R10,800.00"}},null,{"v":0,"d":"R0.00"},{"v":3,"d":"R3.00"},{"$f":"N429+M429","v":{"v":3,"d":"R3.00"}}]
[]
[11339,null,"8.2.4","Extra-over for construction of backdrops and ramps including extra excavation, formwork, joints, etD.for depths over and up to"]
[]
[11351,"E.2.5",null,"0 m - 1,0 m","No.",{"v":4,"d":" 4"},{"$f":"K433","v":{"v":4400,"d":"4,400.0"}},{"$f":"(E433 = CHAR(37)) * (F433*G433/100) + (E433 <> CHAR(37)) * (F433*G433)","v":{"v":17600,"d":"R17,600.00"}},{"v":5500,"d":"5,500.0"},{"$f":"J429","v":{"v":0.2,"d":"R0.20"}},{"$f":"I433-(I433*J433)","v":{"v":4400,"d":"R4,400.00"}},null,{"$f":"F421*0.1","v":{"v":4,"d":"R4.00"}},{"$nulls":357},{"v":7,"d":"R7.00"}]
[]
[11352,"E.2.6",null,"1,0 m-2,0 m","No.",{"v":3,"d":" 3"},{"$f":"K435","v":{"v":6000,"d":"6,000.0"}},{"$f":"(E435 = CHAR(37)) * (F435*G435/100) + (E435 <> CHAR(37)) * (F435*G435)","v":{"v":18000,"d":"R18,000.00"}},{"v":7500,"d":"7,500.0"},{"$f":"J433","v":{"v":0.2,"d":"R0.20"}},{"$f":"I435-(I435*J435)","v":{"v":6000,"d":"R6,000.00"}},null,{"$f":"F423*0.1","v":{"v":3,"d":"R3.00"}},{"$nulls":357},{"v":12,"d":"R12.00"}]
[]
[11353,"E.2.7",null,"2,0 m -3,0 m","No.",{"v":2,"d":" 2"},{"$f":"K437","v":{"v":7600,"d":"7,600.0"}},{"$f":"(E437 = CHAR(37)) * (F437*G437/100) + (E437 <> CHAR(37)) * (F437*G437)","v":{"v":15200,"d":"R15,200.00"}},{"v":9500,"d":"9,500.0"},{"$f":"J435","v":{"v":0.2,"d":"R0.20"}},{"$f":"I437-(I437*J437)","v":{"v":7600,"d":"R7,600.00"}},null,{"$f":"F425*0.1","v":{"v":0.8,"d":"R0.80"}},{"$nulls":357},{"v":4,"d":"R4.00"}]
[]
[11354,"E.2.8",null,"3,0 m - 4,0 m","No.",{"v":1,"d":" 1"},{"$f":"K439","v":{"v":9600,"d":"9,600.0"}},{"$f":"(E439 = CHAR(37)) * (F439*G439/100) + (E439 <> CHAR(37)) * (F439*G439)","v":{"v":9600,"d":"R9,600.00"}},{"v":12000,"d":"12,000.0"},{"$f":"J437","v":{"v":0.2,"d":"R0.20"}},{"$f":"I439-(I439*J439)","v":{"v":9600,"d":"R9,600.00"}},null,{"$f":"F427*0.1","v":{"v":0.2,"d":"R0.20"}},{"$nulls":357},{"v":1,"d":"R1.00"}]
[]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"v":1,"d":" 1"},{"$f":"K441","v":{"v":10800,"d":"10,800.0"}},{"$f":"(E441 = CHAR(37)) * (F441*G441/100) + (E441 <> CHAR(37)) * (F441*G441)","v":{"v":10800,"d":"R10,800.00"}},{"v":13500,"d":"13,500.0"},{"$f":"J439","v":{"v":0.2,"d":"R0.20"}},{"$f":"I441-(I441*J441)","v":{"v":10800,"d":"R10,800.00"}},null,{"$f":"F429*0.1","v":{"v":0.3,"d":"R0.30"}}]
[]
[11340,"E.3",null,"CONCRETE BASES & BENCING",{"$nulls":8},{"$f":"SUM(F421:F429+F433:F441)","v":{"v":94,"d":"R94.00"}},{"$nulls":360},{"$f":"3.14*1.1^2","v":{"v":4,"d":" 4"}}]
[]
[11341,"E.3.1",null,"Class 20/19 concrete base cast on levelled  surface minimum 100mm thick ","m³",{"$f":"M445*1.15","v":{"v":25,"d":" 25"}},{"$f":"K445","v":{"v":1600,"d":"1,600.0"}},{"$f":"(E445 = CHAR(37)) * (F445*G445/100) + (E445 <> CHAR(37)) * (F445*G445)","v":{"v":40000,"d":"R40,000.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J441","v":{"v":0.2,"d":"R0.20"}},{"$f":"I445-(I445*J445)","v":{"v":1600,"d":"R1,600.00"}},null,{"$f":"((3.14*0.5^2)*0.3)*M443","v":{"v":22.14,"d":"R22.14"}},{"$nulls":357},{"v":268,"d":"R268.00"},null,null,{"$f":"NJ443*(F421+F423+F425+F427)","v":320}]
[]
[11342,"E.3.2",null,"Class 20/19 concrete benching including  channelling with steel float finish ","m³",{"$f":"M445","v":{"v":22,"d":" 22"}},{"$f":"K447","v":{"v":1600,"d":"1,600.0"}},{"$f":"(E447 = CHAR(37)) * (F447*G447/100) + (E447 <> CHAR(37)) * (F447*G447)","v":{"v":35200,"d":"R35,200.00"}},{"v":2000,"d":"2,000.0"},{"$f":"J445","v":{"v":0.2,"d":"R0.20"}},{"$f":"I447-(I447*J447)","v":{"v":1600,"d":"R1,600.00"}},{"$nulls":359},{"v":268,"d":"R268.00"}]
[]
[11356,"E.4",null,"RAISING OR LOWERING OF EXISTING MANHOLES"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H401:H450)","v":{"v":1090216,"d":"R1,090,216.00"}}]
[]
[null,{"$f":"B396","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B397","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H451","v":{"v":1090216,"d":"R1,090,216.00"}}]
[11357,null,null,"Raise/lower precast manholes, all types"]
[]
[11358,"E.4.1",null,"Raise/lower 0 m up to 0,5 m ","No.",{"v":3,"d":" 3"},{"v":2400,"d":"2,400.0"},{"$f":"(E461 = CHAR(37)) * (F461*G461/100) + (E461 <> CHAR(37)) * (F461*G461)","v":{"v":7200,"d":"R7,200.00"}},{"$nulls":362},{"v":3,"d":"R3.00"}]
[]
[11359,"E.4.2",null,"Raise/lower 0,5 m up to 1,0 m  ","No.",{"v":5,"d":" 5"},{"v":2800,"d":"2,800.0"},{"$f":"(E463 = CHAR(37)) * (F463*G463/100) + (E463 <> CHAR(37)) * (F463*G463)","v":{"v":14000,"d":"R14,000.00"}},{"$nulls":362},{"v":15,"d":"R15.00"}]
[]
[11360,"E.4.3",null,"Raise/lower 1,0 m up to 1,5 m  ","No.",{"v":0,"d":" 0"},{"v":3500,"d":"3,500.0"},{"$f":"(E465 = CHAR(37)) * (F465*G465/100) + (E465 <> CHAR(37)) * (F465*G465)","v":{"v":0,"d":"R0.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"SUM(F461:F465)","v":{"v":8,"d":" 8"}}]
[]
[11345,"E.5",null,"SUNDRIES"]
[{"$nulls":373},{"$f":"NJ227","v":{"v":3035,"d":"3 035"}}]
[11325,"E.5.1","8.2.9","Marker posts, complete, installed at 200m spacing","No.",{"$f":"M289/400","v":{"v":9,"d":" 9"}},{"v":1500,"d":"1,500.0"},{"$f":"(E469 = CHAR(37)) * (F469*G469/100) + (E469 <> CHAR(37)) * (F469*G469)","v":{"v":13500,"d":"R13,500.00"}},{"$nulls":362},{"v":15,"d":"R15.00"},null,null,{"$f":"NJ468/150","v":{"v":20,"d":" 20"}}]
[{"$nulls":373},{"$f":"51.544+66.947+76.489+11.56+71.503+51.925+49.77+49.77+49.777+17.985+17.985+30.666+37.594+565","v":1148.515}]
[11326,"E.5.2",null,"A4 Bidim Geotextile","m²",{"$f":"O471","v":{"v":4689,"d":"4 689"}},{"v":25,"d":"25.0"},{"$f":"(E471 = CHAR(37)) * (F471*G471/100) + (E471 <> CHAR(37)) * (F471*G471)","v":{"v":117225,"d":"R117,225.00"}},{"$nulls":4},{"$f":"F176","v":{"v":3035,"d":"R3,035.00"}},{"$f":"M471*0.15","v":{"v":455.25,"d":"R455.25"}},{"$f":"N471*10.3","v":{"v":4689.08,"d":"R4,689.08"}},{"$nulls":355},{"v":4479,"d":"R4,479.00"},null,null,{"$f":"NJ470*(0.3+1.5+0.3+1.5+0.3)","v":{"v":4479,"d":"4 479"}}]
[]
[null,"E.5.3",null,"Circular manhole steel cover for manholes within the road, (type 4 rotating system manhole cover & frame).","No.",{"v":4,"d":" 4"},{"v":7500,"d":"7,500.0"},{"$f":"(E473 = CHAR(37)) * (F473*G473/100) + (E473 <> CHAR(37)) * (F473*G473)","v":{"v":30000,"d":"R30,000.00"}},{"$nulls":362},{"v":2,"d":"R2.00"}]
[]
[11882,null,null,"House Connections for all the toilet available within the households, e.g outside toilet and indoor toilet, including all required material as per drawing."]
[]
[11883,"E.5.4",null," 110mm x 160mm ","No.",{"$f":"'[4]DISCHARGE '!$C$128","v":{"v":176,"d":" 176"}},{"v":1300,"d":"1,300.0"},{"$f":"(E477 = CHAR(37)) * (F477*G477/100) + (E477 <> CHAR(37)) * (F477*G477)","v":{"v":228800,"d":"R228,800.00"}},{"$nulls":362},{"v":43,"d":"R43.00"}]
[null,"E.8","PSLD 8.2.13","Connecting the existing manholes to the proposed outfall pipe manholes, regardless of the pipe size,depth and pipe typF.","number",{"v":23,"d":" 23"},{"v":5000,"d":"5,000.0"},{"$f":"(E478 = CHAR(37)) * (F478*G478/100) + (E478 <> CHAR(37)) * (F478*G478)","v":{"v":115000,"d":"R115,000.00"}},{"$nulls":362},{"v":23,"d":"R23.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H458:H480)","v":{"v":1615941,"d":"R1,615,941.00"}}]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 G : CONCRETE (STRUCTURAL)"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null,"E","SANS\n1200 G","SECTION E: WATER PIPELINES"]
[]
[null,"F.1","8.3.2","Supply, lay and bed on class B bedding, complete with couplings:"]
[]
[null,"F.1.1","8.3.2(a)","HDPE type 4 class 10 pipes:",{"$nulls":366},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NH491*1.15","v":654.0625}]
[]
[null,"F.1.1.1",null,"75mm diameter","m",257,{"v":220,"d":"220.0"},{"$f":"(E493 = CHAR(37)) * (F493*G493/100) + (E493 <> CHAR(37)) * (F493*G493)","v":{"v":56540,"d":"R56,540.00"}},{"$nulls":362},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NH493*1.15","v":654.0625}]
[]
[null,"F.1.2","8.2.2","Extra over items 210.01 to 210.04 for the supplying, laying, and bedding of HDPE specials complete with couplings:"]
[{"$nulls":373},{"$f":"F493","v":{"v":257,"d":" 257"}}]
[null,"F.1.2.1",null,"45° bends:","no.",{"v":2,"d":" 2"},{"v":220,"d":"220.0"},{"$f":"(E497 = CHAR(37)) * (F497*G497/100) + (E497 <> CHAR(37)) * (F497*G497)","v":{"v":440,"d":"R440.00"}},{"$nulls":362},{"v":294,"d":"R294.00"}]
[{"$nulls":373},0.45,{"$f":"$NJ$496*NJ498","v":115.65}]
[null,"F.1.2.3",null,"90° bends:","no.",{"v":1,"d":" 1"},{"v":300,"d":"300.0"},{"$f":"(E499 = CHAR(37)) * (F499*G499/100) + (E499 <> CHAR(37)) * (F499*G499)","v":{"v":300,"d":"R300.00"}},{"$nulls":362},{"v":229,"d":"R229.00"}]
[{"$nulls":373},0.35,{"$f":"$NJ$496*NJ500","v":89.95}]
[null,"F.1.2.3",null,"Tees: 75 mm dia x 75 mm dia ","no.",{"v":1,"d":" 1"},{"v":340,"d":"340.0"},{"$f":"(E501 = CHAR(37)) * (F501*G501/100) + (E501 <> CHAR(37)) * (F501*G501)","v":{"v":340,"d":"R340.00"}},{"$nulls":362},{"v":98,"d":"R98.00"}]
[{"$nulls":373},0.15,{"$f":"$NJ$496*NJ502","v":38.55}]
[null,"F.1.2.4",null,"End caps:","no.",{"v":3,"d":" 3"},{"v":380,"d":"380.0"},{"$f":"(E503 = CHAR(37)) * (F503*G503/100) + (E503 <> CHAR(37)) * (F503*G503)","v":{"v":1140,"d":"R1,140.00"}},{"$nulls":362},{"v":33,"d":"R33.00"}]
[{"$nulls":373},0.05,{"$f":"$NJ$496*NJ504","v":12.85}]
[null,"F.1.2.5",null,"22,5° bends:","no.",{"v":2,"d":" 2"},{"v":380,"d":"380.0"},{"$f":"(E505 = CHAR(37)) * (F505*G505/100) + (E505 <> CHAR(37)) * (F505*G505)","v":{"v":760,"d":"R760.00"}}]
[]
[null,"F.1.3","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of plain-ended gate valves, including coupling, fittings",{"$nulls":366},{"v":56,"d":"R56.00"},{"$f":"25*6.5*0.3","v":48.75},null,{"$f":"NH507*1.15","v":56.0625},{"$f":"SUM(NK498:NK504)","v":{"v":257,"d":"257.00"}}]
[{"$nulls":373},{"$f":"NJ485*0.15*3","v":0}]
[null,"F.1.3.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"$f":"(E509 = CHAR(37)) * (F509*G509/100) + (E509 <> CHAR(37)) * (F509*G509)","v":{"v":4400,"d":"R4,400.00"}}]
[]
[null,"F.1.4","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of non-return valves, including coupling, fittings."]
[]
[null,"F.1.4.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"$f":"(E513 = CHAR(37)) * (F513*G513/100) + (E513 <> CHAR(37)) * (F513*G513)","v":{"v":4400,"d":"R4,400.00"}}]
[]
[null,"F.2","8.2.8","Recover old pipelines:"]
[]
[null,"F.2.1",null,"Excavate carefully, lift, recover and deliver to store, pipes, fittings and special in the following depth ranges:",{"$nulls":366},{"v":150,"d":"R150.00"},{"$f":"25*10*0.5","v":125},null,{"$f":"NH517*1.2","v":150}]
[]
[null,"F.2.1.1",null,"Up to 1,0 m      ","m³",150,{"v":80,"d":"80.0"},{"$f":"(E519 = CHAR(37)) * (F519*G519/100) + (E519 <> CHAR(37)) * (F519*G519)","v":{"v":12000,"d":"R12,000.00"}}]
[]
[null,"F.2.1.2",null,"Over 1,0 m up to 2,0 m    ","m³",150,{"v":120,"d":"120.0"},{"$f":"(E521 = CHAR(37)) * (F521*G521/100) + (E521 <> CHAR(37)) * (F521*G521)","v":{"v":18000,"d":"R18,000.00"}}]
[]
[null,"F.2.2",null,"Test recovered pipes on Site before relaying","no.",{"$f":"[3]QUANTITIES!$D$3/12","v":61},{"v":580,"d":"580.0"},{"$f":"(E523 = CHAR(37)) * (F523*G523/100) + (E523 <> CHAR(37)) * (F523*G523)","v":{"v":35380,"d":"R35,380.00"}},{"$nulls":362},{"v":286,"d":"R286.00"},{"$f":"(2.1*1.7*1.35*3)+(20*10*0.5)","v":114.4585},null,{"$f":"NH523*2.5","v":286.14625}]
[]
[null,"F.2.3",null,"Relay pipeline            ","m",{"$f":"[3]QUANTITIES!$D$3","v":735},{"v":320,"d":"320.0"},{"$f":"(E525 = CHAR(37)) * (F525*G525/100) + (E525 <> CHAR(37)) * (F525*G525)","v":{"v":235200,"d":"R235,200.00"}},{"$nulls":362},{"v":1738,"d":"R1,738.00"},{"$f":"(1.35+10+1.35+1.2)*25","v":347.5},null,{"$f":"NH525*5","v":1737.5}]
[]
[null,"F.3","8.2.16","Standpipes complete:"]
[]
[null,"F.3.1","8.2.2","House connection and Stanpipes"]
[]
[null,"F.3.1.1",null,"40mm Water meter and 25mm dia Stanpipe as per detailed drawings. ","no.",15,{"v":2800,"d":"2,800.0"},{"$f":"(E531 = CHAR(37)) * (F531*G531/100) + (E531 <> CHAR(37)) * (F531*G531)","v":{"v":42000,"d":"R42,000.00"}},{"$nulls":362},{"v":53,"d":"R53.00"},{"$f":"(((0.3+0.4)*2.5)*2)*3","v":10.5},null,{"$f":"NH531*5","v":52.5},null,null,{"$f":"(5.5*2.5*1.5)*3","v":61.875}]
[]
[null,"F.4","8.2.17","Marker blocks:"]
[]
[null,"F.4.2.1",null,"Type 1 ","no.",{"$f":"[3]QUANTITIES!$D$6/100","v":13},{"v":1500,"d":"1,500.0"},{"$f":"(E535 = CHAR(37)) * (F535*G535/100) + (E535 <> CHAR(37)) * (F535*G535)","v":{"v":19500,"d":"R19,500.00"}},{"$nulls":362},{"v":5,"d":"R5.00"},{"$f":"0.3*0.4*3","v":0.36},null,{"$f":"NH535*1.15","v":0.414}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H491:H536)","v":{"v":430400,"d":"R430,400.00"}}]
[null,{"$f":"B482","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B483","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},{"$f":"H485","v":"SANS 1200 G : CONCRETE (STRUCTURAL)"}]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":362},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H537","v":{"v":430400,"d":"R430,400.00"}}]
[null,"F.5","8.2.18","Connection to existing main supply "]
[]
[null,"F.5.1","8.4.2","Connection to the Elevated Tank, creating and 75mm diameter outlet, including supply and install coupling and fittings to size. Construction of the chamber, watertighnes Test for the Tank","no.",1,{"v":45000,"d":"45,000.0"},{"$f":"(E546 = CHAR(37)) * (F546*G546/100) + (E546 <> CHAR(37)) * (F546*G546)","v":{"v":45000,"d":"R45,000.00"}}]
[]
[null,"F.5.2",null,"Construction of the gate valve and the non-return chamber at the Reservoir, including supply and installation of the coupling, fitting and pipe.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E548 = CHAR(37)) * (F548*G548/100) + (E548 <> CHAR(37)) * (F548*G548)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.3",null,"Connection to the existing 75 mm diameter pipeline, including breaking into the network and installation of a 75 mm equal tee with appropriate couplings. The works shall also include the installation of a 75 mm gate valve and non-return valve, together with the construction of a valve chamber.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E550 = CHAR(37)) * (F550*G550/100) + (E550 <> CHAR(37)) * (F550*G550)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.4",null,"Provision shall be made for the execution of works adjacent to the reservoir and on elevated structures at the Engineer's Instruction, including the testing of the structural integrity of the tanks as well as the performance of water-tightness tests to verify the tanks’ compliance with design and operational requirements.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E552 = CHAR(37)) * (F552*G552/100) + (E552 <> CHAR(37)) * (F552*G552)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H543:H553)","v":{"v":580400,"d":"R580,400.00"}}]
[]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":3},"SUMMARY OF SECTIONS"]
[null," ","SECTION","DESCRIPTION",{"$nulls":3},"AMOUNT \n(RANDS)"]
[null,null,"A","PRELIMINARY AND GENERAL",{"$nulls":3},{"$f":"H114","v":{"v":696239.8,"d":"R696,239.80"}},{"v":693917.33,"d":"R693,917.33"},{"$nulls":362},{"$f":"NH571*0.12","v":{"v":781989.6,"d":"R781,989.60"}},{"$f":"H561-NH561","v":{"v":-85749.8,"d":"-R85,749.80"}}]
[{"$nulls":10},"15% P$G"]
[null,null,"B","PRIME COST ITEMS",{"$nulls":3},{"$f":"H165","v":{"v":467086.62,"d":"R467,086.62"}},{"v":462611.56,"d":"462,611.56"},{"$f":"SUM(H561:H563)","v":{"v":1163326.42,"d":"R1,163,326.42"}},{"$f":"J573*0.15","v":{"v":1156528.89,"d":"R1,156,528.89"}},{"$f":"J563-K563","v":{"v":6797.53,"d":"R6,797.53"}}]
[]
[null,null,"C","SITE CLEARANCE",{"$nulls":3},{"$f":"H216","v":{"v":493615,"d":"R493,615.00"}}]
[]
[null,null,"D","PIPE TRENCHES",{"$nulls":3},{"$f":"H394","v":{"v":3826624,"d":"R3,826,624.00"}}]
[]
[null,null,"E","SEWERS",{"$nulls":3},{"$f":"H481","v":{"v":1615941,"d":"R1,615,941.00"}}]
[]
[null,null,"F","WATER",{"$nulls":3},{"$f":"H554","v":{"v":580400,"d":"R580,400.00"}},{"$nulls":363},{"$f":"SUM(H565:H571)","v":{"v":6516580,"d":"R6,516,580.00"}}]
[]
[null,null,"Sub-Total 1",{"$nulls":4},{"$f":"SUM(H561:H572)","v":{"v":7679906.42,"d":"R7,679,906.42"}},{"$f":"SUM(H565:H571)","v":{"v":6516580,"d":"R6,516,580.00"}},{"v":7710192.6,"d":"R7,710,192.60"}]
[]
[null,null,"Add Contingencies @ 10%",{"$nulls":4},{"$f":"H573*0.1","v":{"v":767990.64,"d":"R767,990.64"}}]
[]
[null,null,"Sub-Total 2",{"$nulls":4},{"$f":"H573+H575","v":{"v":8447897.06,"d":"R8,447,897.06"}}]
[]
[null,null,"Add VAT @ 15%",{"$nulls":4},{"$f":"H577*0.15","v":{"v":1267184.56,"d":"R1,267,184.56"}}]
[]
[null,null,"Total Cost Estimate",{"$nulls":4},{"$f":"H577+H579","v":{"v":9715081.62,"d":"R9,715,081.62"}},{"$nulls":365},{"$f":"H581/3500000","v":2.77573760571429}]
{"$rows_empty":45}
[{"$nulls":3},29]

{"sheet":"BOQ R4.4M","index":6,"n_rows":653,"n_cols":382,"rows_kept":653,"hidden":true,"merged":[[560,8,563,8],[564,8,570,8]]}
["Rate=G","CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["<NewDataSet>·  <xs:schema id=\"NewDataSet\" xmlns=\"\" xmlns:xs=\"http://www.w3.org/2001/XMLSchema\" xmlns:msdata=\"urn:schemas-microsoft-com:xml-msdata\">·    <xs:element name=\"NewDataSet\" msdata:IsDataSet=\"true\" msdata:MainDataTable=\"SummaryItems\" msdata:UseCurrentLocale=\"true\">·      <xs:complexType>·        <xs:choice minOccurs=\"0\" maxOccurs=\"unbounded\">·          <xs:element name=\"SummaryItems\">·            <xs:complexType>·              <xs:sequence>·                <xs:element name=\"ContractNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"ScheduleNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"SortNo\" type=\"xs:short\" minOccurs=\"0\" />·                <xs:element name=\"Item\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"SubTotalText\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"Description\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcType\" type=\"xs:string\" minOccurs=\"0\" />·                <xs:element name=\"CalcValue\" type=\"xs:double\" minOccurs=\"0\" />·                <xs:element name=\"UseFirstSubTotal\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromWorks\" type=\"xs:boolean\" minOccurs=\"0\" />·                <xs:element name=\"ExclFromProjected\" type=\"xs:boolean\" minOccurs=\"0\" />·              </xs:sequence>·            </xs:complexType>·          </xs:element>·        </xs:choice>·      </xs:complexType>·    </xs:element>·  </xs:schema>·</NewDataSet>","CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[198,"A","SANS\r\n1200 A","SECTION A : PRELIMINARY AND GENERAL"]
[]
[199,"A.1","8.3","FIXED-CHARGE ITEMS"]
[]
[200,"A.1.1","8.3.1","Contractual Requirements","Sum",{"v":1,"d":" 1"},{"v":50000,"d":"50,000.0"},{"$f":"(E10 = CHAR(37)) * (F10*G10/100) + (E10 <> CHAR(37)) * (F10*G10)","v":{"v":50000,"d":"R50,000.00"}},{"$nulls":5},{"v":450000,"d":"450,000.0"},{"v":0.8,"d":"R0.80"},{"$f":"N10-(N10*O10)","v":{"v":90000,"d":"R90,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":420000,"d":"R420,000"},0.5,{"$f":"NP10*NO10","v":210000}]
[]
[201,null,"8.3.2","Establish Facilities on the Site :"]
[]
[202,null,null,"a) Facilities for Engineer (SANS 1200 AB)"]
[]
[203,"A.1.2",null,"Offices: 1 furnished room with a telephone and 3 name-boards","Sum",{"v":1,"d":" 1"},{"$f":"P16","v":{"v":6000,"d":"6,000.0"}},{"$f":"(E16 = CHAR(37)) * (F16*G16/100) + (E16 <> CHAR(37)) * (F16*G16)","v":{"v":6000,"d":"R6,000.00"}},{"$nulls":5},{"v":30000,"d":"30,000.0"},{"$f":"O10","v":{"v":0.8,"d":"R0.80"}},{"$f":"N16-(N16*O16)","v":{"v":6000,"d":"R6,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":60000,"d":"R60,000"},{"$f":"NP10","v":0.5},{"$f":"NP16*NO16","v":30000}]
[]
[206,null,null,"b) Facilities for Contractor"]
[]
[207,"A.1.3",null,"Offices and storage sheds","Sum",{"v":1,"d":" 1"},{"$f":"P20","v":{"v":3250,"d":"3,250.0"}},{"$f":"(E20 = CHAR(37)) * (F20*G20/100) + (E20 <> CHAR(37)) * (F20*G20)","v":{"v":3250,"d":"R3,250.00"}},{"$nulls":5},{"v":16250,"d":"16,250.0"},{"$f":"O16","v":{"v":0.8,"d":"R0.80"}},{"$f":"N20-(N20*O20)","v":{"v":3250,"d":"R3,250.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":32500,"d":"R32,500"},{"$f":"NP16","v":0.5},{"$f":"NP20*NO20","v":16250}]
[]
[208,"A.1.4",null,"Workshops","Sum",{"v":1,"d":" 1"},{"$f":"P22","v":{"v":250,"d":"250.0"}},{"$f":"(E22 = CHAR(37)) * (F22*G22/100) + (E22 <> CHAR(37)) * (F22*G22)","v":{"v":250,"d":"R250.00"}},{"$nulls":5},{"v":1250,"d":"1,250.0"},{"$f":"O20","v":{"v":0.8,"d":"R0.80"}},{"$f":"N22-(N22*O22)","v":{"v":250,"d":"R250.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":2500,"d":"R2,500"},{"$f":"NP20","v":0.5},{"$f":"NP22*NO22","v":1250}]
[]
[209,"A.1.5",null,"Laboratories","Sum",{"v":1,"d":" 1"},{"$f":"P24","v":{"v":1250,"d":"1,250.0"}},{"$f":"(E24 = CHAR(37)) * (F24*G24/100) + (E24 <> CHAR(37)) * (F24*G24)","v":{"v":1250,"d":"R1,250.00"}},{"$nulls":5},{"v":6250,"d":"6,250.0"},{"$f":"O22","v":{"v":0.8,"d":"R0.80"}},{"$f":"N24-(N24*O24)","v":{"v":1250,"d":"R1,250.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NP22","v":0.5},{"$f":"NP24*NO24","v":6250}]
[]
[210,"A.1.6",null,"Living accommodation","Sum",{"v":1,"d":" 1"},{"$f":"P26","v":{"v":2750,"d":"2,750.0"}},{"$f":"(E26 = CHAR(37)) * (F26*G26/100) + (E26 <> CHAR(37)) * (F26*G26)","v":{"v":2750,"d":"R2,750.00"}},{"$nulls":5},{"v":13750,"d":"13,750.0"},{"$f":"O24","v":{"v":0.8,"d":"R0.80"}},{"$f":"N26-(N26*O26)","v":{"v":2750,"d":"R2,750.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NP24","v":0.5},{"$f":"NP26*NO26","v":13750}]
[]
[211,"A.1.7",null,"Ablution and latrine facilities","Sum",{"v":1,"d":" 1"},{"$f":"P28","v":{"v":500,"d":"500.0"}},{"$f":"(E28 = CHAR(37)) * (F28*G28/100) + (E28 <> CHAR(37)) * (F28*G28)","v":{"v":500,"d":"R500.00"}},{"$nulls":5},{"v":2500,"d":"2,500.0"},{"$f":"O26","v":{"v":0.8,"d":"R0.80"}},{"$f":"N28-(N28*O28)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NP26","v":0.5},{"$f":"NP28*NO28","v":2500}]
[]
[212,"A.1.8",null,"Tools and equipment","Sum",{"v":1,"d":" 1"},{"$f":"P30","v":{"v":2750,"d":"2,750.0"}},{"$f":"(E30 = CHAR(37)) * (F30*G30/100) + (E30 <> CHAR(37)) * (F30*G30)","v":{"v":2750,"d":"R2,750.00"}},{"$nulls":5},{"v":13750,"d":"13,750.0"},{"$f":"O28","v":{"v":0.8,"d":"R0.80"}},{"$f":"N30-(N30*O30)","v":{"v":2750,"d":"R2,750.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":27500,"d":"R27,500"},{"$f":"NP28","v":0.5},{"$f":"NP30*NO30","v":13750}]
[]
[213,"A.1.9",null,"Water supplies, electric power and communications","Sum",{"v":1,"d":" 1"},{"v":1200,"d":"1,200.0"},{"$f":"(E32 = CHAR(37)) * (F32*G32/100) + (E32 <> CHAR(37)) * (F32*G32)","v":{"v":1200,"d":"R1,200.00"}},{"$nulls":5},{"v":25000,"d":"25,000.0"},{"$f":"O30","v":{"v":0.8,"d":"R0.80"}},{"$f":"N32-(N32*O32)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":50000,"d":"R50,000"},{"$f":"NP30","v":0.5},{"$f":"NP32*NO32","v":25000}]
[]
[214,"A.1.10",null,"Dealing with water (Subclause 5.5)","Sum",{"v":1,"d":" 1"},{"$f":"P34","v":{"v":1250,"d":"1,250.0"}},{"$f":"(E34 = CHAR(37)) * (F34*G34/100) + (E34 <> CHAR(37)) * (F34*G34)","v":{"v":1250,"d":"R1,250.00"}},{"$nulls":5},{"v":6250,"d":"6,250.0"},{"$f":"O32","v":{"v":0.8,"d":"R0.80"}},{"$f":"N34-(N34*O34)","v":{"v":1250,"d":"R1,250.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":12500,"d":"R12,500"},{"$f":"NP32","v":0.5},{"$f":"NP34*NO34","v":6250}]
[]
[220,"A.1.11","8.3.3","Other fixed-charge obligations","Sum",{"v":1,"d":" 1"},{"$f":"P36","v":{"v":500,"d":"500.0"}},{"$f":"(E36 = CHAR(37)) * (F36*G36/100) + (E36 <> CHAR(37)) * (F36*G36)","v":{"v":500,"d":"R500.00"}},{"$nulls":5},{"v":2500,"d":"2,500.0"},{"$f":"O34","v":{"v":0.8,"d":"R0.80"}},{"$f":"N36-(N36*O36)","v":{"v":500,"d":"R500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":5000,"d":"R5,000"},{"$f":"NP34","v":0.5},{"$f":"NP36*NO36","v":2500}]
[]
[221,"A.1.12","8.3.4","Remove Engineer's and Contractor's Site establishment on completion","Sum",{"v":1,"d":" 1"},{"v":6000,"d":"6,000.0"},{"$f":"(E38 = CHAR(37)) * (F38*G38/100) + (E38 <> CHAR(37)) * (F38*G38)","v":{"v":6000,"d":"R6,000.00"}},{"$nulls":5},{"v":3750,"d":"3,750.0"},{"$f":"O36","v":{"v":0.8,"d":"R0.80"}},{"$f":"N38-(N38*O38)","v":{"v":750,"d":"R750.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NP38*NO38","v":3750}]
[]
[293,"A.1.13","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","Sum",{"v":1,"d":" 1"},{"v":5000,"d":"5,000.0"},{"$f":"(E40 = CHAR(37)) * (F40*G40/100) + (E40 <> CHAR(37)) * (F40*G40)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":5},{"v":100000,"d":"100,000.0"},{"$f":"O38","v":{"v":0.8,"d":"R0.80"}},{"$f":"N40-(N40*O40)","v":{"v":20000,"d":"R20,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"},null,null,{"v":100000,"d":"R100,000"},0.5,{"$f":"NP40*NO40","v":50000}]
[]
[222,"A.2","8.4","TIME-RELATED ITEMS"]
[]
[223,"A.2.1","8.4.1","Contractual Requirements","month",{"v":6,"d":" 6"},{"v":5000,"d":"5,000.0"},{"$f":"(E44 = CHAR(37)) * (F44*G44/100) + (E44 <> CHAR(37)) * (F44*G44)","v":{"v":30000,"d":"R30,000.00"}},{"$nulls":5},{"v":35000,"d":"35,000.0"},{"$f":"O40","v":{"v":0.8,"d":"R0.80"}},{"$f":"N44-(N44*O44)","v":{"v":7000,"d":"R7,000.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":12000,"d":"R12,000"},0.5,{"$f":"NP44*NO44","v":6000}]
[]
[224,null,"8.4.2","Operate and maintain facilities on the Site:"]
[]
[225,null,"8.4.2.1","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
[]
[226,"A.2.2",null,"Offices: 1 room, etc., as for item .1.2","month",{"$f":"F44","v":{"v":6,"d":" 6"}},{"$f":"P50","v":{"v":250,"d":"250.0"}},{"$f":"(E50 = CHAR(37)) * (F50*G50/100) + (E50 <> CHAR(37)) * (F50*G50)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":5},{"v":1250,"d":"1,250.0"},{"$f":"O44","v":{"v":0.8,"d":"R0.80"}},{"$f":"N50-(N50*O50)","v":{"v":250,"d":"R250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NP50*NO50","v":625}]
[]
[227,"A.2.3",null,"Survey assistants and material","month",{"$f":"F50","v":{"v":6,"d":" 6"}},{"$f":"P52","v":{"v":1500,"d":"1,500.0"}},{"$f":"(E52 = CHAR(37)) * (F52*G52/100) + (E52 <> CHAR(37)) * (F52*G52)","v":{"v":9000,"d":"R9,000.00"}},{"$nulls":5},{"v":7500,"d":"7,500.0"},{"$f":"O50","v":{"v":0.8,"d":"R0.80"}},{"$f":"N52-(N52*O52)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":7500,"d":"R7,500"},0.5,{"$f":"NP52*NO52","v":3750}]
[]
[230,null,"8.4.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
[]
[231,"A.2.4",null,"Offices and storage sheds","month",{"$f":"F52","v":{"v":6,"d":" 6"}},{"$f":"P56","v":{"v":250,"d":"250.0"}},{"$f":"(E56 = CHAR(37)) * (F56*G56/100) + (E56 <> CHAR(37)) * (F56*G56)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":5},{"v":1250,"d":"1,250.0"},{"$f":"O52","v":{"v":0.8,"d":"R0.80"}},{"$f":"N56-(N56*O56)","v":{"v":250,"d":"R250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":1250,"d":"R1,250"},0.5,{"$f":"NP56*NO56","v":625}]
[]
[232,"A.2.5",null,"Workshops","month",{"$f":"F56","v":{"v":6,"d":" 6"}},{"$f":"P58","v":{"v":250,"d":"250.0"}},{"$f":"(E58 = CHAR(37)) * (F58*G58/100) + (E58 <> CHAR(37)) * (F58*G58)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":5},{"v":1250,"d":"1,250.0"},{"$f":"O56","v":{"v":0.8,"d":"R0.80"}},{"$f":"N58-(N58*O58)","v":{"v":250,"d":"R250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":750,"d":"R750"},0.5,{"$f":"NP58*NO58","v":375}]
[]
[233,"A.2.6",null,"Laboratories","month",{"$f":"F58","v":{"v":6,"d":" 6"}},{"$f":"P60","v":{"v":250,"d":"250.0"}},{"$f":"(E60 = CHAR(37)) * (F60*G60/100) + (E60 <> CHAR(37)) * (F60*G60)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":5},{"v":1250,"d":"1,250.0"},{"$f":"O58","v":{"v":0.8,"d":"R0.80"}},{"$f":"N60-(N60*O60)","v":{"v":250,"d":"R250.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":500,"d":"R500"},0.5,{"$f":"NP60*NO60","v":250}]
[]
[234,"A.2.7",null,"Living accommodation","month",{"$f":"F60","v":{"v":6,"d":" 6"}},{"v":1100,"d":"1,100.0"},{"$f":"(E62 = CHAR(37)) * (F62*G62/100) + (E62 <> CHAR(37)) * (F62*G62)","v":{"v":6600,"d":"R6,600.00"}},{"$nulls":5},{"v":6500,"d":"6,500.0"},{"$f":"O60","v":{"v":0.8,"d":"R0.80"}},{"$f":"N62-(N62*O62)","v":{"v":1300,"d":"R1,300.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":6500,"d":"R6,500"},0.5,{"$f":"NP62*NO62","v":3250}]
[]
[235,"A.2.8",null,"Ablution and latrine facilities","month",{"$f":"F62","v":{"v":6,"d":" 6"}},{"$f":"P64","v":{"v":400,"d":"400.0"}},{"$f":"(E64 = CHAR(37)) * (F64*G64/100) + (E64 <> CHAR(37)) * (F64*G64)","v":{"v":2400,"d":"R2,400.00"}},{"$nulls":5},{"v":2000,"d":"2,000.0"},{"$f":"O62","v":{"v":0.8,"d":"R0.80"}},{"$f":"N64-(N64*O64)","v":{"v":400,"d":"R400.00"}},{"$nulls":359},{"v":7,"d":"R7.00"},null,null,{"v":4000,"d":"R4,000"},0.5,{"$f":"NP64*NO64","v":2000}]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H6:H64)","v":{"v":134700,"d":"R134,700.00"}}]
[]
[null,{"$f":"B1","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B2","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 A : PRELIMINARY AND GENERAL"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H65","v":{"v":134700,"d":"R134,700.00"}}]
[236,"A.2.9",null,"Tools and equipment","month",{"$f":"F64","v":{"v":6,"d":" 6"}},{"$f":"P74","v":{"v":500,"d":"500.0"}},{"$f":"(E73 = CHAR(37)) * (F73*G73/100) + (E73 <> CHAR(37)) * (F73*G73)","v":{"v":3000,"d":"R3,000.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":2500,"d":"2,500.0"},{"$f":"O64","v":{"v":0.8,"d":"R0.80"}},{"$f":"N74-(N74*O74)","v":{"v":500,"d":"R500.00"}},{"$nulls":362},{"v":5000,"d":"R5,000"},0.5,{"$f":"NP74*NO74","v":2500}]
[237,"A.2.10",null,"Water supplies, electric power and communications","month",{"$f":"F73","v":{"v":6,"d":" 6"}},{"$f":"P76","v":{"v":250,"d":"250.0"}},{"$f":"(E75 = CHAR(37)) * (F75*G75/100) + (E75 <> CHAR(37)) * (F75*G75)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":1250,"d":"1,250.0"},{"$f":"O74","v":{"v":0.8,"d":"R0.80"}},{"$f":"N76-(N76*O76)","v":{"v":250,"d":"R250.00"}},{"$nulls":362},{"v":2500,"d":"R2,500"},0.5,{"$f":"NP76*NO76","v":1250}]
[238,"A.2.11",null,"Dealing with water (Subclause 5.5)","month",{"$f":"F75","v":{"v":6,"d":" 6"}},{"$f":"P78","v":{"v":150,"d":"150.0"}},{"$f":"(E77 = CHAR(37)) * (F77*G77/100) + (E77 <> CHAR(37)) * (F77*G77)","v":{"v":900,"d":"R900.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":750,"d":"750.0"},{"$f":"O76","v":{"v":0.8,"d":"R0.80"}},{"$f":"N78-(N78*O78)","v":{"v":150,"d":"R150.00"}},{"$nulls":362},{"v":1500,"d":"R1,500"},0.5,{"$f":"NP78*NO78","v":750}]
[239,"A.2.12",null,"Access (Subclause 5.8)","month",{"$f":"F77","v":{"v":6,"d":" 6"}},{"$f":"P80","v":{"v":500,"d":"500.0"}},{"$f":"(E79 = CHAR(37)) * (F79*G79/100) + (E79 <> CHAR(37)) * (F79*G79)","v":{"v":3000,"d":"R3,000.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":2500,"d":"2,500.0"},{"$f":"O78","v":{"v":0.8,"d":"R0.80"}},{"$f":"N80-(N80*O80)","v":{"v":500,"d":"R500.00"}},{"$nulls":362},{"v":5000,"d":"R5,000"},0.5,{"$f":"NP80*NO80","v":2500}]
[244,"A.2.13","8.4.3","Supervision","month",{"$f":"F79","v":{"v":6,"d":" 6"}},{"v":2500,"d":"2,500.0"},{"$f":"(E81 = CHAR(37)) * (F81*G81/100) + (E81 <> CHAR(37)) * (F81*G81)","v":{"v":15000,"d":"R15,000.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":35000,"d":"35,000.0"},{"$f":"O80","v":{"v":0.8,"d":"R0.80"}},{"$f":"N82-(N82*O82)","v":{"v":7000,"d":"R7,000.00"}},{"$nulls":362},{"v":120000,"d":"R120,000"},0.5,{"$f":"NP82*NO82","v":60000}]
[245,"A.2.14","8.4.4","Company and head office overhead costs","month",{"$f":"F81","v":{"v":6,"d":" 6"}},{"$f":"P84","v":{"v":500,"d":"500.0"}},{"$f":"(E83 = CHAR(37)) * (F83*G83/100) + (E83 <> CHAR(37)) * (F83*G83)","v":{"v":3000,"d":"R3,000.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":2500,"d":"2,500.0"},{"$f":"O82","v":{"v":0.8,"d":"R0.80"}},{"$f":"N84-(N84*O84)","v":{"v":500,"d":"R500.00"}},{"$nulls":362},{"v":5000,"d":"R5,000"},0.5,{"$f":"NP84*NO84","v":2500}]
[246,"A.2.15","8.4.5","Other time-related obligations","month",{"$f":"F83","v":{"v":6,"d":" 6"}},{"$f":"P86","v":{"v":250,"d":"250.0"}},{"$f":"(E85 = CHAR(37)) * (F85*G85/100) + (E85 <> CHAR(37)) * (F85*G85)","v":{"v":1500,"d":"R1,500.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":1250,"d":"1,250.0"},{"$f":"O84","v":{"v":0.8,"d":"R0.80"}},{"$f":"N86-(N86*O86)","v":{"v":250,"d":"R250.00"}}]
[null,"A.2.16","8.8.2","Deal with traffic and maintain the road (or accommodation of traffic and provide temporary road (detour).","month",{"$f":"F85","v":{"v":6,"d":" 6"}},{"v":1500,"d":"1,500.0"},{"$f":"(E87 = CHAR(37)) * (F87*G87/100) + (E87 <> CHAR(37)) * (F87*G87)","v":{"v":9000,"d":"R9,000.00"}},{"$nulls":367},{"v":7,"d":"R7.00"}]
[{"$nulls":13},{"v":15000,"d":"15,000.0"},{"$f":"O86","v":{"v":0.8,"d":"R0.80"}},{"$f":"N88-(N88*O88)","v":{"v":3000,"d":"R3,000.00"}},{"$nulls":362},{"v":2500,"d":"R2,500"},0.5,{"$f":"NP88*NO88","v":1250}]
[297,"A.3","8.8","HEALTH & SAFETY"]
[]
[298,"A.3.1","8.8.1","Provision for use by the Engineer of an independent Health and Safety Agent for the compilation and maintenance of Health and Safety Plan including Risk Assessment, Safe Work Procedure and Method Statement","PC Sum",{"v":1,"d":" 1"},{"v":10000,"d":"10,000.0"},{"$f":"(E91 = CHAR(37)) * (F91*G91/100) + (E91 <> CHAR(37)) * (F91*G91)","v":{"v":10000,"d":"R10,000.00"}},{"$nulls":367},{"v":1,"d":"R1.00"}]
[{"$nulls":13},{"v":100000,"d":"100,000.0"},{"$f":"O88","v":{"v":0.8,"d":"R0.80"}},{"$f":"N92-(N92*O92)","v":{"v":20000,"d":"R20,000.00"}}]
[299,"A.3.2","8.8.2","Cost of health and safety measures required in terms of the Construction Regulations of the Occupation Health and Safety Act (2003)","PC Sum",{"v":1,"d":" 1"},{"$f":"P94","v":{"v":10000,"d":"10,000.0"}},{"$f":"(E93 = CHAR(37)) * (F93*G93/100) + (E93 <> CHAR(37)) * (F93*G93)","v":{"v":10000,"d":"R10,000.00"}},{"$nulls":367},{"v":1,"d":"R1.00"}]
[{"$nulls":13},{"v":50000,"d":"50,000.0"},{"$f":"O92","v":{"v":0.8,"d":"R0.80"}},{"$f":"N94-(N94*O94)","v":{"v":10000,"d":"R10,000.00"}}]
[301,"A.3.4",null,"Handling cost and profit in respect of sub-item A.4.1 to A.4.3","%",{"$f":"SUM(H91:H94)","v":{"v":20000,"d":"20 000"}},0.5,{"$f":"(E95 = CHAR(37)) * (F95*G95/100) + (E95 <> CHAR(37)) * (F95*G95)","v":{"v":100,"d":"R100.00"}},{"$nulls":367},{"v":235000,"d":"R235,000.00"}]
[{"$nulls":13},0.1,{"$f":"O94","v":{"v":0.8,"d":"R0.80"}},{"$f":"N96-(N96*O96)","v":{"v":0.02,"d":"R0.02"}}]
[null,"A.4","8.8","TRAINING"]
[]
[null,"A.4.1",null,"Wages and salaries of local and other labourers employed by Contractor,Sub-Contractor and Emerging Contractors in respet of training periods for on-site training by the Contractor during which no productive work is executed.","PC Sum",{"v":1,"d":" 1"},{"v":15000,"d":"15,000.0"},{"$f":"(E99 = CHAR(37)) * (F99*G99/100) + (E99 <> CHAR(37)) * (F99*G99)","v":{"v":15000,"d":"R15,000.00"}},{"$nulls":367},{"v":1,"d":"R1.00"}]
[{"$nulls":13},{"v":50000,"d":"50,000.0"},{"$f":"O96","v":{"v":0.8,"d":"R0.80"}},{"$f":"N100-(N100*O100)","v":{"v":10000,"d":"R10,000.00"}}]
[null,"A.4.2",null,"Acrredited and approved training courses for selected local and other labourers including wages during training as approved by Client.","Prov. Sum",{"v":1,"d":" 1"},{"v":15000,"d":"15,000.0"},{"$f":"(E101 = CHAR(37)) * (F101*G101/100) + (E101 <> CHAR(37)) * (F101*G101)","v":{"v":15000,"d":"R15,000.00"}},{"$nulls":367},{"v":1,"d":"R1.00"}]
[{"$nulls":13},{"v":150000,"d":"150,000.0"},{"$f":"O100","v":{"v":0.8,"d":"R0.80"}},{"$f":"N102-(N102*O102)","v":{"v":30000,"d":"R30,000.00"}}]
[null,"A.4.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H99:H101)","v":{"v":30000,"d":"30 000"}},0.5,{"$f":"(E103 = CHAR(37)) * (F103*G103/100) + (E103 <> CHAR(37)) * (F103*G103)","v":{"v":150,"d":"R150.00"}},{"$nulls":367},{"v":200000,"d":"R200,000.00"}]
[{"$nulls":13},0.1,{"$f":"O102","v":{"v":0.8,"d":"R0.80"}},{"$f":"N104-(N104*O104)","v":{"v":0.02,"d":"R0.02"}}]
[null,"A.5","8.10","WAYLEAVE APPLICATIONS TO LOCAL MUNICIPALITY"]
[]
[302,"A.5.1",null,"Application of wayleave to relevant stakeholders prior commencement of works.","PC Sum",{"v":1,"d":" 1"},{"v":5000,"d":"5,000.0"},{"$f":"(E107 = CHAR(37)) * (F107*G107/100) + (E107 <> CHAR(37)) * (F107*G107)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":367},{"v":1,"d":"R1.00"}]
[{"$nulls":13},{"v":10000,"d":"10,000.0"},{"$f":"O104","v":{"v":0.8,"d":"R0.80"}},{"$f":"N108-(N108*O108)","v":{"v":2000,"d":"R2,000.00"}}]
[303,"A.5.2","8.10","WAYLEAVE APPLICATIONS TO ESKOM FOR CONSTRUCTION UNDER PYLONS ","PC Sum",{"v":1,"d":" 1"},{"v":5000,"d":"5,000.0"},{"$f":"(E109 = CHAR(37)) * (F109*G109/100) + (E109 <> CHAR(37)) * (F109*G109)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":367},{"v":1,"d":"R1.00"}]
[{"$nulls":13},{"v":100000,"d":"100,000.0"},{"$f":"O108","v":{"v":0.8,"d":"R0.80"}},{"$f":"N110-(N110*O110)","v":{"v":20000,"d":"R20,000.00"}}]
[305,"A.45.3",null,"Contractor's charge to allow for the handling costs and profit in respect of sub-items A.5.1 & A.5.2 abovE.","%",{"$f":"SUM(H107:H109)","v":{"v":10000,"d":"10 000"}},0.5,{"$f":"(E111 = CHAR(37)) * (F111*G111/100) + (E111 <> CHAR(37)) * (F111*G111)","v":{"v":50,"d":"R50.00"}},{"$nulls":367},{"v":110000,"d":"R110,000.00"}]
[{"$nulls":13},0.1,{"$f":"O110","v":{"v":0.8,"d":"R0.80"}},{"$f":"N112-(N112*O112)","v":{"v":0.02,"d":"R0.02"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H72:H113)","v":{"v":231900,"d":"R231,900.00"}},{"$f":"I561*0.75","v":{"v":313043.48,"d":"R313,043.48"}},{"$nulls":4},{"$f":"I114-H114","v":{"v":81143.48,"d":"R81,143.48"}},{"$nulls":362},{"$f":"NM561","v":{"v":357511.36,"d":"R357,511.36"}},null,{"$f":"NM114-H114","v":{"v":125611.36,"d":"125,611.36"}}]
[null,"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
[null,"CONTRACT NO. T05/2026"]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 B : PRIME COST ITEMS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":11},"Provision for use by Engineer of a Geotech Engineer Services, required during the construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(U119 = CHAR(37)) * (V119*W119/100) + (U119 <> CHAR(37)) * (V119*W119)","v":{"$error":"#REF!"}},{"$nulls":351},"QTY"]
[null,"B","SANS\r\n1200 B","SECTION B : PRIME COST ITEMS"]
[{"$nulls":19},"Provision for use by the Engineer of the Mechanical Engineer Services required during construction stage","Prov. Sum",1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(U121 = CHAR(37)) * (V121*W121/100) + (U121 <> CHAR(37)) * (V121*W121)","v":{"$error":"#REF!"}}]
[null,"B.1","8.5","SUMS STATED PROVISIONALLY BY ENGINEER"]
[]
[null,"B.1.1",null,"Provision of accommodation for Engineer's representative for the duration of the contract","month",{"$f":"F87","v":{"v":6,"d":" 6"}},{"v":7500,"d":"7,500.0"},{"$f":"(E124 = CHAR(37)) * (F124*G124/100) + (E124 <> CHAR(37)) * (F124*G124)","v":{"v":45000,"d":"R45,000.00"}},{"$nulls":5},{"v":15000,"d":"15,000.0"},{"v":0.95,"d":"R0.95"},{"$f":"N124-(N124*O124)","v":{"v":750,"d":"R750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.2",null,"Telephone calls for the Engineer","month",{"$f":"F124","v":{"v":6,"d":" 6"}},{"$f":"P126","v":{"v":75,"d":"75.0"}},{"$f":"(E126 = CHAR(37)) * (F126*G126/100) + (E126 <> CHAR(37)) * (F126*G126)","v":{"v":450,"d":"R450.00"}},{"$nulls":5},{"v":1500,"d":"1,500.0"},{"$f":"O124","v":{"v":0.95,"d":"R0.95"}},{"$f":"N126-(N126*O126)","v":{"v":75,"d":"R75.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.3","8.6","Prime cost of laboratory testing by other concerns where so directed by the Engineer","month",{"$f":"F126","v":{"v":6,"d":" 6"}},{"v":1200,"d":"1,200.0"},{"$f":"(E128 = CHAR(37)) * (F128*G128/100) + (E128 <> CHAR(37)) * (F128*G128)","v":{"v":7200,"d":"R7,200.00"}},{"$nulls":5},{"v":35000,"d":"35,000.0"},{"$f":"O126","v":{"v":0.95,"d":"R0.95"}},{"$f":"N128-(N128*O128)","v":{"v":1750,"d":"R1,750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.4",null,"Comminity and Social Development Support throughout the Project Period","month",{"$f":"F128","v":{"v":6,"d":" 6"}},{"v":4500,"d":"4,500.0"},{"$f":"(E130 = CHAR(37)) * (F130*G130/100) + (E130 <> CHAR(37)) * (F130*G130)","v":{"v":27000,"d":"R27,000.00"}},{"$nulls":5},{"v":50000,"d":"50,000.0"},{"$f":"O128","v":{"v":0.95,"d":"R0.95"}},{"$f":"N130-(N130*O130)","v":{"v":2500,"d":"R2,500.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.5",null,"Project Social Facilitation","month",{"$f":"F128","v":{"v":6,"d":" 6"}},{"$f":"P132","v":{"v":2750,"d":"2,750.0"}},{"$f":"(E132 = CHAR(37)) * (F132*G132/100) + (E132 <> CHAR(37)) * (F132*G132)","v":{"v":16500,"d":"R16,500.00"}},{"$nulls":5},{"v":55000,"d":"55,000.0"},{"$f":"O130","v":{"v":0.95,"d":"R0.95"}},{"$f":"N132-(N132*O132)","v":{"v":2750,"d":"R2,750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.6",null,"Required Additional Survey by Engineer","month",{"$f":"F132","v":{"v":6,"d":" 6"}},{"v":1200,"d":"1,200.0"},{"$f":"(E134 = CHAR(37)) * (F134*G134/100) + (E134 <> CHAR(37)) * (F134*G134)","v":{"v":7200,"d":"R7,200.00"}},{"$nulls":5},{"v":35000,"d":"35,000.0"},{"$f":"O132","v":{"v":0.95,"d":"R0.95"}},{"$f":"N134-(N134*O134)","v":{"v":1750,"d":"R1,750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.7",null,"Remuneration of Health and Safety Agent","month",{"$f":"F134","v":{"v":6,"d":" 6"}},{"$f":"P136","v":{"v":2750,"d":"2,750.0"}},{"$f":"(E136 = CHAR(37)) * (F136*G136/100) + (E136 <> CHAR(37)) * (F136*G136)","v":{"v":16500,"d":"R16,500.00"}},{"$nulls":5},{"v":55000,"d":"55,000.0"},{"$f":"O134","v":{"v":0.95,"d":"R0.95"}},{"$f":"N136-(N136*O136)","v":{"v":2750,"d":"R2,750.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.8",null,"Remuneration of three Community Liaison Officer(CLO x 2) including transport, cellphone and overtime from three wards, 1 & 2 ","month",{"$f":"F136","v":{"v":6,"d":" 6"}},{"v":9000,"d":"9,000.0"},{"$f":"(E138 = CHAR(37)) * (F138*G138/100) + (E138 <> CHAR(37)) * (F138*G138)","v":{"v":54000,"d":"R54,000.00"}},{"$nulls":5},{"$f":"2*16000","v":{"v":32000,"d":"32,000.0"}},{"$f":"O136","v":{"v":0.95,"d":"R0.95"}},{"$f":"N138-(N138*O138)","v":{"v":1600,"d":"R1,600.00"}},{"$nulls":359},{"v":7,"d":"R7.00"}]
[]
[null,"B.1.9",null,"Allow for testing and commissioning of new sewer networks,outfall pipes.","sum",{"v":1,"d":" 1"},{"$f":"P140","v":{"v":5000,"d":"5,000.0"}},{"$f":"(E140 = CHAR(37)) * (F140*G140/100) + (E140 <> CHAR(37)) * (F140*G140)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":5},{"v":100000,"d":"100,000.0"},{"$f":"O138","v":{"v":0.95,"d":"R0.95"}},{"$f":"N140-(N140*O140)","v":{"v":5000,"d":"R5,000.00"}},{"$nulls":359},{"v":1,"d":"R1.00"}]
[]
[null,"B.1.10",null,"Provision shall be made for a specialist to assess the structural integrity of the reservoir and elevated tank, as well as to evaluate the mechanical strength of the outlet pipes, fittings, and couplings associated with these structures. The specialist shall also coordinate and oversee the execution of the water-tightness test following the completion of all connections","Provision sum",{"v":1,"d":" 1"},{"v":35000,"d":"35,000.0"},{"$f":"(E142 = CHAR(37)) * (F142*G142/100) + (E142 <> CHAR(37)) * (F142*G142)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"B.1.11",null,"Overheads,charges and profit on item A.3.1 to A.3.12","%",{"$f":"SUM(H124:H142)","v":{"v":213850,"d":"213,850"}},0.5,{"$f":"(E144 = CHAR(37)) * (F144*G144/100) + (E144 <> CHAR(37)) * (F144*G144)","v":{"v":1069.25,"d":"R1,069.25"}},{"$nulls":367},{"v":4621500,"d":"R4,621,500.00"}]
{"$rows_empty":20}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H120:H164)","v":{"v":214919.25,"d":"R214,919.25"}},{"$f":"I561-I114","v":{"v":104347.82,"d":"R104,347.82"}},{"$nulls":4},{"$f":"H114+H165","v":{"v":446819.25,"d":"R446,819.25"}},{"$f":"I114+I165","v":{"v":417391.3,"d":"R417,391.30"}},{"$f":"I561","v":{"v":417391.3,"d":"R417,391.30"}},{"$f":"O165-N165","v":{"v":-29427.95,"d":"-R29,427.95"}}]
[]
[null,{"$f":"B115","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B116","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 C : SITE CLEARANCE"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[2057,"C","SANS\r\n1200 C","SECTION C : SITE CLEARANCE"]
[]
[2058,"C.1",null,"CLEAR SITE",{"$nulls":9},"Ward 01","Ward 02 Sewer","Ward 02 Water"]
[]
[2059,"C.1.1","8.2.1","Clear and grub pipeline route 3m wide","m",{"$f":"N176+O176+P176","v":{"v":4107,"d":"4 107"}},{"v":25,"d":"25.0"},{"$f":"(E176 = CHAR(37)) * (F176*G176/100) + (E176 <> CHAR(37)) * (F176*G176)","v":{"v":102675,"d":"R102,675.00"}},{"$nulls":5},{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"v":1965.1,"d":"R1,965.10"},{"v":1329.15,"d":"R1,329.15"},{"$nulls":359},{"v":2228,"d":"R2,228.00"},null,2130,{"$f":"NN176*1.046","v":{"v":2228,"d":"2 228"}},{"$f":"NO176-NN176","v":{"v":98,"d":" 98"}}]
[]
[11863,"C.1.2","8.2.2","Remove trees of girth: Over and up to"]
[]
[11864,"C.1.2.1",null,"1,0 m 2,0 m","No.",{"v":20,"d":" 20"},{"v":2800,"d":"2,800.0"},{"$f":"(E180 = CHAR(37)) * (F180*G180/100) + (E180 <> CHAR(37)) * (F180*G180)","v":{"v":56000,"d":"R56,000.00"}},{"$nulls":367},{"v":10,"d":"R10.00"},null,null,{"v":10,"d":" 10"}]
[]
[null,"C.1.3","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)"]
[]
[null,"C.1.3.1",null,"Clear and grub pipeline route 3m wide","m",{"$f":"F176*0.15","v":616},{"v":25,"d":"25.0"},{"$f":"(E184 = CHAR(37)) * (F184*G184/100) + (E184 <> CHAR(37)) * (F184*G184)","v":{"v":15400,"d":"R15,400.00"}},{"$nulls":367},{"v":150,"d":"R150.00"}]
[]
[null,"C.1.3.2",null,"Working areas","m²",{"$f":"(F176*0.76*1.5)*0.15","v":702},{"v":25,"d":"25.0"},{"$f":"(E186 = CHAR(37)) * (F186*G186/100) + (E186 <> CHAR(37)) * (F186*G186)","v":{"v":17550,"d":"R17,550.00"}},{"$nulls":367},{"v":1526,"d":"R1,526.00"}]
[]
[null,"C.2","8.2.5","Take down and re-erect existing fences (all types of fences and boundaries)","m",{"$f":"F176*0.25","v":{"v":1027,"d":"1,027"}},{"v":80,"d":"80.0"},{"$f":"(E188 = CHAR(37)) * (F188*G188/100) + (E188 <> CHAR(37)) * (F188*G188)","v":{"v":82160,"d":"R82,160.00"}},{"$nulls":367},{"v":981,"d":"R981.00"}]
[]
[11865,"C.7","1200 DA","EXCAVATION"]
[]
[11866,"C.7.1","8.3.1","Remove topsoil to nominal depth 150 mm, stockpile, and maintain for reinstating.","m³",{"$f":"(F176*0.76*0.15)","v":468},{"v":25,"d":"25.0"},{"$f":"(E192 = CHAR(37)) * (F192*G192/100) + (E192 <> CHAR(37)) * (F192*G192)","v":{"v":11700,"d":"R11,700.00"}},{"$nulls":367},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NO176*3*0.15","v":{"v":1003,"d":"1 003"}}]
[]
[11867,"C.8",null,"FINISHINGS"]
[]
[11868,"C.8.1","8.3.6","Reinstate road surfaces complete with all courses "]
[]
[11869,"C.8.1.1",null,"Block Paved surfaced- the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of paving blocks to existing thickness.","m²",{"$f":"258*5*0.08","v":{"v":103,"d":" 103"}},{"v":180,"d":"180.0"},{"$f":"(E198 = CHAR(37)) * (F198*G198/100) + (E198 <> CHAR(37)) * (F198*G198)","v":{"v":18540,"d":"R18,540.00"}},{"$nulls":367},{"v":150,"d":"R150.00"},null,null,{"$f":"10*3*5","v":{"v":150,"d":" 150"}}]
[]
[11870,"C.8.1.2",null,"Gravel shoulders- the rate shall cover the supply of gravel shoulder materials and compactions of material to the existing specification.","m²",{"$f":"258*1.2*0.08","v":{"v":25,"d":" 25"}},{"v":80,"d":"80.0"},{"$f":"(E200 = CHAR(37)) * (F200*G200/100) + (E200 <> CHAR(37)) * (F200*G200)","v":{"v":2000,"d":"R2,000.00"}},{"$nulls":367},{"v":24,"d":"R24.00"},null,null,{"$f":"10*3*0.8","v":{"v":24,"d":" 24"}}]
[]
[11871,"C.8.1.3",null,"Kerbing ","m",{"v":258,"d":" 258"},{"v":80,"d":"80.0"},{"$f":"(E202 = CHAR(37)) * (F202*G202/100) + (E202 <> CHAR(37)) * (F202*G202)","v":{"v":20640,"d":"R20,640.00"}},{"$nulls":367},{"v":1114,"d":"R1,114.00"},null,null,{"$f":"NO176*0.5","v":{"v":1114,"d":"1 114"}}]
[]
[null,"C.8.1.4",null,"Concrete Surfaced Household Access","m²",{"$f":"2.5*0.16*3*10","v":{"v":12,"d":"12.000"}},{"v":180,"d":"180.0"},{"$f":"(E204 = CHAR(37)) * (F204*G204/100) + (E204 <> CHAR(37)) * (F204*G204)","v":{"v":2160,"d":"R2,160.00"}},{"$nulls":367},{"v":848,"d":"R848.00"},null,null,{"$f":"(5.3*10)*16","v":{"v":848,"d":" 848"}}]
[]
[null,"C.8.1.5",null,"Asphalt Surfacing - thickness from 25mm to 50mm in the roadway, the rate shall cover the supply of layer materials and compactions of layers to the existing specification, and supply and lay of asphalt surface to existing thickness.","m²",{"$f":"258*2.5","v":{"v":645,"d":" 645"}},{"$f":"H206/F206","v":79.2},{"v":51100,"d":"R51,100.00"},{"$f":"30000+35000","v":{"v":65000,"d":"R65,000.00"}},{"$nulls":366},{"v":1337,"d":"R1,337.00"}]
[]
[{"$nulls":3},"Gravel Surfacing -  the rate shall cover the supply of layer materials and compaction of layers to the existing specification, and supply and lay of gravel wearing course surface to existing thickness.","m²",{"$f":"122*2.5","v":{"v":305,"d":" 305"}},{"v":180,"d":"180.0"},{"$f":"(E208 = CHAR(37)) * (F208*G208/100) + (E208 <> CHAR(37)) * (F208*G208)","v":{"v":54900,"d":"R54,900.00"}}]
[]
[null,"C.8.2","8.3.6","Reinstate stormwater open drains"]
[]
[11869,"C.8.2.1",null,"kerb Channel","m",{"v":258,"d":" 258"},{"v":230,"d":"230.0"},{"$f":"(E212 = CHAR(37)) * (F212*G212/100) + (E212 <> CHAR(37)) * (F212*G212)","v":{"v":59340,"d":"R59,340.00"}},{"$nulls":367},{"v":557,"d":"R557.00"},null,null,{"$f":"NO176*0.25","v":{"v":557,"d":" 557"}}]
[]
[11869,"C.8.2.2",null,"Side V-drain","m",{"v":258,"d":" 258"},{"v":230,"d":"230.0"},{"$f":"(E214 = CHAR(37)) * (F214*G214/100) + (E214 <> CHAR(37)) * (F214*G214)","v":{"v":59340,"d":"R59,340.00"}},{"$nulls":367},{"v":1003,"d":"R1,003.00"},null,null,{"$f":"NO176*0.45","v":{"v":1003,"d":"1 003"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H172:H215)","v":{"v":553505,"d":"R553,505.00"}}]
[]
[null,{"$f":"B167","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B168","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[1991,"D","SANS\r\n1200 DB","SECTION D : PIPE TRENCHES",{"$nulls":373},"Width =",1.15,1.2]
[]
[11873,"D.1",null,"PIPE TRENCHES",{"$nulls":373},"pipe diameter =",0.65]
[{"$nulls":377},"Width =",{"$f":"NO225+0.6","v":1.25},{"$f":"NO226*1.045","v":1.30625}]
[11874,null,"8.3.2(a)","Excavate in all materials for trenches backfill, compact, and dispose of surplus/unsuitable material, for pipes up to 710 mm diam. for total trench depth:",{"$nulls":9},"Ward 01","Ward 02 Sewer","Ward 02 Water","Total",{"$nulls":361},{"$f":"F176","v":{"v":4107,"d":"4 107"}}]
[]
[2056,"D.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m",{"$f":"Q229","v":{"v":46,"d":" 46"}},{"v":120,"d":"120.0"},{"$f":"(E229 = CHAR(37)) * (F229*G229/100) + (E229 <> CHAR(37)) * (F229*G229)","v":{"v":5520,"d":"R5,520.00"}},null,{"v":120,"d":"120.0"},0.9,{"$f":"J229-(K229*J229)","v":{"v":12,"d":"12.0"}},{"v":0.5,"d":"R0.50"},{"v":0,"d":"R0.00"},{"$f":"'[2]SEWER QUANTITIES'!$D$817","v":{"v":20.06,"d":"R20.06"}},{"$f":"[3]QUANTITIES!$D$12","v":{"v":25.86,"d":"R25.86"}},{"$f":"P229+O229+N229","v":{"v":45.92,"d":"R45.92"}},{"$nulls":358},{"v":423,"d":"R423.00"},null,null,0.19,{"$f":"$NO$227*NO229","v":780.33}]
[]
[1992,"D.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m",{"$f":"Q231","v":{"v":2760,"d":"2 760"}},{"$f":"L231","v":{"v":14,"d":"14.0"}},{"$f":"(E231 = CHAR(37)) * (F231*G231/100) + (E231 <> CHAR(37)) * (F231*G231)","v":{"v":38640,"d":"R38,640.00"}},null,{"v":140,"d":"140.0"},{"$f":"K229","v":0.9},{"$f":"J231-(K231*J231)","v":{"v":14,"d":"14.0"}},null,{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$66","v":{"v":485.01,"d":"R485.01"}},{"$f":"'[2]SEWER QUANTITIES'!$E$817","v":{"v":972.55,"d":"R972.55"}},{"$f":"[3]QUANTITIES!$E$12+[3]QUANTITIES!$F$12","v":{"v":1302.72,"d":"R1,302.72"}},{"$f":"P231+O231+N231","v":{"v":2760.28,"d":"R2,760.28"}},{"$nulls":358},{"v":1203,"d":"R1,203.00"},null,null,0.54,{"$f":"$NO$227*NO231","v":2217.78}]
[]
[1993,"D.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m",{"$f":"Q233","v":{"v":1087,"d":"1 087"}},{"$f":"L233","v":{"v":16,"d":"16.0"}},{"$f":"(E233 = CHAR(37)) * (F233*G233/100) + (E233 <> CHAR(37)) * (F233*G233)","v":{"v":17392,"d":"R17,392.00"}},null,{"v":160,"d":"160.0"},{"$f":"K231","v":0.9},{"$f":"J233-(K233*J233)","v":{"v":16,"d":"16.0"}},null,{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$F$67","v":{"v":328.2,"d":"R328.20"}},{"$f":"'[2]SEWER QUANTITIES'!$F$817","v":{"v":759.16,"d":"R759.16"}},{"v":0,"d":"R0.00"},{"$f":"P233+O233+N233","v":{"v":1087.36,"d":"R1,087.36"}},{"$nulls":358},{"v":446,"d":"R446.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NO$227*NO233","v":{"v":821.4,"d":"821.40"}}]
[]
[2015,"D.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m",{"$f":"Q235","v":{"v":542,"d":" 542"}},{"v":20,"d":"20.0"},{"$f":"(E235 = CHAR(37)) * (F235*G235/100) + (E235 <> CHAR(37)) * (F235*G235)","v":{"v":10840,"d":"R10,840.00"}},null,{"v":200,"d":"200.0"},{"$f":"K233","v":0.9},{"$f":"J235-(K235*J235)","v":{"v":20,"d":"20.0"}},null,{"v":0,"d":"R0.00"},{"$f":"'[2]SEWER QUANTITIES'!$G$817","v":{"v":541.66,"d":"R541.66"}},{"v":0,"d":"R0.00"},{"$f":"P235+O235+N235","v":{"v":541.66,"d":"R541.66"}},{"$nulls":358},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NO$227*NO235","v":287.49}]
[{"$nulls":378},{"$f":"SUM(NO229:NO235)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NP229:NP235)","v":{"v":4107,"d":"4107.00"}}]
[2015,"D.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m",{"$f":"Q237","v":{"v":163,"d":" 163"}},{"v":35,"d":"35.0"},{"$f":"(E237 = CHAR(37)) * (F237*G237/100) + (E237 <> CHAR(37)) * (F237*G237)","v":{"v":5705,"d":"R5,705.00"}},null,{"v":210,"d":"210.0"},{"$f":"K235","v":0.9},{"$f":"J237-(K237*J237)","v":{"v":21,"d":"21.0"}},null,{"v":0,"d":"R0.00"},{"$f":"'[2]SEWER QUANTITIES'!$H$817+'[2]SEWER QUANTITIES'!$I$817","v":{"v":162.94,"d":"R162.94"}},{"v":0,"d":"R0.00"},{"$f":"P237+O237+N237","v":{"v":162.94,"d":"R162.94"}},{"$nulls":358},{"v":156,"d":"R156.00"},null,null,0.07,{"$f":"$NO$227*NO237","v":287.49}]
[]
[1994,null,"8.3.2(b)","Extra-over  incl. for (prov):"]
[{"$nulls":13},{"$f":"SUM(F229:F237)*0.76*5","v":{"v":17472.4,"d":"R17,472.40"}},{"$nulls":364},{"$f":"NO227*NO226*4","v":{"v":20535,"d":"20 535"}},3025,{"$f":"NO240-NP240","v":{"v":17510,"d":"17 510"}}]
[1995,"D.1.5",null,"Intermediate excavation","m³",{"$f":"O241","v":{"v":2621,"d":"2 621"}},{"$f":"L241","v":{"v":22,"d":"22.0"}},{"$f":"(E241 = CHAR(37)) * (F241*G241/100) + (E241 <> CHAR(37)) * (F241*G241)","v":{"v":57662,"d":"R57,662.00"}},null,{"v":220,"d":"220.0"},{"$f":"K237","v":0.9},{"$f":"J241-(K241*J241)","v":{"v":22,"d":"22.0"}},null,{"v":0.15,"d":"R0.15"},{"$f":"N241*N240","v":{"v":2620.86,"d":"R2,620.86"}},{"$nulls":360},{"v":2115,"d":"R2,115.00"}]
[{"$nulls":377},{"$f":"$F$229*4*$NO$226","v":230},0.19,{"$f":"$NO$240*NO242","v":3901.65}]
[1996,"D.1.6",null,"Hard rock excavation","m³",{"$f":"O243","v":{"v":9610,"d":"9 610"}},{"v":28,"d":"28.0"},{"$f":"(E243 = CHAR(37)) * (F243*G243/100) + (E243 <> CHAR(37)) * (F243*G243)","v":{"v":269080,"d":"R269,080.00"}},null,{"v":300,"d":"300.0"},{"$f":"K241","v":0.9},{"$f":"J243-(K243*J243)","v":{"v":30,"d":"30.0"}},null,{"v":0.55,"d":"R0.55"},{"$f":"N243*N240","v":{"v":9609.82,"d":"R9,609.82"}},{"$nulls":360},{"v":6015,"d":"R6,015.00"}]
[{"$nulls":377},{"$f":"F231*4*$NO$226","v":13800},0.54,{"$f":"$NO$240*NO244","v":{"v":11088.9,"d":"11088.90"}}]
[2024,"D.1.7",null,"Boulder excavation Class A","m³",{"$f":"O245","v":{"v":3494,"d":"3 494"}},{"v":45,"d":"45.0"},{"$f":"(E245 = CHAR(37)) * (F245*G245/100) + (E245 <> CHAR(37)) * (F245*G245)","v":{"v":157230,"d":"R157,230.00"}},null,{"v":340,"d":"340.0"},{"$f":"K243","v":0.9},{"$f":"J245-(K245*J245)","v":{"v":34,"d":"34.0"}},null,{"v":0.2,"d":"R0.20"},{"$f":"N245*N240","v":{"v":3494.48,"d":"R3,494.48"}},{"$nulls":360},{"v":2230,"d":"R2,230.00"}]
[{"$nulls":377},{"$f":"F233*4*$NO$226","v":5435},{"v":0.2,"d":"0.20"},{"$f":"$NO$240*NO246","v":{"v":4107,"d":"4107.00"}}]
[2025,"D.1.8",null,"Boulder excavation Class B","m³",{"$f":"O247","v":{"v":1747,"d":"1 747"}},{"v":58,"d":"58.0"},{"$f":"(E247 = CHAR(37)) * (F247*G247/100) + (E247 <> CHAR(37)) * (F247*G247)","v":{"v":101326,"d":"R101,326.00"}},{"$f":"H581","v":{"v":4333991.9,"d":"R4,333,991.90"}},{"v":380,"d":"380.0"},{"$f":"K245","v":0.9},{"$f":"J247-(K247*J247)","v":{"v":38,"d":"38.0"}},null,{"v":0.1,"d":"R0.10"},{"$f":"N247*N240","v":{"v":1747.24,"d":"R1,747.24"}},{"$nulls":360},{"v":780,"d":"R780.00"}]
[{"$nulls":13},{"$f":"SUM(N241:N247)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(O241:O247)","v":{"v":17472.4,"d":"R17,472.40"}},{"$nulls":362},{"$f":"F235*4*$NO$226","v":2710},0.07,{"$f":"$NO$240*NO248","v":1437.45}]
[2017,"D.1.9","8.3.2(b)","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"$f":"N240*0.25*0.76","v":{"v":3320,"d":"3 320"}},{"v":20,"d":"20.0"},{"$f":"(E249 = CHAR(37)) * (F249*G249/100) + (E249 <> CHAR(37)) * (F249*G249)","v":{"v":66400,"d":"R66,400.00"}},null,{"v":240,"d":"240.0"},{"$f":"K247","v":0.9},{"$f":"J249-(K249*J249)","v":{"v":24,"d":"24.0"}},{"$nulls":363},{"v":418,"d":"R418.00"},null,{"$f":"SUM(NN242:NN248)","v":22175},{"$f":"SUM(NO242:NO248)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NP242:NP248)","v":{"v":20535,"d":"20535.00"}}]
[{"$nulls":378},{"$f":"NO226*NO227*0.15","v":770.0625}]
[2026,"D.2","PSD 8.3.3","RESTRICTED EXCAVATION"]
[]
[2018,null,null,"Excavate for pipe trenches confined spaces in all materials and use for backfill or embankment , or dispose:",{"$nulls":374},{"$f":"(110+(5*6.5))*1.15*4","v":655.5},"road crossings and stream crossing"]
[]
[2019,"D.2.1",null,"Depth up to 1,0 m","m³",{"$f":"F229*0.15","v":{"v":7,"d":" 7"}},{"$f":"L255","v":{"v":14,"d":"14.0"}},{"$f":"(E255 = CHAR(37)) * (F255*G255/100) + (E255 <> CHAR(37)) * (F255*G255)","v":{"v":98,"d":"R98.00"}},null,{"v":140,"d":"140.0"},{"$f":"K249","v":0.9},{"$f":"J255-(K255*J255)","v":{"v":14,"d":"14.0"}},{"$nulls":363},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NO$253*NO255","v":{"v":262.2,"d":"262.20"}}]
[]
[2020,"D.2.2",null,"Depth over 1,0 m and up to 2,0 m  ","m³",{"$f":"F231*0.15","v":{"v":414,"d":" 414"}},{"$f":"L257","v":{"v":16,"d":"16.0"}},{"$f":"(E257 = CHAR(37)) * (F257*G257/100) + (E257 <> CHAR(37)) * (F257*G257)","v":{"v":6624,"d":"R6,624.00"}},null,{"v":160,"d":"160.0"},{"$f":"K255","v":0.9},{"$f":"J257-(K257*J257)","v":{"v":16,"d":"16.0"}},{"$nulls":363},{"v":262,"d":"R262.00"},null,null,{"v":0.4,"d":"0.40"},{"$f":"$NO$253*NO257","v":{"v":262.2,"d":"262.20"}}]
[]
[2021,"D.2.3",null,"Depth over 2,0 m and up to 3,0 m  ","m³",{"$f":"F233*0.15","v":{"v":163,"d":" 163"}},{"$f":"L259","v":{"v":18,"d":"18.0"}},{"$f":"(E259 = CHAR(37)) * (F259*G259/100) + (E259 <> CHAR(37)) * (F259*G259)","v":{"v":2934,"d":"R2,934.00"}},null,{"v":180,"d":"180.0"},{"$f":"K257","v":0.9},{"$f":"J259-(K259*J259)","v":{"v":18,"d":"18.0"}},{"$nulls":363},{"v":131,"d":"R131.00"},null,null,{"v":0.2,"d":"0.20"},{"$f":"$NO$253*NO259","v":{"v":131.1,"d":"131.10"}}]
[]
[2022,null,null,"Extra over items above for:",{"$nulls":9},{"$f":"SUM(F255:F260)*0.76*5","v":{"v":2219.2,"d":"R2,219.20"}},{"$nulls":364},{"$f":"SUM(NO255:NO259)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":13},{"v":0.15,"d":"R0.15"},{"$f":"N262*N261","v":{"v":332.88,"d":"R332.88"}},{"$nulls":363},{"$f":"NO253","v":{"v":656,"d":" 656"}}]
[2027,"D.2.4",null,"Intermediate excavation","m³",{"$f":"O262","v":{"v":333,"d":" 333"}},{"$f":"L263","v":{"v":22,"d":"22.0"}},{"$f":"(E263 = CHAR(37)) * (F263*G263/100) + (E263 <> CHAR(37)) * (F263*G263)","v":{"v":7326,"d":"R7,326.00"}},null,{"v":220,"d":"220.0"},{"$f":"K259","v":0.9},{"$f":"J263-(K263*J263)","v":{"v":22,"d":"22.0"}},{"$nulls":363},{"v":125,"d":"R125.00"}]
[{"$nulls":13},{"v":0.55,"d":"R0.55"},{"$f":"N264*N261","v":{"v":1220.56,"d":"R1,220.56"}},{"$nulls":363},0.19,{"$f":"$NO$262*NO264","v":124.64}]
[2028,"D.2.5",null,"Hard rock excavation","m³",{"$f":"O264","v":{"v":1221,"d":"1 221"}},{"v":28,"d":"28.0"},{"$f":"(E265 = CHAR(37)) * (F265*G265/100) + (E265 <> CHAR(37)) * (F265*G265)","v":{"v":34188,"d":"R34,188.00"}},null,{"v":300,"d":"300.0"},{"$f":"K263","v":0.9},{"$f":"J265-(K265*J265)","v":{"v":30,"d":"30.0"}},{"$nulls":363},{"v":354,"d":"R354.00"}]
[{"$nulls":13},{"v":0.2,"d":"R0.20"},{"$f":"N266*N261","v":{"v":443.84,"d":"R443.84"}},{"$nulls":363},0.54,{"$f":"$NO$262*NO266","v":354.24}]
[2029,"D.2.6",null,"Boulder excavation Class A","m³",{"$f":"O266","v":{"v":444,"d":" 444"}},{"v":45,"d":"45.0"},{"$f":"(E267 = CHAR(37)) * (F267*G267/100) + (E267 <> CHAR(37)) * (F267*G267)","v":{"v":19980,"d":"R19,980.00"}},null,{"v":340,"d":"340.0"},{"$f":"K265","v":0.9},{"$f":"J267-(K267*J267)","v":{"v":34,"d":"34.0"}},{"$nulls":363},{"v":131,"d":"R131.00"}]
[{"$nulls":13},{"v":0.1,"d":"R0.10"},{"$f":"N268*N261","v":{"v":221.92,"d":"R221.92"}},{"$nulls":363},{"v":0.2,"d":"0.20"},{"$f":"$NO$262*NO268","v":{"v":131.2,"d":"131.20"}}]
[2030,"D.2.7",null,"Boulder excavation Class B","m³",{"$f":"O268","v":{"v":222,"d":" 222"}},{"v":58,"d":"58.0"},{"$f":"(E269 = CHAR(37)) * (F269*G269/100) + (E269 <> CHAR(37)) * (F269*G269)","v":{"v":12876,"d":"R12,876.00"}},null,{"v":380,"d":"380.0"},{"$f":"K267","v":0.9},{"$f":"J269-(K269*J269)","v":{"v":38,"d":"38.0"}},null,{"$f":"SUM(N262:N268)","v":{"v":1,"d":"R1.00"}},{"$f":"SUM(O262:O268)","v":{"v":2219.2,"d":"R2,219.20"}},{"$nulls":360},{"v":46,"d":"R46.00"}]
[{"$nulls":378},0.07,{"$f":"$NO$262*NO270","v":45.92}]
[2023,"D.2.8",null,"Extra over item 140.02 for hand excavation","m³",{"$f":"N261*0.25*0.76","v":{"v":422,"d":" 422"}},{"v":20,"d":"20.0"},{"$f":"(E271 = CHAR(37)) * (F271*G271/100) + (E271 <> CHAR(37)) * (F271*G271)","v":{"v":8440,"d":"R8,440.00"}},null,{"v":180,"d":"180.0"},{"$f":"K269","v":0.9},{"$f":"J271-(K271*J271)","v":{"v":18,"d":"18.0"}},{"$nulls":363},{"v":295,"d":"R295.00"},null,null,{"$f":"SUM(NO264:NO270)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(NP264:NP270)","v":{"v":656,"d":"656.00"}}]
[{"$nulls":377},{"v":0.23,"d":"23.0%"},{"$f":"(F255+F257+F259+F263+F265+F267+F269)","v":{"v":2804,"d":"2 804"}},{"$f":"NO272*NN272","v":644.92}]
[1997,null,null,"EXCAVATION. ANCILLARIES Make up deficiency in backfill material (Provisional)",{"$nulls":374},{"$f":"NO227","v":{"v":4107,"d":"4 107"}}]
[{"$nulls":378},{"$f":"NO273*1.4*1.15","v":{"v":6612,"d":"6 612"}},{"v":80,"d":"R80"}]
[1998,"D.2.9","8.3.3.1(a)","from other necessary excavations on site","m³",{"v":0,"d":" 0"},{"$f":"L275","v":{"v":8,"d":"8.0"}},{"$f":"(E275 = CHAR(37)) * (F275*G275/100) + (E275 <> CHAR(37)) * (F275*G275)","v":{"v":0,"d":"R0.00"}},null,{"v":80,"d":"80.0"},{"$f":"K271","v":0.9},{"$f":"J275-(K275*J275)","v":{"v":8,"d":"8.0"}},{"$nulls":363},{"v":3587,"d":"R3,587.00"}]
[{"$nulls":378},{"$f":"NO274","v":{"v":6612,"d":"6 612"}},{"v":240,"d":"R240"}]
[1999,"D.2.10","8.3.3.1(c)","by importation from commercial or off-site sources selected by the Contractor","m³",{"$f":"N240*0.6*0.76","v":{"v":7967,"d":"7 967"}},{"$f":"L277","v":{"v":24,"d":"24.0"}},{"$f":"(E277 = CHAR(37)) * (F277*G277/100) + (E277 <> CHAR(37)) * (F277*G277)","v":{"v":191208,"d":"R191,208.00"}},null,{"v":240,"d":"240.0"},{"$f":"K275","v":0.9},{"$f":"J277-(K277*J277)","v":{"v":24,"d":"24.0"}},{"$nulls":363},{"v":3587,"d":"R3,587.00"}]
[]
[2035,"D.3","PSD 8.3.3","SUPPLY ONLY OF BEDDING BY IMPORTATION"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H223:H280)","v":{"v":1013469,"d":"R1,013,469.00"}}]
[]
[null,{"$f":"B218","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B219","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H281","v":{"v":1013469,"d":"R1,013,469.00"}}]
[2040,null,null," From commercial sources: ",{"$nulls":9},"Length =",{"$f":"SUM(F229:F237)","v":{"v":4598,"d":"R4,598.00"}}]
[{"$nulls":9},{"v":200,"d":"200.0"},{"$f":"K277","v":0.9},{"$f":"J290-(K290*J290)","v":{"v":20,"d":"20.0"}},{"$nulls":366},{"$f":"#REF!*0.15*NP226","v":{"$error":"#REF!"}}]
[2041,"D.3.7",null," Bedding Cradle ","m³",{"$f":"N291","v":{"v":524,"d":" 524"}},{"$f":"L290","v":{"v":20,"d":"20.0"}},{"$f":"(E291 = CHAR(37)) * (F291*G291/100) + (E291 <> CHAR(37)) * (F291*G291)","v":{"v":10480,"d":"R10,480.00"}},{"$nulls":5},{"$f":"O289*0.76*0.15","v":{"v":524.17,"d":"R524.17"}},{"$nulls":361},{"v":437,"d":"R437.00"}]
[{"$nulls":9},{"v":240,"d":"240.0"},{"$f":"K290","v":0.9},{"$f":"J292-(K292*J292)","v":{"v":24,"d":"24.0"}},{"$nulls":366},{"$f":"#REF!*0.2*NP226","v":{"$error":"#REF!"}}]
[2042,"D.3.8",null," 200mm layer compaceted seleted fill blanket (Class I) ","m³",{"$f":"N293","v":{"v":699,"d":" 699"}},{"$f":"L292","v":{"v":24,"d":"24.0"}},{"$f":"(E293 = CHAR(37)) * (F293*G293/100) + (E293 <> CHAR(37)) * (F293*G293)","v":{"v":16776,"d":"R16,776.00"}},{"$nulls":5},{"$f":"O289*0.76*0.2","v":{"v":698.9,"d":"R698.90"}},{"$nulls":361},{"v":582,"d":"R582.00"}]
[{"$nulls":9},{"v":260,"d":"260.0"},{"$f":"K292","v":0.9},{"$f":"J294-(K294*J294)","v":{"v":26,"d":"26.0"}},{"$nulls":366},{"$f":"#REF!*0.3*NP226","v":{"$error":"#REF!"}}]
[2043,"D.3.9",null," 300mm layer of consolidaed selected backfil (Class II) ","m³",{"$f":"N295","v":{"v":699,"d":" 699"}},{"$f":"L294","v":{"v":26,"d":"26.0"}},{"$f":"(E295 = CHAR(37)) * (F295*G295/100) + (E295 <> CHAR(37)) * (F295*G295)","v":{"v":18174,"d":"R18,174.00"}},{"$nulls":5},{"$f":"O289*0.76*0.2","v":{"v":698.9,"d":"R698.90"}},{"$nulls":361},{"v":873,"d":"R873.00"},null,null,{"$f":"NO253","v":655.5}]
[{"$nulls":9},{"v":580,"d":"580.0"},{"$f":"K294","v":0.9},{"$f":"J296-(K296*J296)","v":{"v":58,"d":"58.0"}}]
[2044,"D.3.10",null," 200mm layer of 19mm Aggregate  ","m³",{"$f":"N297","v":{"v":699,"d":" 699"}},{"$f":"L296","v":{"v":58,"d":"58.0"}},{"$f":"(E297 = CHAR(37)) * (F297*G297/100) + (E297 <> CHAR(37)) * (F297*G297)","v":{"v":40542,"d":"R40,542.00"}},{"$nulls":5},{"$f":"O289*0.76*0.2","v":{"v":698.9,"d":"R698.90"}},{"$nulls":361},{"v":428,"d":"R428.00"},null,null,{"$f":"NO295*0.5*NP226","v":428.1234375}]
[]
[2000,"D.4","8.3.3.4","OVERHAUL"]
[{"$nulls":9},{"v":8,"d":"8.0"},{"$f":"K296","v":0.9},{"$f":"J300-(K300*J300)","v":0.8}]
[2001,"D.4.1",null,"Overhaul (provisional)","m³.km",{"$f":"N301","v":{"v":2621,"d":"2 621"}},{"$f":"L300","v":0.8},{"$f":"(E301 = CHAR(37)) * (F301*G301/100) + (E301 <> CHAR(37)) * (F301*G301)","v":{"v":2096.8,"d":"R2,096.80"}},{"$nulls":5},{"$f":"SUM(N291:N297)","v":{"v":2620.87,"d":"R2,620.87"}},{"$nulls":361},{"v":1160,"d":"R1,160.00"},null,null,{"$f":"NO290+NO292+NO294+NO297","v":{"$error":"#REF!"}}]
[]
[2002,"D.5",null,"EXISTING SERVICES"]
[]
[2003,null,"8.3.5","Services across and in trenches"]
[]
[2004,null,"PSDB ...","Location"]
[{"$nulls":9},{"v":150000,"d":"150,000.0"},{"$f":"K300","v":0.9},{"$f":"J308-(K308*J308)","v":{"v":15000,"d":"15,000.0"}}]
[2005,"D.5.1",null,"Supply or hire of specialist equipment for the detection of a particular service","Sum",{"v":1,"d":" 1"},{"$f":"L308","v":{"v":15000,"d":"15,000.0"}},{"$f":"(E309 = CHAR(37)) * (F309*G309/100) + (E309 <> CHAR(37)) * (F309*G309)","v":{"v":15000,"d":"R15,000.00"}},{"$nulls":367},{"v":1,"d":"R1.00"},null,null,{"v":70,"d":" 70"}]
[{"$nulls":9},{"v":120,"d":"120.0"},{"$f":"K308","v":0.9},{"$f":"J310-(K310*J310)","v":{"v":12,"d":"12.0"}}]
[2006,"D.5.2",null,"The use of equipment in item 142.4.1","h",{"$f":"N311","v":{"v":42,"d":" 42"}},{"$f":"L310","v":{"v":12,"d":"12.0"}},{"$f":"(E311 = CHAR(37)) * (F311*G311/100) + (E311 <> CHAR(37)) * (F311*G311)","v":{"v":504,"d":"R504.00"}},null,null,{"$f":"K310","v":0.9},{"$f":"J311-(K311*J311)","v":0},null,{"$f":"(F124*21*8)/24","v":{"v":42,"d":"R42.00"}},{"$nulls":361},{"v":120,"d":"R120.00"},null,null,{"$f":"8*5*NP311","v":{"v":120,"d":" 120"}},3]
[{"$nulls":9},{"v":120,"d":"120.0"},{"$f":"K311","v":0.9},{"$f":"J312-(K312*J312)","v":{"v":12,"d":"12.0"}}]
[2007,"D.5.3",null,"Excavate by hand in soft material to expose service...","m³ / daywk",{"$f":"N313","v":{"v":94,"d":" 94"}},{"$f":"L312","v":{"v":12,"d":"12.0"}},{"$f":"(E313 = CHAR(37)) * (F313*G313/100) + (E313 <> CHAR(37)) * (F313*G313)","v":{"v":1128,"d":"R1,128.00"}},{"$nulls":5},{"$f":"(F249+F271)/(8*5)","v":{"v":93.55,"d":"R93.55"}},{"$nulls":361},{"v":560,"d":"R560.00"},null,null,{"$f":"NO309*2*4","v":{"v":560,"d":" 560"}}]
[]
[2008,null,"PSDB ...","Dealing with services"]
[]
[2009,null,"8.3.5(a)","Services that intersect a trench"]
[{"$nulls":9},{"v":1500,"d":"1,500.0"},{"$f":"K312","v":0.9},{"$f":"J318-(K318*J318)","v":{"v":150,"d":"150.0"}}]
[2010,"D.5.4",null,"Cables","No.",{"$f":"'[4]DISCHARGE '!$C$128*0.25","v":{"v":44,"d":" 44"}},{"$f":"L318","v":{"v":150,"d":"150.0"}},{"$f":"(E319 = CHAR(37)) * (F319*G319/100) + (E319 <> CHAR(37)) * (F319*G319)","v":{"v":6600,"d":"R6,600.00"}},{"$nulls":367},{"v":43,"d":"R43.00"},{"$nulls":4},43]
[{"$nulls":9},{"v":2000,"d":"2,000.0"},{"$f":"K318","v":0.9},{"$f":"J320-(K320*J320)","v":{"v":200,"d":"200.0"}}]
[2011,"D.5.5",null,"Water mains up to 300 mm diam.","No.",{"$f":"'[4]DISCHARGE '!$C$128*0.15","v":{"v":26,"d":" 26"}},{"$f":"L320","v":{"v":200,"d":"200.0"}},{"$f":"(E321 = CHAR(37)) * (F321*G321/100) + (E321 <> CHAR(37)) * (F321*G321)","v":{"v":5200,"d":"R5,200.00"}},{"$nulls":367},{"v":28,"d":"R28.00"},{"$nulls":4},28]
[]
[]
[2012,null,"8.3.5(b)","Services that adjoin a trench"]
[{"$nulls":9},{"v":55,"d":"55.0"},{"$f":"K320","v":0.9},{"$f":"J325-(K325*J325)","v":5.5}]
[2013,"D.5.7",null,"Cables","m",{"$f":"F319*5","v":{"v":220,"d":" 220"}},{"$f":"L325","v":5.5},{"$f":"(E326 = CHAR(37)) * (F326*G326/100) + (E326 <> CHAR(37)) * (F326*G326)","v":{"v":1210,"d":"R1,210.00"}},{"$nulls":367},{"v":1448,"d":"R1,448.00"},null,null,{"$f":"#REF!*0.65","v":{"$error":"#REF!"}}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H288:H327)","v":{"v":1131179.8,"d":"R1,131,179.80"}}]
[]
[null,{"$f":"B283","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B284","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 DB : PIPE TRENCHES"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H328","v":{"v":1131179.8,"d":"R1,131,179.80"}}]
[2014,"D.5.8",null,"Water mains up to 300 mm diam.","m",{"$f":"F321*5","v":{"v":130,"d":" 130"}},{"$f":"L336","v":{"v":12,"d":"12.0"}},{"$f":"(E336 = CHAR(37)) * (F336*G336/100) + (E336 <> CHAR(37)) * (F336*G336)","v":{"v":1560,"d":"R1,560.00"}},null,{"v":120,"d":"120.0"},{"$f":"K325","v":0.9},{"$f":"J336-(K336*J336)","v":{"v":12,"d":"12.0"}},{"$nulls":363},{"v":1103,"d":"R1,103.00"},null,null,{"v":735,"d":" 735"},0.5,{"$f":"(NO336*NP336)+NO336","v":1102.5}]
[]
[null,null,"8.3.5(a) PSDB","Services that are along the treanch"]
[]
[null,"D.5.11",null,"Water meters and valves","No.",{"$f":"F319","v":{"v":44,"d":" 44"}},{"$f":"L340","v":{"v":400,"d":"400.0"}},{"$f":"(E340 = CHAR(37)) * (F340*G340/100) + (E340 <> CHAR(37)) * (F340*G340)","v":{"v":17600,"d":"R17,600.00"}},null,{"v":4000,"d":"4,000.0"},{"$f":"K336","v":0.9},{"$f":"J340-(K340*J340)","v":{"v":400,"d":"400.0"}},{"$nulls":363},{"v":4,"d":"R4.00"}]
[]
[null,"D.5.12",null,"Stormwater kerb inlets and catchpit","No.",{"v":5,"d":" 5"},{"$f":"L342","v":{"v":250,"d":"250.0"}},{"$f":"(E342 = CHAR(37)) * (F342*G342/100) + (E342 <> CHAR(37)) * (F342*G342)","v":{"v":1250,"d":"R1,250.00"}},null,{"v":2500,"d":"2,500.0"},{"$f":"K340","v":0.9},{"$f":"J342-(K342*J342)","v":{"v":250,"d":"250.0"}},{"$nulls":363},{"v":5,"d":"R5.00"}]
[]
[2046,"D.6",null,"PARTICULAR ITEMS"]
[]
[2047,null,"8.3.4","Temporary Works: Control water inflow  from the ground to trench or any source, trench depth of  not more than 4,0m and width not more than 2,0m ",{"$nulls":372},{"$f":"H348+H350+H352","v":{"v":8184,"d":"R8,184.00"}},null,{"$f":"H309+H311+H313","v":{"v":16632,"d":"16 632"}},{"$f":"(NM346+NO346)/3","v":8272}]
[]
[2048,"D.6.1",null,"Provide equipment  or hire equipment  ","Sum",{"v":1,"d":" 1"},{"$f":"L348","v":{"v":5000,"d":"5,000.0"}},{"$f":"(E348 = CHAR(37)) * (F348*G348/100) + (E348 <> CHAR(37)) * (F348*G348)","v":{"v":5000,"d":"R5,000.00"}},null,{"v":50000,"d":"50,000.0"},{"$f":"K342","v":0.9},{"$f":"J348-(K348*J348)","v":{"v":5000,"d":"5,000.0"}},{"$nulls":363},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"}]
[]
[2049,"D.6.2",null,"Operate and maintain ","Days",{"$f":"F311","v":{"v":42,"d":" 42"}},{"$f":"L350","v":{"v":52,"d":"52.0"}},{"$f":"(E350 = CHAR(37)) * (F350*G350/100) + (E350 <> CHAR(37)) * (F350*G350)","v":{"v":2184,"d":"R2,184.00"}},null,{"v":520,"d":"520.0"},{"$f":"K348","v":0.9},{"$f":"J350-(K350*J350)","v":{"v":52,"d":"52.0"}},{"$nulls":363},{"v":210,"d":"R210.00"},null,null,{"$f":"8*5*(F138/2)","v":{"v":120,"d":" 120"}},0.5,{"$f":"(NO350*NP350)+NO350","v":180}]
[]
[2055,"D.6.3",null,"Remove equipment","Sum",{"v":1,"d":" 1"},{"$f":"L352","v":{"v":1000,"d":"1,000.0"}},{"$f":"(E352 = CHAR(37)) * (F352*G352/100) + (E352 <> CHAR(37)) * (F352*G352)","v":{"v":1000,"d":"R1,000.00"}},null,{"v":10000,"d":"10,000.0"},{"$f":"K350","v":0.9},{"$f":"J352-(K352*J352)","v":{"v":1000,"d":"1,000.0"}},{"$nulls":363},{"v":1,"d":"R1.00"},null,null,{"v":1,"d":" 1"},{"$f":"F350/30","v":1.4}]
[]
[null,"D.7",null,"COLLAPSING TREANCHES"]
[]
[null,"D.7.1","8.3.7","Additional lateral support between soft material and deep trenches."]
[]
[null,"D.7.1.1",null,"Exceeding 0,0 m but not exceeding 1,0 m","m²",{"$f":"O358","v":{"v":138,"d":"R138.00"}},{"$f":"L358","v":{"v":10,"d":"10.0"}},{"$f":"(E358 = CHAR(37)) * (F358*G358/100) + (E358 <> CHAR(37)) * (F358*G358)","v":{"v":1380,"d":"R1,380.00"}},null,{"v":100,"d":"100.0"},{"$f":"K352","v":0.9},{"$f":"J358-(K358*J358)","v":{"v":10,"d":"10.0"}},null,{"$f":"F229","v":{"v":46,"d":"R46.00"}},{"$f":"N358*3","v":{"v":138,"d":"R138.00"}},{"$nulls":360},{"v":846,"d":"R846.00"}]
[]
[null,"D.7.1.2",null,"Exceeding 1,0 m but not exceeding 2,0 m","m²",{"$f":"O360","v":{"v":8280,"d":"R8,280.00"}},{"$f":"L360","v":{"v":10,"d":"10.0"}},{"$f":"(E360 = CHAR(37)) * (F360*G360/100) + (E360 <> CHAR(37)) * (F360*G360)","v":{"v":82800,"d":"R82,800.00"}},null,{"v":100,"d":"100.0"},{"$f":"K358","v":0.9},{"$f":"J360-(K360*J360)","v":{"v":10,"d":"10.0"}},null,{"$f":"F231","v":{"v":2760,"d":"R2,760.00"}},{"$f":"N360*3","v":{"v":8280,"d":"R8,280.00"}},{"$nulls":360},{"v":2406,"d":"R2,406.00"}]
[]
[null,"D.7.1.3",null,"Exceeding 2,0 m but not exceeding 3,0 m","m²",{"$f":"O362","v":{"v":3261,"d":"R3,261.00"}},{"$f":"L362","v":{"v":10,"d":"10.0"}},{"$f":"(E362 = CHAR(37)) * (F362*G362/100) + (E362 <> CHAR(37)) * (F362*G362)","v":{"v":32610,"d":"R32,610.00"}},null,{"v":100,"d":"100.0"},{"$f":"K360","v":0.9},{"$f":"J362-(K362*J362)","v":{"v":10,"d":"10.0"}},null,{"v":1087,"d":"R1,087.00"},{"$f":"N362*3","v":{"v":3261,"d":"R3,261.00"}},{"$nulls":360},{"v":892,"d":"R892.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 3,0 m but not exceeding 4,0 m","m²",{"$f":"O364","v":{"v":1626,"d":"R1,626.00"}},{"$f":"L364","v":{"v":10,"d":"10.0"}},{"$f":"(E364 = CHAR(37)) * (F364*G364/100) + (E364 <> CHAR(37)) * (F364*G364)","v":{"v":16260,"d":"R16,260.00"}},null,{"v":100,"d":"100.0"},{"$f":"K362","v":0.9},{"$f":"J364-(K364*J364)","v":{"v":10,"d":"10.0"}},null,{"v":542,"d":"R542.00"},{"$f":"N364*3","v":{"v":1626,"d":"R1,626.00"}},{"$nulls":360},{"v":312,"d":"R312.00"}]
[]
[null,"D.7.1.4",null,"Exceeding 4,0 m but not exceeding 5,0 m","m²",{"$f":"O366","v":{"v":489,"d":"R489.00"}},{"$f":"L366","v":{"v":10,"d":"10.0"}},{"$f":"(E366 = CHAR(37)) * (F366*G366/100) + (E366 <> CHAR(37)) * (F366*G366)","v":{"v":4890,"d":"R4,890.00"}},null,{"v":100,"d":"100.0"},{"$f":"K364","v":0.9},{"$f":"J366-(K366*J366)","v":{"v":10,"d":"10.0"}},null,{"v":163,"d":"R163.00"},{"$f":"N366*3","v":{"v":489,"d":"R489.00"}}]
[{"$nulls":10},{"$f":"K365","v":0},{"$f":"J367-(K367*J367)","v":0}]
{"$rows_empty":26}
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H335:H393)","v":{"v":1297713.8,"d":"R1,297,713.80"}}]
[]
[null,{"$f":"B330","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B331","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[11328,"E","SANS\r\n1200 LD","SECTION E : SEWERS"]
[]
[11329,"E.1",null,"PIPEWORK"]
[]
[11330,null,"8.2.1","Supply, lay, joint, bed Class B and test SANS 966-1 uPVC Pipe Class 34 SDR 34 Heavy Duty sewer pipes with joints",{"$nulls":9},"Ward 01","Ward 02 Sewer","Ward 02 Water"]
[{"$nulls":377},"https://shop.agrico.co.za/pvc-heavy-duty-sewer-and-drainage-pipe-sdr-51.html",{"$f":"NO227","v":{"v":4107,"d":"4 107"}}]
[11331,"E.1.1",null,"110 mm diam.","m",{"v":0,"d":" 0"},{"$f":"L407","v":8.8},{"$f":"(E407 = CHAR(37)) * (F407*G407/100) + (E407 <> CHAR(37)) * (F407*G407)","v":{"v":0,"d":"R0.00"}},null,{"v":88,"d":"88.0"},{"$f":"K366","v":{"v":0.9,"d":"R0.90"}},{"$f":"J407-(K407*J407)","v":8.8},null,{"$f":"'[1]Ward 01_Plan1_SEWERLIST'!$G$61","v":{"v":813.21,"d":"R813.21"}},{"v":1965.1,"d":"R1,965.10"},{"v":1329.15,"d":"R1,329.15"},{"$nulls":359},{"v":162,"d":"R162.00"},null,{"$f":"530.9/6","v":88},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NO407*1","v":{"$error":"#REF!"}}]
[]
[11332,"E.1.2",null,"160 mm diam.","m",{"$f":"N407+O407","v":{"v":2778,"d":"2 778"}},{"v":100,"d":"100.0"},{"$f":"(E409 = CHAR(37)) * (F409*G409/100) + (E409 <> CHAR(37)) * (F409*G409)","v":{"v":277800,"d":"R277,800.00"}},null,{"v":186,"d":"186.0"},{"$f":"K407","v":{"v":0.9,"d":"R0.90"}},{"$f":"J409-(K409*J409)","v":18.6},{"$nulls":363},{"v":72,"d":"R72.00"},null,{"$f":"1117/6","v":186},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"NO409*1","v":{"$error":"#REF!"}}]
[]
[11334,null,"8.2.2","Extra-over for specials",{"$nulls":374},{"$f":"SUM(NO407:NO410)","v":{"$error":"#REF!"}},{"$f":"SUM(NP407:NP410)","v":{"$error":"#REF!"}},{"$f":"NP411-NO411","v":{"$error":"#REF!"}}]
[]
[11346,"E.1.10",null,"110 mm diam.","m",{"$f":"F407*0.15","v":{"v":0,"d":" 0"}},{"$f":"L413","v":8.8},{"$f":"(E413 = CHAR(37)) * (F413*G413/100) + (E413 <> CHAR(37)) * (F413*G413)","v":{"v":0,"d":"R0.00"}},null,{"v":88,"d":"88.0"},{"$f":"K409","v":{"v":0.9,"d":"R0.90"}},{"$f":"J413-(K413*J413)","v":8.8},{"$nulls":363},{"v":57,"d":"R57.00"}]
[]
[11347,"E.1.11",null,"160 mm diam.","m",{"$f":"F409*0.15","v":{"v":417,"d":" 417"}},{"v":100,"d":"100.0"},{"$f":"(E415 = CHAR(37)) * (F415*G415/100) + (E415 <> CHAR(37)) * (F415*G415)","v":{"v":41700,"d":"R41,700.00"}},null,{"v":186,"d":"186.0"},{"$f":"K413","v":{"v":0.9,"d":"R0.90"}},{"$f":"J415-(K415*J415)","v":18.6},{"$nulls":363},{"v":25,"d":"R25.00"}]
[]
[11335,"E.2","1200 LD","MANHOLES, ETD. "]
[]
[11355,null,"8.2.3","1000mm Precast Manholes to complete with Type 4 cover, frame and access steps for depths over and up to",{"$nulls":9},"Ward 01","Ward 02 Sewer","Total",{"$nulls":363},1.6,1.05]
[]
[11336,"E.2.1",null,"0 m - 1,0 m","No.",{"$f":"P421","v":{"v":40,"d":" 40"}},{"$f":"L421","v":{"v":550,"d":"550.0"}},{"$f":"(E421 = CHAR(37)) * (F421*G421/100) + (E421 <> CHAR(37)) * (F421*G421)","v":{"v":22000,"d":"R22,000.00"}},null,{"v":5500,"d":"5,500.0"},{"$f":"K415","v":{"v":0.9,"d":"R0.90"}},{"$f":"J421-(K421*J421)","v":{"v":550,"d":"550.0"}},null,{"v":0,"d":"R0.00"},{"v":40,"d":"R40.00"},{"$f":"O421+N421","v":{"v":40,"d":"R40.00"}},{"$nulls":359},{"v":19,"d":"R19.00"},null,null,{"v":18,"d":"18.0000"},{"$f":"NO421*$NQ$419","v":{"v":19,"d":"R19"}}]
[]
[11337,"E.2.2",null,"1,0 m-2,0 m","No.",{"$f":"P423","v":{"v":30,"d":" 30"}},{"$f":"L423","v":{"v":750,"d":"750.0"}},{"$f":"(E423 = CHAR(37)) * (F423*G423/100) + (E423 <> CHAR(37)) * (F423*G423)","v":{"v":22500,"d":"R22,500.00"}},null,{"v":7500,"d":"7,500.0"},{"$f":"K421","v":{"v":0.9,"d":"R0.90"}},{"$f":"J423-(K423*J423)","v":{"v":750,"d":"750.0"}},null,{"$f":"3+13+6+1","v":{"v":23,"d":"R23.00"}},{"v":7,"d":"R7.00"},{"$f":"O423+N423","v":{"v":30,"d":"R30.00"}},{"$nulls":359},{"v":35,"d":"R35.00"},null,null,{"v":33,"d":"33.0000"},{"$f":"NO423*$NQ$419","v":{"v":35,"d":"R35"}}]
[]
[11338,"E.2.3",null,"2,0 m -3,0 m","No.",{"$f":"P425","v":{"v":8,"d":" 8"}},{"$f":"L425","v":{"v":950,"d":"950.0"}},{"$f":"(E425 = CHAR(37)) * (F425*G425/100) + (E425 <> CHAR(37)) * (F425*G425)","v":{"v":7600,"d":"R7,600.00"}},null,{"v":9500,"d":"9,500.0"},{"$f":"K423","v":{"v":0.9,"d":"R0.90"}},{"$f":"J425-(K425*J425)","v":{"v":950,"d":"950.0"}},null,{"v":7,"d":"R7.00"},{"v":1,"d":"R1.00"},{"$f":"O425+N425","v":{"v":8,"d":"R8.00"}},{"$nulls":359},{"v":10,"d":"R10.00"},null,null,{"v":6,"d":"6.0000"},{"$f":"NO425*$NP$419","v":{"v":10,"d":"R10"}}]
[]
[11349,"E.2.4",null,"3,0 m - 4,0 m","No.",{"$f":"P427","v":{"v":2,"d":" 2"}},{"$f":"L427","v":{"v":1200,"d":"1,200.0"}},{"$f":"(E427 = CHAR(37)) * (F427*G427/100) + (E427 <> CHAR(37)) * (F427*G427)","v":{"v":2400,"d":"R2,400.00"}},null,{"v":12000,"d":"12,000.0"},{"$f":"K425","v":{"v":0.9,"d":"R0.90"}},{"$f":"J427-(K427*J427)","v":{"v":1200,"d":"1,200.0"}},null,{"v":0,"d":"R0.00"},{"v":2,"d":"R2.00"},{"$f":"O427+N427","v":{"v":2,"d":"R2.00"}},{"$nulls":359},{"v":3,"d":"R3.00"},null,null,{"v":2,"d":"2.0000"},{"$f":"NO427*$NP$419","v":{"v":3,"d":"R3"}}]
[{"$nulls":378},{"$f":"SUM(NO421:NO427)","v":{"v":59,"d":"59.0000"}},{"$f":"SUM(NP421:NP427)","v":{"v":67,"d":"67.0000"}},{"$f":"NO428-NP428","v":{"v":-8,"d":"-8.0000"}}]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"$f":"P429","v":{"v":3,"d":" 3"}},{"$f":"L429","v":{"v":1350,"d":"1,350.0"}},{"$f":"(E429 = CHAR(37)) * (F429*G429/100) + (E429 <> CHAR(37)) * (F429*G429)","v":{"v":4050,"d":"R4,050.00"}},null,{"v":13500,"d":"13,500.0"},{"$f":"K427","v":{"v":0.9,"d":"R0.90"}},{"$f":"J429-(K429*J429)","v":{"v":1350,"d":"1,350.0"}},null,{"v":0,"d":"R0.00"},{"v":3,"d":"R3.00"},{"$f":"O429+N429","v":{"v":3,"d":"R3.00"}}]
[]
[11339,null,"8.2.4","Extra-over for construction of backdrops and ramps including extra excavation, formwork, joints, etD.for depths over and up to"]
[]
[11351,"E.2.5",null,"0 m - 1,0 m","No.",{"v":4,"d":" 4"},{"$f":"L433","v":{"v":550,"d":"550.0"}},{"$f":"(E433 = CHAR(37)) * (F433*G433/100) + (E433 <> CHAR(37)) * (F433*G433)","v":{"v":2200,"d":"R2,200.00"}},null,{"v":5500,"d":"5,500.0"},{"$f":"K429","v":{"v":0.9,"d":"R0.90"}},{"$f":"J433-(K433*J433)","v":{"v":550,"d":"550.0"}},null,{"$f":"F421*0.1","v":{"v":4,"d":"R4.00"}},{"$nulls":361},{"v":7,"d":"R7.00"}]
[]
[11352,"E.2.6",null,"1,0 m-2,0 m","No.",{"v":3,"d":" 3"},{"$f":"L435","v":{"v":750,"d":"750.0"}},{"$f":"(E435 = CHAR(37)) * (F435*G435/100) + (E435 <> CHAR(37)) * (F435*G435)","v":{"v":2250,"d":"R2,250.00"}},null,{"v":7500,"d":"7,500.0"},{"$f":"K433","v":{"v":0.9,"d":"R0.90"}},{"$f":"J435-(K435*J435)","v":{"v":750,"d":"750.0"}},null,{"$f":"F423*0.1","v":{"v":3,"d":"R3.00"}},{"$nulls":361},{"v":12,"d":"R12.00"}]
[]
[11353,"E.2.7",null,"2,0 m -3,0 m","No.",{"v":2,"d":" 2"},{"$f":"L437","v":{"v":950,"d":"950.0"}},{"$f":"(E437 = CHAR(37)) * (F437*G437/100) + (E437 <> CHAR(37)) * (F437*G437)","v":{"v":1900,"d":"R1,900.00"}},null,{"v":9500,"d":"9,500.0"},{"$f":"K435","v":{"v":0.9,"d":"R0.90"}},{"$f":"J437-(K437*J437)","v":{"v":950,"d":"950.0"}},null,{"$f":"F425*0.1","v":{"v":0.8,"d":"R0.80"}},{"$nulls":361},{"v":4,"d":"R4.00"}]
[]
[11354,"E.2.8",null,"3,0 m - 4,0 m","No.",{"v":1,"d":" 1"},{"$f":"L439","v":{"v":1200,"d":"1,200.0"}},{"$f":"(E439 = CHAR(37)) * (F439*G439/100) + (E439 <> CHAR(37)) * (F439*G439)","v":{"v":1200,"d":"R1,200.00"}},null,{"v":12000,"d":"12,000.0"},{"$f":"K437","v":{"v":0.9,"d":"R0.90"}},{"$f":"J439-(K439*J439)","v":{"v":1200,"d":"1,200.0"}},null,{"$f":"F427*0.1","v":{"v":0.2,"d":"R0.20"}},{"$nulls":361},{"v":1,"d":"R1.00"}]
[]
[{"$nulls":3},"4,0 m - 5,0 m","No.",{"v":1,"d":" 1"},{"$f":"L441","v":{"v":1350,"d":"1,350.0"}},{"$f":"(E441 = CHAR(37)) * (F441*G441/100) + (E441 <> CHAR(37)) * (F441*G441)","v":{"v":1350,"d":"R1,350.00"}},null,{"$f":"J429","v":{"v":13500,"d":"13,500.0"}},{"$f":"K439","v":{"v":0.9,"d":"R0.90"}},{"$f":"J441-(K441*J441)","v":{"v":1350,"d":"1,350.0"}},null,{"$f":"F429*0.1","v":{"v":0.3,"d":"R0.30"}}]
[]
[11340,"E.3",null,"CONCRETE BASES & BENCING",{"$nulls":9},{"$f":"SUM(F421:F429+F433:F441)","v":{"v":94,"d":"R94.00"}},{"$nulls":364},{"$f":"3.14*1.1^2","v":{"v":4,"d":" 4"}}]
[{"$nulls":6},{"$f":"L444","v":0}]
[11341,"E.3.1",null,"Class 20/19 concrete base cast on levelled  surface minimum 100mm thick ","m³",{"$f":"N445*1.15","v":{"v":25,"d":" 25"}},{"v":200,"d":"200.0"},{"$f":"(E445 = CHAR(37)) * (F445*G445/100) + (E445 <> CHAR(37)) * (F445*G445)","v":{"v":5000,"d":"R5,000.00"}},null,{"v":2000,"d":"2,000.0"},{"$f":"K441","v":{"v":0.9,"d":"R0.90"}},{"$f":"J445-(K445*J445)","v":{"v":200,"d":"200.0"}},null,{"$f":"((3.14*0.5^2)*0.3)*N443","v":{"v":22.14,"d":"R22.14"}},{"$nulls":361},{"v":268,"d":"R268.00"},null,null,{"$f":"NO443*(F421+F423+F425+F427)","v":320}]
[]
[11342,"E.3.2",null,"Class 20/19 concrete benching including  channelling with steel float finish ","m³",{"$f":"N445","v":{"v":22,"d":" 22"}},{"$f":"L447","v":{"v":200,"d":"200.0"}},{"$f":"(E447 = CHAR(37)) * (F447*G447/100) + (E447 <> CHAR(37)) * (F447*G447)","v":{"v":4400,"d":"R4,400.00"}},null,{"v":2000,"d":"2,000.0"},{"$f":"K445","v":{"v":0.9,"d":"R0.90"}},{"$f":"J447-(K447*J447)","v":{"v":200,"d":"200.0"}},{"$nulls":363},{"v":268,"d":"R268.00"}]
[]
[11356,"E.4",null,"RAISING OR LOWERING OF EXISTING MANHOLES"]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H401:H450)","v":{"v":396350,"d":"R396,350.00"}}]
[]
[null,{"$f":"B396","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B397","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 LD : SEWERS"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H451","v":{"v":396350,"d":"R396,350.00"}}]
[11357,null,null,"Raise/lower precast manholes, all types"]
[]
[11358,"E.4.1",null,"Raise/lower 0 m up to 0,5 m ","No.",{"v":3,"d":" 3"},{"$f":"L461","v":{"v":240,"d":"240.0"}},{"$f":"(E461 = CHAR(37)) * (F461*G461/100) + (E461 <> CHAR(37)) * (F461*G461)","v":{"v":720,"d":"R720.00"}},null,{"v":2400,"d":"2,400.0"},{"$f":"K447","v":{"v":0.9,"d":"R0.90"}},{"$f":"J461-(K461*J461)","v":{"v":240,"d":"240.0"}},{"$nulls":363},{"v":3,"d":"R3.00"}]
[]
[11359,"E.4.2",null,"Raise/lower 0,5 m up to 1,0 m  ","No.",{"v":5,"d":" 5"},{"$f":"L463","v":{"v":280,"d":"280.0"}},{"$f":"(E463 = CHAR(37)) * (F463*G463/100) + (E463 <> CHAR(37)) * (F463*G463)","v":{"v":1400,"d":"R1,400.00"}},null,{"v":2800,"d":"2,800.0"},{"$f":"K461","v":{"v":0.9,"d":"R0.90"}},{"$f":"J463-(K463*J463)","v":{"v":280,"d":"280.0"}},{"$nulls":363},{"v":15,"d":"R15.00"}]
[]
[11360,"E.4.3",null,"Raise/lower 1,0 m up to 1,5 m  ","No.",{"v":0,"d":" 0"},{"$f":"L465","v":{"v":350,"d":"350.0"}},{"$f":"(E465 = CHAR(37)) * (F465*G465/100) + (E465 <> CHAR(37)) * (F465*G465)","v":{"v":0,"d":"R0.00"}},null,{"v":3500,"d":"3,500.0"},{"$f":"K463","v":{"v":0.9,"d":"R0.90"}},{"$f":"J465-(K465*J465)","v":{"v":350,"d":"350.0"}},{"$nulls":363},{"v":5,"d":"R5.00"},{"$f":"SUM(F461:F465)","v":{"v":8,"d":" 8"}}]
[]
[11345,"E.5",null,"SUNDRIES"]
[{"$nulls":378},{"$f":"NO227","v":{"v":4107,"d":"4 107"}}]
[11325,"E.5.1","8.2.9","Marker posts, complete, installed at 200m spacing","No.",{"$f":"O289/400","v":{"v":11,"d":" 11"}},{"$f":"L469","v":{"v":150,"d":"150.0"}},{"$f":"(E469 = CHAR(37)) * (F469*G469/100) + (E469 <> CHAR(37)) * (F469*G469)","v":{"v":1650,"d":"R1,650.00"}},null,{"v":1500,"d":"1,500.0"},{"$f":"K465","v":{"v":0.9,"d":"R0.90"}},{"$f":"J469-(K469*J469)","v":{"v":150,"d":"150.0"}},{"$nulls":363},{"v":15,"d":"R15.00"},null,null,{"$f":"NO468/150","v":{"v":27,"d":" 27"}}]
[{"$nulls":378},{"$f":"51.544+66.947+76.489+11.56+71.503+51.925+49.77+49.77+49.777+17.985+17.985+30.666+37.594+565","v":1148.515}]
[11326,"E.5.2",null,"A4 Bidim Geotextile","m²",{"$f":"P471","v":{"v":6345,"d":"6 345"}},{"$f":"L471","v":2.5},{"$f":"(E471 = CHAR(37)) * (F471*G471/100) + (E471 <> CHAR(37)) * (F471*G471)","v":{"v":15862.5,"d":"R15,862.50"}},null,{"v":25,"d":"25.0"},{"$f":"K469","v":{"v":0.9,"d":"R0.90"}},{"$f":"J471-(K471*J471)","v":2.5},null,{"$f":"F176","v":{"v":4107,"d":"R4,107.00"}},{"$f":"N471*0.15","v":{"v":616.05,"d":"R616.05"}},{"$f":"O471*10.3","v":{"v":6345.32,"d":"R6,345.32"}},{"$nulls":359},{"v":4479,"d":"R4,479.00"},null,null,{"$f":"NO470*(0.3+1.5+0.3+1.5+0.3)","v":{"v":4479,"d":"4 479"}}]
[]
[null,"E.5.3",null,"Circular manhole steel cover for manholes within the road, (type 4 rotating system manhole cover & frame).","No.",{"v":4,"d":" 4"},{"v":750,"d":"750.0"},{"$f":"(E473 = CHAR(37)) * (F473*G473/100) + (E473 <> CHAR(37)) * (F473*G473)","v":{"v":3000,"d":"R3,000.00"}},null,{"v":7500,"d":"7,500.0"},{"$f":"K471","v":{"v":0.9,"d":"R0.90"}},{"$f":"J473-(K473*J473)","v":{"v":750,"d":"750.0"}},{"$nulls":363},{"v":2,"d":"R2.00"}]
[]
[11882,null,null,"House Connections for all the toilets available within the households, e.g outside toilet and indoor toilet, including all required material as per drawing."]
[]
[11883,"E.5.4",null," 110mm x 160mm ","No.",{"$f":"'[4]DISCHARGE '!$C$128","v":{"v":176,"d":" 176"}},{"$f":"L477","v":{"v":350,"d":"350.0"}},{"$f":"(E477 = CHAR(37)) * (F477*G477/100) + (E477 <> CHAR(37)) * (F477*G477)","v":{"v":61600,"d":"R61,600.00"}},null,{"v":3500,"d":"3,500.0"},{"$f":"K473","v":{"v":0.9,"d":"R0.90"}},{"$f":"J477-(K477*J477)","v":{"v":350,"d":"350.0"}},{"$nulls":363},{"v":43,"d":"R43.00"}]
[null,"E.8","PSLD 8.2.13","Connecting the existing manholes to the proposed outfall pipe manholes, regardless of the pipe size,depth and pipe typF.","number",{"v":23,"d":" 23"},{"v":5000,"d":"5,000.0"},{"$f":"(E478 = CHAR(37)) * (F478*G478/100) + (E478 <> CHAR(37)) * (F478*G478)","v":{"v":115000,"d":"R115,000.00"}},{"$nulls":367},{"v":23,"d":"R23.00"}]
[]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H458:H480)","v":{"v":595582.5,"d":"R595,582.50"}}]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},"SANS 1200 G : CONCRETE (STRUCTURAL)"]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[null,"E","SANS\n1200 G","SECTION E: WATER PIPELINES"]
[]
[null,"F.1","8.3.2","Supply, lay and bed on class B bedding, complete with couplings:"]
[]
[null,"F.1.1","8.3.2(a)","HDPE type 4 class 16 pipes:",{"$nulls":371},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NM491*1.15","v":654.0625}]
[]
[null,"F.1.1.1",null,"75mm diameter","m",257,{"v":220,"d":"220.0"},{"$f":"(E493 = CHAR(37)) * (F493*G493/100) + (E493 <> CHAR(37)) * (F493*G493)","v":{"v":56540,"d":"R56,540.00"}},null,{"v":0,"d":"R0.00"},{"$nulls":365},{"v":654,"d":"R654.00"},{"$f":"25*6.5*3.5","v":568.75},null,{"$f":"NM493*1.15","v":654.0625}]
[]
[null,"F.1.2","8.2.2","Extra over items 210.01 to 210.04 for the supplying, laying, and bedding of HDPE specials complete with couplings:"]
[{"$nulls":378},{"$f":"F493","v":{"v":257,"d":" 257"}}]
[null,"F.1.2.1",null,"45° bends:","no.",{"v":2,"d":" 2"},{"v":220,"d":"220.0"},{"$f":"(E497 = CHAR(37)) * (F497*G497/100) + (E497 <> CHAR(37)) * (F497*G497)","v":{"v":440,"d":"R440.00"}},{"$nulls":367},{"v":294,"d":"R294.00"}]
[{"$nulls":378},0.45,{"$f":"$NO$496*NO498","v":115.65}]
[null,"F.1.2.3",null,"90° bends:","no.",{"v":1,"d":" 1"},{"v":300,"d":"300.0"},{"$f":"(E499 = CHAR(37)) * (F499*G499/100) + (E499 <> CHAR(37)) * (F499*G499)","v":{"v":300,"d":"R300.00"}},{"$nulls":367},{"v":229,"d":"R229.00"}]
[{"$nulls":378},0.35,{"$f":"$NO$496*NO500","v":89.95}]
[null,"F.1.2.3",null,"Tees: 75 mm dia x 75 mm dia ","no.",{"v":1,"d":" 1"},{"v":340,"d":"340.0"},{"$f":"(E501 = CHAR(37)) * (F501*G501/100) + (E501 <> CHAR(37)) * (F501*G501)","v":{"v":340,"d":"R340.00"}},{"$nulls":367},{"v":98,"d":"R98.00"}]
[{"$nulls":378},0.15,{"$f":"$NO$496*NO502","v":38.55}]
[null,"F.1.2.4",null,"End caps:","no.",{"v":3,"d":" 3"},{"v":380,"d":"380.0"},{"$f":"(E503 = CHAR(37)) * (F503*G503/100) + (E503 <> CHAR(37)) * (F503*G503)","v":{"v":1140,"d":"R1,140.00"}},{"$nulls":367},{"v":33,"d":"R33.00"}]
[{"$nulls":378},0.05,{"$f":"$NO$496*NO504","v":12.85}]
[null,"F.1.2.5",null,"22,5° bends:","no.",{"v":2,"d":" 2"},{"v":380,"d":"380.0"},{"$f":"(E505 = CHAR(37)) * (F505*G505/100) + (E505 <> CHAR(37)) * (F505*G505)","v":{"v":760,"d":"R760.00"}}]
[]
[null,"F.1.3","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of plain-ended gate valves, including coupling, fittings",{"$nulls":371},{"v":56,"d":"R56.00"},{"$f":"25*6.5*0.3","v":48.75},null,{"$f":"NM507*1.15","v":56.0625},{"$f":"SUM(NP498:NP504)","v":{"v":257,"d":"257.00"}}]
[{"$nulls":378},{"$f":"NO485*0.15*3","v":0}]
[null,"F.1.3.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"v":4400,"d":"R4,400.00"}]
[]
[null,"F.1.4","8.2.3","Extra over items 210.01 to 210.04 for supplying, fixing and bedding of non-return valves, including coupling, fittings."]
[]
[null,"F.1.4.1",null,"75 mm dia","no.",{"v":2,"d":" 2"},{"v":2200,"d":"2,200.0"},{"v":4400,"d":"R4,400.00"}]
[]
[null,"F.2","8.2.8","Recover old pipelines:"]
[]
[null,"F.2.1",null,"Excavate carefully, lift, recover and deliver to store, pipes, fittings and special in the following depth ranges:",{"$nulls":371},{"v":150,"d":"R150.00"},{"$f":"25*10*0.5","v":125},null,{"$f":"NM517*1.2","v":150}]
[]
[null,"F.2.1.1",null,"Up to 1,0 m      ","m³",150,{"$f":"80*0.5","v":{"v":40,"d":"40.0"}},{"$f":"(E519 = CHAR(37)) * (F519*G519/100) + (E519 <> CHAR(37)) * (F519*G519)","v":{"v":6000,"d":"R6,000.00"}}]
[]
[null,"F.2.1.2",null,"Over 1,0 m up to 2,0 m    ","m³",150,{"v":60,"d":"60.0"},{"$f":"(E521 = CHAR(37)) * (F521*G521/100) + (E521 <> CHAR(37)) * (F521*G521)","v":{"v":9000,"d":"R9,000.00"}}]
[]
[null,"F.2.2",null,"Test recovered pipes on Site before relaying","no.",{"$f":"[3]QUANTITIES!$D$3/12","v":61},{"v":580,"d":"580.0"},{"$f":"(E523 = CHAR(37)) * (F523*G523/100) + (E523 <> CHAR(37)) * (F523*G523)","v":{"v":35380,"d":"R35,380.00"}},{"$nulls":367},{"v":286,"d":"R286.00"},{"$f":"(2.1*1.7*1.35*3)+(20*10*0.5)","v":114.4585},null,{"$f":"NM523*2.5","v":286.14625}]
[]
[null,"F.2.3",null,"Relay pipeline            ","m",{"$f":"[3]QUANTITIES!$D$3","v":735},{"v":320,"d":"320.0"},{"$f":"(E525 = CHAR(37)) * (F525*G525/100) + (E525 <> CHAR(37)) * (F525*G525)","v":{"v":235200,"d":"R235,200.00"}},{"$nulls":367},{"v":1738,"d":"R1,738.00"},{"$f":"(1.35+10+1.35+1.2)*25","v":347.5},null,{"$f":"NM525*5","v":1737.5}]
[]
[null,"F.3","8.2.16","Standpipes complete:"]
[]
[null,"F.3.1","8.2.2","House connection and Stanpipes"]
[]
[null,"F.3.1.1",null,"40mm Water meter and 25mm dia Stanpipe as per detailed drawings. ","no.",15,{"v":1800,"d":"1,800.0"},{"$f":"(E531 = CHAR(37)) * (F531*G531/100) + (E531 <> CHAR(37)) * (F531*G531)","v":{"v":27000,"d":"R27,000.00"}},{"$nulls":367},{"v":53,"d":"R53.00"},{"$f":"(((0.3+0.4)*2.5)*2)*3","v":10.5},null,{"$f":"NM531*5","v":52.5},null,null,{"$f":"(5.5*2.5*1.5)*3","v":61.875}]
[]
[null,"F.4","8.2.17","Marker blocks:"]
[]
[null,"F.4.2.1",null,"Type 1 (Drawing No . . . . .)    ","no.",{"$f":"[3]QUANTITIES!$D$6/100","v":13},{"v":120,"d":"120.0"},{"$f":"(E535 = CHAR(37)) * (F535*G535/100) + (E535 <> CHAR(37)) * (F535*G535)","v":{"v":1560,"d":"R1,560.00"}},{"$nulls":367},{"v":5,"d":"R5.00"},{"$f":"0.3*0.4*3","v":0.36},null,{"$f":"NM535*1.15","v":0.414}]
[]
[null," Total Carried Forward",{"$nulls":5},{"$f":"SUM(H491:H536)","v":{"v":382460,"d":"R382,460.00"}}]
[null,{"$f":"B482","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B483","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":7},{"$f":"H485","v":"SANS 1200 G : CONCRETE (STRUCTURAL)"}]
[null,"ITEM\nNO","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","AMOUNT \n(RANDS)",{"$nulls":367},"QTY"]
[null," Brought Forward",{"$nulls":5},{"$f":"H537","v":{"v":382460,"d":"R382,460.00"}}]
[null,"F.5","8.2.18","Connection to existing main supply "]
[]
[null,"F.5.1","8.4.2","Connection to the Elevated Tank, creating and 75mm diameter outlet, including supply and install a gate valve, coupling and fittings to size. Construction of the chamber, watertighnes Test for the Tank","no.",1,{"v":45000,"d":"45,000.0"},{"$f":"(E546 = CHAR(37)) * (F546*G546/100) + (E546 <> CHAR(37)) * (F546*G546)","v":{"v":45000,"d":"R45,000.00"}}]
[]
[null,"F.5.2",null,"Construction of the gate valve and the non-return chamber at the Reservoir, including supply and installation of the gate valve, non reture, coupling, fitting and pipe.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E548 = CHAR(37)) * (F548*G548/100) + (E548 <> CHAR(37)) * (F548*G548)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.3",null,"Connection to the existing 75 mm diameter pipeline, including breaking into the network and installation of a 75 mm equal tee with appropriate couplings. The works shall also include the installation of a 75 mm gate valve and non-return valve, together with the construction of a valve chamber.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E550 = CHAR(37)) * (F550*G550/100) + (E550 <> CHAR(37)) * (F550*G550)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null,"F.5.3",null,"Provision shall be made for the execution of works adjacent to the reservoir and on elevated structures at the Engineer's Instruction, including the testing of the structural integrity of the tanks as well as the performance of water-tightness tests to verify the tanks’ compliance with design and operational requirements.","no.",1,{"v":35000,"d":"35,000.0"},{"$f":"(E552 = CHAR(37)) * (F552*G552/100) + (E552 <> CHAR(37)) * (F552*G552)","v":{"v":35000,"d":"R35,000.00"}}]
[]
[null," Total Carried Forward To Summary",{"$nulls":5},{"$f":"SUM(H543:H553)","v":{"v":532460,"d":"R532,460.00"}}]
[]
[null,{"$f":"B453","v":"CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"}]
[null,{"$f":"B454","v":"CONTRACT NO. T05/2026"}]
[null,"SCHEDULE OF QUANTITIES"]
[{"$nulls":3},"SUMMARY OF SECTIONS"]
[null," ","SECTION","DESCRIPTION",{"$nulls":3},"AMOUNT \n(RANDS)"]
[null,null,"A","PRELIMINARY AND GENERAL",{"$nulls":3},{"$f":"H114","v":{"v":231900,"d":"R231,900.00"}},{"$f":"I573*0.12","v":{"v":417391.3,"d":"R417,391.30"}},{"$nulls":367},{"$f":"NM571*0.12","v":{"v":357511.36,"d":"R357,511.36"}},{"$f":"H561-NM561","v":{"v":-125611.36,"d":"-R125,611.36"}}]
[]
[null,null,"B","PRIME COST ITEMS",{"$nulls":3},{"$f":"H165","v":{"v":214919.25,"d":"R214,919.25"}}]
[]
[null,null,"C","SITE CLEARANCE",{"$nulls":3},{"$f":"H216","v":{"v":553505,"d":"R553,505.00"}},{"$f":"I573-I561","v":{"v":3060869.57,"d":"R3,060,869.57"}},{"$nulls":4},{"$f":"I565/3","v":{"v":1020289.86,"d":"R1,020,289.86"}}]
[{"$nulls":13},{"$f":"SUM(H565:H571)","v":{"v":2979261.3,"d":"R2,979,261.30"}},{"$f":"N566-I565","v":{"v":-81608.27,"d":"-R81,608.27"}}]
[null,null,"D","PIPE TRENCHES",{"$nulls":3},{"$f":"H394","v":{"v":1297713.8,"d":"R1,297,713.80"}}]
[]
[null,null,"E","SEWERS",{"$nulls":3},{"$f":"H481","v":{"v":595582.5,"d":"R595,582.50"}}]
[]
[null,null,"F","WATER",{"$nulls":3},{"$f":"H554","v":{"v":532460,"d":"R532,460.00"}},{"$nulls":368},{"$f":"SUM(H565:H571)","v":{"v":2979261.3,"d":"R2,979,261.30"}}]
[]
[null,null,"Sub-Total 1",{"$nulls":4},{"$f":"SUM(H561:H572)","v":{"v":3426080.55,"d":"R3,426,080.55"}},{"$f":"I577/1.1","v":{"v":3478260.87,"d":"R3,478,260.87"}}]
[]
[null,null,"Add Contingencies @ 10%",{"$nulls":4},{"$f":"H573*0.1","v":{"v":342608.06,"d":"R342,608.06"}},{"$f":"I577-I573","v":{"v":347826.09,"d":"R347,826.09"}}]
[]
[null,null,"Sub-Total 2",{"$nulls":4},{"$f":"H573+H575","v":{"v":3768688.61,"d":"R3,768,688.61"}},{"$f":"I581/1.15","v":{"v":3826086.96,"d":"R3,826,086.96"}}]
[]
[null,null,"Add VAT @ 15%",{"$nulls":4},{"$f":"H577*0.15","v":{"v":565303.29,"d":"R565,303.29"}},{"$f":"I581-I577","v":{"v":573913.04,"d":"R573,913.04"}}]
[]
[null,null,"Total Cost Estimate",{"$nulls":4},{"$f":"H577+H579","v":{"v":4333991.9,"d":"R4,333,991.90"}},{"v":4400000,"d":"R4,400,000.00"},{"$f":"H581-I581","v":{"v":-66008.1,"d":"-R66,008.10"}},{"$nulls":368},{"$f":"H581/3500000","v":1.2382834}]
[]
[null,null,"PROFESSIONAL FEES"]
[]
[null,null,"Project Amount",{"$nulls":4},{"$f":"H577","v":{"v":3768688.61,"d":"R3,768,688.61"}},{"v":5000000,"d":"R5,000,000.00"}]
[]
[null,null,"Professional Fees: @ 12% Fee Adjustment",{"$nulls":4},{"$f":"H585*0.12","v":{"v":452242.63,"d":"R452,242.63"}},{"$nulls":368},{"$f":"H589+#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"1. Professional Fees @ 12% including supervision, monitoring, travelling and printing………………………………………………………………………………",{"$nulls":4},{"$f":"' CASH FLOW 1'!$G$31","v":{"v":254000,"d":"R254,000.00"}},{"$nulls":368},{"$f":"H589","v":{"v":254000,"d":"254,000.00"}}]
[]
[null,null,"2. Additional Services……………………………………………………………………………………………………………………………………………………………………..",{"$nulls":4},{"$f":"' CASH FLOW 1'!$B$34","v":{"v":45000,"d":"R45,000.00"}}]
[]
[null,null,"3. Recovarable Expences……………………………………………………………………………………………………………………………………………",{"$nulls":4},{"$f":"' CASH FLOW 1'!$E$42","v":{"v":206000,"d":"R206,000.00"}}]
[]
[null,null,"Sub-Total 1",{"$nulls":4},{"$f":"SUM(H589:H593)","v":{"v":505000,"d":"R505,000.00"}}]
[]
[null,null,"VALUE-ADDED TAX (VAT)"]
[]
[null,null,"Add VAT @ 15%",{"$nulls":4},{"$f":"H595*0.15","v":{"v":75750,"d":"R75,750.00"}}]
[]
[null,null,"TOTAL PROFESSIONAL FEES",{"$nulls":4},{"$f":"H599+H595","v":{"v":580750,"d":"R580,750.00"}}]
{"$rows_empty":51}
[{"$nulls":3},29]

{"sheet":" CASH FLOW 1","index":7,"n_rows":597,"n_cols":7,"rows_kept":597,"hidden":true,"merged":[[0,0,1,6],[2,0,3,6],[4,3,5,3],[4,4,5,5],[6,0,6,6],[13,1,13,3],[14,0,14,6],[21,0,21,6],[23,4,23,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[31,0,31,6],[42,0,42,6],[43,0,43,5],[44,0,44,5],[45,0,45,5],[46,0,46,5],[48,0,48,5],[50,0,50,5],[52,0,52,5],[54,0,54,5],[55,0,55,3],[55,4,55,6],[56,0,59,3],[56,4,59,5],[56,6,59,6],[60,0,60,1],[60,2,60,3],[60,4,60,5],[61,0,63,1],[61,2,63,3],[61,4,63,5],[61,6,63,6],[590,0,590,3],[590,4,590,5],[592,0,592,1]]}
["CASH FLOW PROJECTION"]
[]
["CONSTRUCTION OF SEWER RETICULATION IN VUKUZAHKE, WARD 1&2"]
[]
["Contract No.:","T05/2026",null,"Account No.:",null,null,"DATE:"]
["Job No.: PROFFESIONAL FEES CLAIM",1,{"$nulls":4},"2025-08-22"]
["ACCOUNT DETAILS"]
["CLIENT:","The Municipal Manager",null,null,"Payable To:","TMS Consulting Engineer and Project Management"]
[null,"DR PIXLEY KA ISAKA SEME LOCAL MUNICIPALITY",{"$nulls":3},"39A Emhke Street"]
[null,"Corner of Dr Nelson Mandela Drive and Adelaide Tambo Street",{"$nulls":3},"P.O Box 603"]
[null,"Volksrust",{"$nulls":3},"Nelspruit"]
[null,"2470",{"$nulls":3},"Mpumalanga"]
[{"$nulls":5},1200]
[null,"VAT No: "]
["APPOINMENT"]
["Project Amount incl VAT",{"v":5000000,"d":"R 5,000,000.00"}]
["Proffesional Fees %",{"$f":"B18/B16","v":{"v":0.12,"d":"R 0.12"}}]
["Appointment Amount incl VAT",{"v":580750,"d":"R 580,750.00"}]
["Appointment Amount Exc VAT",{"$f":"B18/1.15","v":{"v":505000,"d":"R 505,000.00"}}]
["Construction Amount Incl VAT",{"$f":"B16-B18","v":{"v":4419250,"d":"R 4,419,250.00"}}]
[]
["PROFESSIONAL FEES"]
["1. PROFESSION FEES",{"$nulls":5},{"$f":"B19-B34-E42","v":{"v":254000,"d":"R 254,000.00"}}]
["Description",null,null,"Running Total","Previous Payment",null,"Amount Due"]
["Inception",{"$f":"$G$23*C25","v":{"v":12700,"d":"R 12,700.00"}},{"v":0.05,"d":"5%"},{"$f":"E25+G25","v":{"v":12700,"d":"R 12,700.00"}},0,null,{"$f":"B25-E25","v":{"v":12700,"d":"R 12,700.00"}}]
["Concept And Viability",{"v":63500,"d":"R 63,500.00"},{"v":0.25,"d":"25%"},{"v":63500,"d":"R 63,500.00"},0,null,{"$f":"B26-E26","v":{"v":63500,"d":"R 63,500.00"}}]
["Design Development",{"v":63500,"d":"R 63,500.00"},{"v":0.25,"d":"25%"},{"v":63500,"d":"R 63,500.00"},0,null,{"$f":"B27-E27","v":{"v":63500,"d":"R 63,500.00"}}]
["Documentation And Procurement",{"v":63500,"d":"R 63,500.00"},{"v":0.25,"d":"25%"},{"v":63500,"d":"R 63,500.00"},0,null,{"$f":"B28-E28","v":{"v":63500,"d":"R 63,500.00"}}]
["Contract Administration And Inspection",{"v":38100,"d":"R 38,100.00"},{"v":0.15,"d":"15%"},{"v":38100,"d":"R 38,100.00"},0,null,{"$f":"B29","v":{"v":38100,"d":"R 38,100.00"}}]
["Close Out",{"$f":"$G$23*C30","v":{"v":12700,"d":"R 12,700.00"}},{"v":0.05,"d":"5%"},{"v":12700,"d":"R 12,700.00"},0,null,{"$f":"B30","v":{"v":12700,"d":"R 12,700.00"}}]
["TOTAL",{"$f":"SUM(B25:B30)","v":{"v":254000,"d":"R 254,000.00"}},{"$f":"SUM(C25:C30)","v":{"v":1,"d":"100%"}},{"$f":"SUM(D25:D30)","v":{"v":254000,"d":"R 254,000.00"}},0,null,{"$f":"SUM(G25:G30)","v":{"v":254000,"d":"R 254,000.00"}}]
["BREAKDOWNS"]
["DESCRIPTION","UNIT","QTY","RATE","Amount","Previous Payment","TOTAL          CLAIM"]
["2. CONSTRUCTION MONITORING EXPENSES",{"v":45000,"d":"R45,000.00"}]
["Supervision @ R45,000.00/ Month","Months",6,{"$f":"B34/6","v":{"v":7500,"d":"R 7,500.00"}},{"$f":"D35*C35","v":{"v":45000,"d":"R 45,000.00"}},null,{"$f":"E35-F35","v":{"v":45000,"d":"R 45,000.00"}}]
["Total:",{"$nulls":3},{"$f":"E35","v":{"v":45000,"d":"R 45,000.00"}},null,{"$f":"G35","v":{"v":45000,"d":"R 45,000.00"}}]
["3.RECOVERABLE EXPENSES"]
["Dtailed Survey","Prov. Sum",1,{"v":50000,"d":"R50,000.00"},{"$f":"D38*C38","v":{"v":50000,"d":"R 50,000.00"}},null,{"$f":"E38-F38","v":{"v":50000,"d":"R 50,000.00"}}]
["Geotechnical Investigation","Prov. Sum",1,{"v":50000,"d":"R50,000.00"},{"$f":"D39*C39","v":{"v":50000,"d":"R 50,000.00"}},null,{"$f":"E39-F39","v":{"v":50000,"d":"R 50,000.00"}}]
["Electrical Wayleave Application","Prov. Sum",1,{"v":10000,"d":"R10,000.00"},{"$f":"D40*C40","v":{"v":10000,"d":"R 10,000.00"}},null,{"v":10000,"d":"R 10,000.00"}]
["Documantation and Travelling","Months",{"$f":"C35","v":6},{"v":16000,"d":"R16,000.00"},{"$f":"D41*C41","v":{"v":96000,"d":"R 96,000.00"}},null,{"v":96000,"d":"R 96,000.00"}]
["Total:",null,null,{"$f":"SUM(D38:D41)","v":{"v":126000,"d":"R 126,000.00"}},{"$f":"SUM(E38:E41)","v":{"v":206000,"d":"R 206,000.0000"}},null,{"$f":"SUM(G38:G41)","v":{"v":206000,"d":"R 206,000.00"}}]
["SUMMARY OF PAYMENTS"]
["1. PROFESSION FEES",{"$nulls":5},{"$f":"G31","v":{"v":254000,"d":"R 254,000.00"}}]
["2. MONITORING",{"$nulls":5},{"$f":"G36","v":{"v":45000,"d":"R 45,000.00"}}]
["3. RECOVERABLE DISBURSMENTS",{"$nulls":5},{"$f":"G42","v":{"v":206000,"d":"R 206,000.00"}}]
["SUBTOTAL 1",{"$nulls":5},{"$f":"SUM(G44:G46)","v":{"v":505000,"d":"R 505,000.00"}}]
[]
["LESS PREVIOUS PAYMENTS"]
[]
["SUBTOTAL 2",{"$nulls":5},{"$f":"G47-G49","v":{"v":505000,"d":"R 505,000.00"}}]
[]
["ADD 15% VAT ",{"$nulls":5},{"$f":"G51*0.15","v":{"v":75750,"d":"R 75,750.00"}}]
[]
["TOTAL AMOUNT DUE",{"$nulls":5},{"$f":"SUM(G51:G54)","v":{"v":580750,"d":"R 580,750.00"}}]
["CERTIFIED CORRECT FOR PAYMENT:",{"$nulls":3},"APPROVED FOR PAYMENT"]
[]
[]
[]
[]
["CONSULTANT",null,"DATE",null,"MSUKALIGWA MUNICIPALITY",null,"DATE"]
[null,null,{"$f":"G6","v":"2025-08-22"}]
{"$rows_empty":530}
["Payment Breakdown"]
["Service Provider","Amount (Rands) "]
[{"$f":"F8","v":"TMS Consulting Engineer and Project Management"},{"$f":"G51","v":{"v":505000,"d":"R 505,000.00"}}]
["VAT @ 15%",{"$f":"B595*0.15","v":{"v":75750,"d":"R75,750.00"}}]
["Total (incl. VAT)",{"$f":"B595+B596","v":{"v":580750,"d":"R 580,750.00"}}]

{"sheet":"CASH FLOW 2","index":8,"n_rows":16,"n_cols":13,"rows_kept":16,"hidden":true,"merged":[[1,1,1,3],[2,0,3,0],[2,2,3,2],[2,3,3,3]]}
[]
["Source of Funds"," MIG"]
[null,"Total","VAT","Direct Costs",null,"PERIOD ( MONTH)","Proffesional Fees","Completion Percentage","Proffesional Fees","Construction Fees","Total","Cummulative","PERCENTAGE"]
[null,"(EXC. VAT)",{"$nulls":6},{"$f":"'[4]CASHFLOW 1'!B20","v":{"v":4419250,"d":"R4,419,250.00"}}]
[{"$f":"[5]CASHFLOW!A19","v":"Inception"},{"$f":"'[4]CASHFLOW 1'!G25","v":{"v":14200,"d":"R14,200.00"}},{"$f":"D5-B5","v":{"v":2130,"d":"R2,130.00"}},{"$f":"B5*1.15","v":{"v":16330,"d":"R16,330.00"}},null,"2025-08-29",{"$f":"D5+D6","v":{"v":97980,"d":"R97,980.00"}},{"$nulls":3},{"$f":"J5+G5","v":{"v":97980,"d":"R97,980.00"}},{"$f":"K5","v":{"v":97980,"d":"R97,980.00"}},{"$f":"L5/$K$16","v":{"v":0.02,"d":"2%"}}]
[{"$f":"[5]CASHFLOW!A20","v":"Concept And Viability"},{"$f":"'[4]CASHFLOW 1'!G26","v":{"v":71000,"d":"R71,000.00"}},{"$f":"D6-B6","v":{"v":10650,"d":"R10,650.00"}},{"$f":"B6*1.15","v":{"v":81650,"d":"R81,650.00"}},null,"2025-09-29",{"$f":"D7+D12","v":{"v":284050,"d":"R284,050.00"}},{"$nulls":3},{"$f":"J6+G6","v":{"v":284050,"d":"R284,050.00"}},{"$f":"L5+K6","v":{"v":382030,"d":"R382,030.00"}},{"$f":"L6/$K$16","v":{"v":0.08,"d":"8%"}}]
[{"$f":"[5]CASHFLOW!A21","v":"Design Development"},{"$f":"'[4]CASHFLOW 1'!G27","v":{"v":71000,"d":"R71,000.00"}},{"v":10650,"d":"R10,650.00"},{"v":81650,"d":"R81,650.00"},null,"2025-10-29",{"$f":"D9","v":{"v":48990,"d":"R48,990.00"}},{"$nulls":3},{"v":48990,"d":"R48,990.00"},{"$f":"L6+K7","v":{"v":431020,"d":"R431,020.00"}},{"v":0.09,"d":"9%"}]
[{"$f":"[5]CASHFLOW!A22","v":"Documentation And Procurement"},{"$f":"'[4]CASHFLOW 1'!G28","v":{"v":71000,"d":"R71,000.00"}},{"v":10650,"d":"R10,650.00"},{"v":81650,"d":"R81,650.00"},null,"2025-11-29",{"$f":"D8","v":{"v":81650,"d":"R81,650.00"}},{"$nulls":3},{"v":81650,"d":"R81,650.00"},{"v":512670,"d":"R512,670.00"},{"v":0.1,"d":"10%"}]
[{"$f":"[5]CASHFLOW!A23","v":"Contract Administration And Inspection"},{"$f":"'[4]CASHFLOW 1'!G29","v":{"v":42600,"d":"R42,600.00"}},{"v":6390,"d":"R6,390.00"},{"v":48990,"d":"R48,990.00"},null,"2025-12-29",{"$f":"$D$11/6","v":{"v":8625,"d":"R8,625.00"}},{"v":0.15,"d":"R0.15"},{"$f":"$I$4*H9","v":{"v":662887.5,"d":"R662,887.50"}},{"$f":"I9","v":{"v":662887.5,"d":"R662,887.50"}},{"v":671512.5,"d":"R671,512.50"},{"v":1184182.5,"d":"R1,184,182.50"},{"v":0.24,"d":"24%"}]
[{"$f":"[5]CASHFLOW!A24","v":"Close Out"},{"$f":"'[4]CASHFLOW 1'!G30","v":{"v":14200,"d":"R14,200.00"}},{"v":2130,"d":"R2,130.00"},{"v":16330,"d":"R16,330.00"},null,"2026-01-29",{"$f":"$D$11/6","v":{"v":8625,"d":"R8,625.00"}},{"v":0.25,"d":"R0.25"},{"v":1104812.5,"d":"R1,104,812.50"},{"$f":"I10-I9","v":{"v":441925,"d":"R441,925.00"}},{"v":450550,"d":"R450,550.00"},{"v":1634732.5,"d":"R1,634,732.50"},{"v":0.33,"d":"33%"}]
[{"$f":"[5]CASHFLOW!A29","v":"Construction Supervision @ R7500/ Month"},{"$f":"'[4]CASHFLOW 1'!G35","v":{"v":45000,"d":"R45,000.00"}},{"v":6750,"d":"R6,750.00"},{"v":51750,"d":"R51,750.00"},null,"2026-02-28",{"v":8625,"d":"R8,625.00"},{"v":0.45,"d":"R0.45"},{"v":1988662.5,"d":"R1,988,662.50"},{"v":883850,"d":"R883,850.00"},{"v":892475,"d":"R892,475.00"},{"v":2527207.5,"d":"R2,527,207.50"},{"v":0.51,"d":"51%"}]
[{"$f":"'[5]IPC 05'!A32:G32","v":"3.RECOVERABLE EXPENSES"},{"$f":"'[4]CASHFLOW 1'!G42","v":{"v":176000,"d":"R176,000.00"}},{"$f":"D12-B12","v":{"v":26400,"d":"R26,400.00"}},{"v":202400,"d":"R202,400.00"},null,"2026-03-29",{"v":8625,"d":"R8,625.00"},{"v":0.65,"d":"R0.65"},{"v":2872512.5,"d":"R2,872,512.50"},{"v":883850,"d":"R883,850.00"},{"v":892475,"d":"R892,475.00"},{"v":3419682.5,"d":"R3,419,682.50"},{"v":0.68,"d":"68%"}]
[{"$f":"[5]CASHFLOW!A25","v":"TOTAL"},{"$f":"SUM(B5:B12)","v":{"v":505000,"d":"R505,000.00"}},{"$f":"SUM(C5:C12)","v":{"v":75750,"d":"R75,750.00"}},{"$f":"SUM(D5:D12)","v":{"v":580750,"d":"R580,750.00"}},null,"2026-04-29",{"v":8625,"d":"R8,625.00"},{"v":0.75,"d":"R0.75"},{"v":3314437.5,"d":"R3,314,437.50"},{"v":441925,"d":"R441,925.00"},{"v":450550,"d":"R450,550.00"},{"v":3870232.5,"d":"R3,870,232.50"},{"v":0.77,"d":"77%"}]
[{"$f":"[5]CASHFLOW!A26","v":"BREAKDOWNS"},{"$nulls":4},"2026-05-29",{"v":8625,"d":"R8,625.00"},{"v":0.85,"d":"R0.85"},{"v":3756362.5,"d":"R3,756,362.50"},{"v":441925,"d":"R441,925.00"},{"v":450550,"d":"R450,550.00"},{"v":4320782.5,"d":"R4,320,782.50"},{"v":0.86,"d":"86%"}]
[{"$nulls":5},"2026-06-29",{"$f":"D10","v":{"v":16330,"d":"R16,330.00"}},{"v":1,"d":"R1.00"},{"v":4419250,"d":"R4,419,250.00"},{"v":662887.5,"d":"R662,887.50"},{"v":679217.5,"d":"R679,217.50"},{"v":5000000,"d":"R5,000,000.00"},{"v":1,"d":"100%"}]
[{"$nulls":5},"Total",{"$f":"SUM(G5:G15)","v":{"v":580750,"d":"R580,750.00"}},null,null,{"$f":"SUM(J9:J15)","v":{"v":4419250,"d":"R4,419,250.00"}},{"$f":"SUM(K5:K15)","v":{"v":5000000,"d":"R5,000,000.00"}}]

{"sheet":"ADDITIONAL FUNDING","index":9,"n_rows":5,"n_cols":4,"rows_kept":5,"hidden":true}
[]
["Funding","Proffesional Fees","Construction Fees","Total"]
["Available Funding",{"$f":"'CASH FLOW 2'!G16","v":{"v":580750,"d":"R580,750.00"}},{"$f":"'CASH FLOW 2'!J16","v":{"v":4419250,"d":"R4,419,250.00"}},{"$f":"SUM(B3:C3)","v":{"v":5000000,"d":"R5,000,000.00"}}]
["Estimated Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(B4:C4)","v":{"$error":"#REF!"}}]
["Additional Cost",{"$f":"B4-B3","v":{"$error":"#REF!"}},{"$f":"C4-C3","v":{"$error":"#REF!"}},{"$f":"D4-D3","v":{"$error":"#REF!"}}]

{"sheet":"STR REAHABILITATION (2)","index":10,"n_rows":97,"n_cols":19,"rows_kept":97,"hidden":true,"merged":[[1,0,1,8]]}
[]
["REQUEST FOR QOUTATION"]
["PAYMENT"]
["REFERS","ITEM",null,null,"DESCRIPTION","UNIT","QUAN-","RATE","AMOUNT"]
["TO","NO",{"$nulls":4},"TITY"]
[]
["SABS","130.00","SITE CLEARANCE",{"$nulls":5},{"$f":"IF(OR(AND(G7=\"Prov\",H7=\"Sum\"),(H7=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G7*H7),\"\",IF(G7*H7=0,\"\",ROUND(G7*H7,2))))","v":""}]
["1200 C",{"$nulls":7},""]
[]
["8.2.9","130.10","Transport materials and debris to ",{"$nulls":5},{"$f":"IF(OR(AND(G10=\"Prov\",H10=\"Sum\"),(H10=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G10*H10),\"\",IF(G10*H10=0,\"\",ROUND(G10*H10,2))))","v":""}]
[null,null,"unspecified site and dump",null,null,"m³-km",{"$f":"(L18*1.5)*0.5","v":{"v":525,"d":"525.00"}},{"v":5,"d":"5.00"},{"v":2625,"d":"2,625.00"},null,"DEBRIS FOUND ON SITE DURING EXCAVATION"]
[{"$nulls":8},""]
["SABS","140.00","EARTHWORKS",{"$nulls":5},"",null,"Total Length",{"$f":"10+25+25+10","v":70}]
["1200 D",{"$nulls":7},"",null,"Width 01",6]
[{"$nulls":10},"Width 02",4]
["PSD","140.08","Topsoiling               ",null,null,"m³",{"$f":"$L$18*0.15","v":{"v":105,"d":"105.00"}},{"v":60,"d":"60.00"},{"$f":"IF(OR(AND(G16=\"Prov\",H16=\"Sum\"),(H16=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G16*H16),\"\",IF(G16*H16=0,\"\",ROUND(G16*H16,2))))","v":{"v":6300,"d":"6,300.00"}},null,"Area 01",{"$f":"L13*L14","v":420}]
["8.3.10",{"$nulls":7},"",null,"Area 02",{"$f":"L13*L15","v":280}]
[{"$nulls":8},"",null,"Total Area",{"$f":"L16+L17","v":700}]
["8.3.11","140.09","Grassing or other vegetation cover:",{"$nulls":5},""]
[{"$nulls":8},"",null,null,"Area","depth 1","depth 2","depth 3","Vol 1","Vol 2","Vol 3","Totals"]
[null,null,".01","erosion control blankets",null,"m²",{"$f":"$L$18","v":{"v":700,"d":"700.00"}},{"v":80,"d":"80.00"},{"v":56000,"d":"56,000.00"},null,"Area 01",{"$f":"5.5*1","v":5.5},1.5,1.2,0.6,{"$f":"M21*L21","v":8.25},{"$f":"N21*L21","v":6.6},{"$f":"O21*L21","v":3.3},{"$f":"SUM(P21:R21)","v":18.15}]
[{"$nulls":8},"",null,"Area 02",{"$f":"5*1","v":5},1.5,1.2,0.6,{"$f":"M22*L22","v":7.5},{"$f":"N22*L22","v":6},{"$f":"O22*L22","v":3},{"$f":"SUM(P22:R22)","v":16.5}]
[null,null,".02","Hydroseeding             ",null,"m²",{"$f":"$L$18","v":{"v":700,"d":"700.00"}},{"v":90,"d":"90.00"},{"v":63000,"d":"63,000.00"},null,"Area 03",{"$f":"2*1.5*3","v":9},0.5,0.3,null,{"$f":"L23*M23","v":4.5},{"$f":"L23*N23","v":2.7},null,7.2]
[{"$nulls":10},"Area 04",{"$f":"2.3*2.3*2","v":10.58},0.5,0.3,null,{"$f":"L24*M24","v":5.29},{"$f":"L24*N24","v":3.174},null,8.464]
["SABS","146.00","GABIONS AND PITCHING",{"$nulls":5},{"$f":"IF(OR(AND(G25=\"Prov\",H25=\"Sum\"),(H25=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G25*H25),\"\",IF(G25*H25=0,\"\",ROUND(G25*H25,2))))","v":""},null,"Total Area",{"$f":"SUM(L21:L24)","v":30.08},{"$nulls":3},{"$f":"SUM(P21:P24)","v":25.54},{"$f":"SUM(Q21:Q24)","v":18.474},6.3,{"$f":"SUM(S21:S24)","v":50.314}]
["1200 DK",{"$nulls":7},""]
[{"$nulls":8},""]
["8.2.1","146.01","Surface preparation for bedding of ",{"$nulls":5},""]
[null,null,"gabions:",{"$nulls":5},""]
[{"$nulls":8},""]
[null,null,".01","Cavities filled with approved excavated ",{"$nulls":4},""]
[{"$nulls":3},"material or rock",null,"m²",{"$f":"L25","v":30.08},{"v":20,"d":"20.00"},{"v":601.6,"d":"601.60"}]
[{"$nulls":8},""]
["8.2.2","146.02","Gabions:",{"$nulls":5},""]
[{"$nulls":8},""]
[null,null,".01","Gabion boxes of galvanized wire:",{"$nulls":4},""]
[{"$nulls":8},""]
[{"$nulls":3},".01","5.5 m x 1.0m x 1.5 m",{"$nulls":3},""]
[{"$nulls":4},"2.7 mm dia wire,","m³",{"$f":"S21","v":18.15},{"v":1800,"d":"1,800.00"},{"$f":"IF(OR(AND(G39=\"Prov\",H39=\"Sum\"),(H39=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G39*H39),\"\",IF(G39*H39=0,\"\",ROUND(G39*H39,2))))","v":{"v":32670,"d":"32,670.00"}}]
[{"$nulls":8},""]
[{"$nulls":3},".02","5.0 m x 1.0m x 1.5 m",{"$nulls":3},""]
[{"$nulls":4},"2.7 mm dia wire,","m³",{"$f":"S22","v":{"v":16.5,"d":"16.50"}},{"v":1800,"d":"1,800.00"},{"$f":"IF(OR(AND(G42=\"Prov\",H42=\"Sum\"),(H42=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G42*H42),\"\",IF(G42*H42=0,\"\",ROUND(G42*H42,2))))","v":{"v":29700,"d":"29,700.00"}}]
[{"$nulls":8},""]
[null,null,".03","Gabion mattresses of galvanized wire, ",{"$nulls":4},""]
[{"$nulls":3},"up to 0,3 m deep:",{"$nulls":4},""]
[{"$nulls":8},""]
[{"$nulls":3},".01","2.0m x 1.5m x 0.5m,","m³",{"$f":"S23","v":{"v":7.2,"d":"7.20"}},{"v":1700,"d":"1,700.00"},{"$f":"IF(OR(AND(G47=\"Prov\",H47=\"Sum\"),(H47=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G47*H47),\"\",IF(G47*H47=0,\"\",ROUND(G47*H47,2))))","v":{"v":12240,"d":"12,240.00"}}]
[{"$nulls":4},"2.7 mm dia wire,",{"$nulls":3},""]
[]
[{"$nulls":3},".02","2.3m x 0.3m x 0.5m,","m³",{"$f":"S24","v":8.46},{"v":1700,"d":"1,700.00"},{"$f":"IF(OR(AND(G50=\"Prov\",H50=\"Sum\"),(H50=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G50*H50),\"\",IF(G50*H50=0,\"\",ROUND(G50*H50,2))))","v":{"v":14382,"d":"14,382.00"}}]
[{"$nulls":4},"2.7 mm dia wire,  ",{"$nulls":3},{"$f":"IF(OR(AND(G51=\"Prov\",H51=\"Sum\"),(H51=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G51*H51),\"\",IF(G51*H51=0,\"\",ROUND(G51*H51,2))))","v":""}]
[{"$nulls":8},""]
["8.2.3","146.03","Extra over item 146.02 for packing ",{"$nulls":5},""]
[null,null,"selected stone for exposed face ",null,null,"m²",{"$f":"L25","v":30.08},{"v":70,"d":"70.00"},{"v":2105.6,"d":"2,105.60"}]
[{"$nulls":8},""]
["8.2.4","146.04","Geotextile:",{"$nulls":5},""]
[{"$nulls":8},""]
[null,null,".01","Bidim U24 or approved equivalent ",null,"m²",{"$f":"L25+(0.35*L25)","v":40.61},{"v":20,"d":"20.00"},{"v":812.2,"d":"812.20"}]
[{"$nulls":8},{"$f":"IF(OR(AND(G59=\"Prov\",H59=\"Sum\"),(H59=\"PC Sum\")),\". . . . . . . . .00\",IF(ISERR(G59*H59),\"\",IF(G59*H59=0,\"\",ROUND(G59*H59,2))))","v":""}]
[]
[null,"TOTAL SECTION 1200 DK CARRIED TO SUMMARY",{"$nulls":6},{"$f":"IF(SUM(I7:I59)=0,\"\",SUM(I7:I59))","v":{"v":220436.4,"d":"R220,436.40"}}]
[]
[]
["MONITORING BY THE ECO FOR THE PERIOD OF 1.0 MONTHS"]
[]
[]
["1. The quotation from the ECO is attached."]
[]
["PAYMENT"]
["REFERS","ITEM",null,"ECO MONITORING",null,"UNIT","QUAN-","RATE","AMOUNT"]
["TO","NO",{"$nulls":4},"TITY",{"$nulls":3},{"$f":"300000/4","v":75000}]
[]
[null,"1.","Rehabilitation and Closure Plan",null,null,"sum",{"v":1,"d":"1.00"},26000,{"$f":"H73*G73","v":{"v":26000,"d":"R26,000.00"}}]
[]
[null,"2.","Monitoring for rehabilitation",null,null,"month",{"v":2,"d":"2.00"},46000,{"$f":"H75*G75","v":{"v":92000,"d":"R92,000.00"}}]
[]
[null,"3.","Watercourse Assessment",null,null,"sum",{"v":1,"d":"1.00"},300000,{"$f":"H77*G77","v":{"v":300000,"d":"R300,000.00"}}]
[]
[]
[null,"Total carry to summary",{"$nulls":6},{"$f":"SUM(I72:I78)","v":{"v":418000,"d":"R418,000.00"}}]
[]
[]
[]
["PAYMENT REFERS TO","ITEM NO.",null,"SUMMARY OF SECTIONS",{"$nulls":4},"AMOUNT"]
[]
[null,"1.","IMPLEMENTATION OF THE REHABILITATION",{"$nulls":5},{"$f":"I61","v":{"v":220436.4,"d":"R220,436.40"}}]
[]
[null,"2.",{"$f":"D70","v":"ECO MONITORING"},{"$nulls":5},{"$f":"I80","v":{"v":418000,"d":"R418,000.00"}}]
[]
[]
[null,"3.","SUB-TOTAL A",{"$nulls":5},{"$f":"SUM(I85:I89)","v":{"v":638436.4,"d":"R638,436.40"}}]
[]
[]
[null,"4.","VAT @ 15%",{"$nulls":5},{"$f":"I91*0.15","v":{"v":95765.46,"d":"R95,765.46"}}]
[]
[]
[null,"5.","TOTAL",{"$nulls":5},{"$f":"SUM(I91:I95)","v":{"v":734201.86,"d":"R734,201.86"}}]

{"sheet":"EOT CALCULATIONS","index":11,"n_rows":44,"n_cols":14,"rows_kept":44,"hidden":true,"merged":[[13,4,13,6],[15,11,15,13],[24,0,24,3],[39,0,39,1]]}
["CONSTUCTION OF SEWER RETICULATION IN VUKUZAKHE,WARD 1&2"]
["CONTRACT NO:",null,null,"8/3-04/2024"]
[]
["Contract Data"]
[]
["Date Letter of Acceptance Signed",null,null,"2024-11-06"]
[]
["Inception Meeting",null,null,"2024-11-11"]
[]
["Kick-off Meeting Date/Commencement Date",null,null,{"$f":"D8+14","v":"2024-11-25"}]
[]
["Site Hand Over Date",null,null,{"$f":"D10","v":"2024-11-25"}]
[]
["Commencement of Work Date",null,null,{"$f":"D12","v":"2024-11-25"},"as per Notification of Construction and Construction Work Permit"]
[]
["Project Duration",null,null,7,"months",8,"days of holidays",{"$nulls":4},"Rainfall Figures"]
[{"$nulls":3},{"$f":"D16*4","v":28},"weeks",21,"days of holidays (december shutdown)",{"$nulls":4},"Date","Quantity (mm)","Number of day"]
[{"$nulls":5},{"$f":"(D16*30)+F16+F17","v":239},"day",{"$nulls":4},"2025-01-06",54,1]
["Due Commpletion Date",null,null,{"$f":"D14+F18","v":"2025-07-22"},{"$nulls":7},"2025-01-07",40,1]
[{"$nulls":11},"2025-01-08",32,1]
["Additional Days",null,null,0,{"$nulls":7},"2025-01-10",39,1]
[{"$nulls":11},"2025-02-04",31,1]
["Revised Due Completion Date",null,null,{"$f":"D19+D21","v":"2025-07-22"},{"$nulls":7},"2025-02-05",36,1]
[{"$nulls":11},"2025-02-07",23,1]
["Additional Days Estimation",{"$nulls":10},"2025-02-17",26,1]
["1.Weather Inclination :",{"$nulls":10},"2025-02-18",19,1]
[null,"1.Storms",{"$nulls":9},"2025-03-14",17,1]
[null,"2.Flood",{"$nulls":9},"2025-03-18",54,1]
[null,"3.Heavy Rainfall (raining days)",null,25,{"$nulls":3},{"$f":"'RAINFALL DAYS ESTIMATION'!K65","v":-82.795},{"$nulls":3},"2025-03-19",34,1]
["2.Delays due to: ",{"$nulls":10},"2025-03-26",33,1]
[null,"1.Strike.",null,0,{"$nulls":7},"2025-03-27",45,1]
["3.Disruptions:",{"$nulls":10},"2025-03-31",48,1]
[null,"1.SMME's",null,0,{"$nulls":7},"2025-04-01",52,1]
["4.Additional Works:",{"$nulls":10},"2025-04-03",24,1]
[null,"1. Change of Pipe route.",null,2,{"$nulls":7},"2025-04-05",29,1]
[null,"2. Wastewater Treatment Works Connection",null,3,{"$nulls":7},"2025-04-07",17,1]
[null,"3. Extending existing Stormwater pipes",null,3,{"$nulls":7},"2025-04-08",21,1]
[null,"4. Rehabilitation of the Stream ",null,4,{"$nulls":3},{"$f":"SUM(D35:D38)","v":12},{"$nulls":3},"2025-04-09",16,1]
[{"$nulls":11},"2025-04-10",13,1]
["Total Number of days",null,null,{"$f":"SUM(D27:D38)","v":37},{"$nulls":7},"2025-04-13",15,1]
["Holidays",null,null,1,{"$nulls":7},"2025-04-15",21,1]
["Total Number of days Required",null,null,{"$f":"D40+D41","v":38},{"$f":"D42/30","v":1.27},"month/s",{"$nulls":5},"2025-04-17",16,1]
["REV00","Due Completion Date",null,{"$f":"D23+D42","v":"2025-08-29"},{"$nulls":7},"Total to date",{"$f":"SUM(M18:M42)","v":755},{"$f":"SUM(N18:N42)","v":25}]
[{"$nulls":11},"Average",{"$f":"AVERAGE(M18:M42)","v":30.2},{"$f":"AVERAGE(N18:N42)","v":1}]

{"sheet":"RAINFALL DAYS ESTIMATION","index":12,"n_rows":101,"n_cols":12,"rows_kept":101,"hidden":true,"merged":[[63,9,63,11]]}
{"$rows_empty":57}
["Key elements and calculations:"]
[]
["Abnormal Rainfall:"]
["The GCC allows for extensions of time when rainfall exceeds normal levels and disrupts work. "]
["Formula for Time Extension (V):"]
["A common formula is: V = (Nw - Nn) + (Rw - Rn) / X. "]
[{"$nulls":9}," V = (Nw - Nn) + (Rw - Rn) / X. "]
["V represents the extension of time in calendar days. ",{"$nulls":8},"V=",{"$f":"(K66-K67)+((K68-K69)/K70)","v":-82.795},"60 days"]
["Nw is the actual number of days in the month with rainfall ≥ 10mm. ",{"$nulls":8},"Nw=",{"$f":"'EOT CALCULATIONS'!N43","v":25},"days"]
["Nn is the average number of days with rainfall ≥ 10mm, based on historical records. ",{"$nulls":8},"Nn=",112,"day/s"]
["Rw is the actual total rainfall in mm for the month. ",{"$nulls":8},"Rw=",{"$f":"'EOT CALCULATIONS'!M43","v":755},"mm"]
["Rn is the average total rainfall in mm for the month, based on historical records. ",{"$nulls":8},"Rn=",670.9,"mm"]
["X is a divisor, often 20, that may vary depending on the contract. ",{"$nulls":8},"X=",20]
["Y is a divisor, often 10, that may vary depending on the contract. ",{"$nulls":8},"Y=",10]
[]
["Rainfall Records:"]
["The contractor is typically responsible for sourcing rainfall records for both actual and average values. "]
["Partial Months:"]
["When calculating extensions for parts of a month, pro rata values are used. "]
["Normal vs. Abnormal:"]
["The GCC distinguishes between normal weather days (contractor's risk) and abnormal rainfall days (potentially leading to time extensions). "]
["Critical Path Method:"]
["Some contracts specify the Critical Path Method (CPM) for calculating time extensions, particularly when dealing with consequential delays. "]
[]
[]
["Pro rata values refer to amounts that are allocated or calculated proportionally, based on a certain ratio or share."]
[]
["In the context of construction and contracts (like in the GCC), pro rata is used to fairly distribute time, cost, or quantities according to actual measurements or circumstances."]
[]
["Example in your case:"]
[]
["If a project allows for a certain number of non-working days due to rainfall (say 20 days based on 600 mm of expected rainfall), but actual rainfall was 755 mm over 25 days, then the extension of time would be calculated pro rata based on the increased rainfall."]
[]
["That means:"]
[]
["The extension is calculated in proportion to the actual vs. expected rainfall and the associated non-working days."]
[]
["It's a way to ensure fairness, not just using raw numbers but adjusting them based on a defined ratio."]
[]
["Simple analogy:"]
[]
["If you rent an office for R10,000 per month but only use it for half the month, the landlord may charge you pro rata — R5,000 — for the days used."]
[]
["Let me know if you'd like help applying this to a specific contract clause or rainfall claim."]

{"sheet":"Sheet2","index":13,"n_rows":31,"n_cols":12,"rows_kept":31,"hidden":true,"merged":[[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[23,3,25,3]]}
[]
[]
["Description","Quantity","Excl. Price","Disc %","VAT %","Excl. Total","Incl. Total"]
[]
["travel - travel and set up",1,{"v":33136.58,"d":"R33,136.58"},{"v":0,"d":"0.00%"},{"v":0.15,"d":"15.00%"},{"$f":"B5*C5*E5","v":{"v":4970.49,"d":"R4,970.49"}},{"$f":"(B5*C5)+F5","v":{"v":38107.07,"d":"R38,107.07"}},null,{"v":0.15,"d":"15%"},{"$f":"I5*$G$19","v":{"$error":"#REF!"}},{"$f":"J5/1.15","v":{"$error":"#REF!"}},{"$f":"J5-K5","v":{"$error":"#REF!"}}]
["acc - accommodation including staff meals",2,{"$f":"11045.53/2","v":{"v":5522.77,"d":"R5,522.77"}},{"v":0,"d":"0.00%"},{"v":0.15,"d":"15.00%"},{"v":1656.83,"d":"R1,656.83"},{"v":12702.37,"d":"R12,702.37"},null,{"v":0.05,"d":"5%"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["3D - scanning for detection of rebar on concrete surface",1,{"v":33136.58,"d":"R33,136.58"},{"v":0,"d":"0.00%"},{"v":0.15,"d":"15.00%"},{"v":4970.49,"d":"R4,970.49"},{"v":38107.07,"d":"R38,107.07"},null,{"v":0.15,"d":"15%"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["analyse - and report",1,{"v":11045.53,"d":"R11,045.53"},{"v":0,"d":"0.00%"},{"v":0.15,"d":"15.00%"},{"v":1656.83,"d":"R1,656.83"},{"v":12702.36,"d":"R12,702.36"},null,{"v":0.05,"d":"5%"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["stitch - drilling of concrete wall for 650 mm diameter opening at 300 mm thick",1,{"v":66273.17,"d":"R66,273.17"},{"v":0,"d":"0.00%"},{"v":0.15,"d":"15.00%"},{"v":9940.98,"d":"R9,940.98"},{"v":76214.15,"d":"R76,214.15"},null,{"v":0.3,"d":"30%"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["hire - generator with running cost",2,{"$f":"66273.17/2","v":{"v":33136.59,"d":"R33,136.59"}},{"v":0,"d":"0.00%"},{"v":0.15,"d":"15.00%"},{"v":9940.98,"d":"R9,940.98"},{"v":76214.16,"d":"R76,214.16"},null,{"v":0.3,"d":"30%"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$nulls":8},{"$f":"SUM(I5:I10)","v":1},{"$f":"SUM(J5:J10)","v":{"$error":"#REF!"}}]
[{"$nulls":5},"Total Discount:","R0.00"]
[{"$nulls":5},"Total Exclusive:",{"$f":"G15-G14","v":{"v":220910.58,"d":"R220,910.58"}}]
[{"$nulls":5},"Total VAT:",{"$f":"SUM(F5:F10)","v":{"v":33136.6,"d":"R33,136.60"}}]
[{"$nulls":5},"Sub Total:",{"$f":"SUM(G5:G10)","v":{"v":254047.18,"d":"R254,047.18"}}]
[]
[{"$nulls":5},"Grand Total:",{"$f":"G15","v":{"v":254047.18,"d":"R254,047.18"}}]
[]
[{"$nulls":6},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"G17-G19","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"QTY","UOM","UNITS / PK","UNIT PRICE","TOTAL PRICE"]
["ITEM No","DESCRIPTION"]
[343353,"750x2.44 SC 50D IJ (Sil)",9,"M EA",23.4,{"v":1716.45,"d":"1,716.45"},{"$f":"F24*E24","v":{"v":40164.93,"d":"40,164.93"}}]
[null,"Freight - 240km"]
[402261,"750 Single Wingwall Shell (Type S2) Freight - 240km",2,null,2,{"v":20792.58,"d":"20,792.58"},{"v":41585.16,"d":"41,585.16"}]
[]
[]
[{"$nulls":6},{"$f":"G26+G24","v":{"v":81750.09,"d":"R81,750.09"}}]
[{"$nulls":6},{"$f":"G29*0.15","v":{"v":12262.51,"d":"R12,262.51"}}]
[{"$nulls":6},{"$f":"G29+G30","v":{"v":94012.6,"d":"R94,012.60"}}]