{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["P&G","Section C ","Summary"],"not_rendered":{"external_links":9,"defined_names":99},"read":"whole","date_system":"1900"}

{"sheet":"P&G","index":0,"n_rows":44,"n_cols":7,"rows_kept":44,"merged":[[0,2,0,6],[1,2,1,6],[2,2,2,6],[43,0,43,2]]}
[null,null,"Contract No:"]
[null,null,"Contract Name: Construction of Platform for Water Demonstration Hub"]
[null,null,"at Scientia campus, CSIR"]
["ITEM","PAYMENT","DESCRIPTION","UNIT","QTY","RATE","   AMOUNT"]
["NO","SANS",{"$nulls":4},"R"]
[{"v":1,"d":"1.00"},"1200A","PRELIMINARY AND GENERAL (limited to 10%)"]
[]
[1.1,{"v":8.3,"d":"8.30"},"FIXED - CHARGE ITEMS"]
["1.1.1","8.3.1","Contractual Requirements"," Sum",1]
["1.1.2","PSA 4.5","Contractor's initial obligations in respect of the Occupational Health and Safety Act and Construction Regulations","Sum",1]
[null,null,"Submission of the Health and Safety File","Sum",1]
[null,null,"Establish Facilities on the Site :"]
[null,null,"a) Facilities for Engineer (SABS 1200 AB)","Sum",1]
[]
[null,"PSA  8.3.2","b) Facilities for Contractor"," Sum",1]
[]
["1.1.6","8.3.4","Remove Contractor's Site establishment on completion of construction","Sum",1]
[]
[1.2,"PSA 8.2.2","TIME-RELATED ITEMS"]
["1.2.1","8.4.1","Contractual Requirements"," Sum",1]
[null,"PSA 8.2.2","Operation and maintenance of facilities on the Site for duration of construction, except where otherwise stated:"]
[]
[null,"PSA 8.2.2","a) Facilities for Engineer for duration of construction (SANS 1200 AB)"]
["1.2.2",null,"(vi) Survey assistants and materials","Sum",1]
[]
["1.2.4","PSA 8.13","Compliance with environmental requirements","Sum",1]
[]
[null,"PSA 8.2.2","b) Facilities for Contractor for duration of construction, except where otherwise stated"]
["1.2.6",null,"(i) Office and storage sheds","Months",3]
["1.2.7","PSA 8.8","(iv) Portable latrines- maintenance","Months",3]
["1.2.8",null,"(v) Tools and equipment","Months",3]
["1.2.9"]
["1.2.10","PSA 8.4.3","Supervision for duration of construction","Months",3]
["1.2.11","8.4.4","Company and Head Office overhead cost","Months",3]
["1.2.13","8.4.5","Provision of Security Personnel","Month",3]
[]
[1.3,"8.5","SUMS STATED PROVISIONALLY BY ENGINEER\n"]
["1.3.1","PSG 8.20","a) Acceptance testing of material and workmanship called for by the Engineer at a nominated laboratory","Prov. Sum",1]
["1.3.2","","b) Overheads, charges and profit on item 1.3.1","%",{"$f":"G38","v":0}]
[]
[null,null,"Existing Services"]
["1.3.3",null,"Relocation of existing Services","Sum",1]
[]
[" TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"$f":"SUM(G7:G42)","v":0}]

{"sheet":"Section C ","index":1,"n_rows":196,"n_cols":7,"rows_kept":196,"merged":[[0,2,0,6],[1,2,1,6],[2,2,2,6],[48,0,48,2],[49,0,49,5],[112,0,112,2],[113,0,113,5],[141,2,142,2],[171,0,171,2],[172,0,172,5],[195,0,195,4]]}
[null,null,"Contract No:"]
[null,null,"Contract Name: Construction of Platform for Water Demonstration Hub"]
[null,null,"at Scientia campus, CSIR"]
["Item Ref","Payment\nRefers SANS","Description","Unit","Quantity","Rate","Amount"]
[null,null,"SECTION C: "]
[]
["C1.0","1200 C","SITE CLEARANCE "]
["C1.1","8.2.1","Clear and grub","ha",0.035]
[null,"8.2.2","Remove and grub large trees and tree stumps of girth"]
["C1.2",null," 1 m                 2 m"," No.",{"v":1,"d":"1.0"}]
["C1.3",null," 2 m                 3 m"," No.",{"v":0,"d":"0.0"}]
["C1.4","8.2.4","Reclear surfaces (provisional) (where ordered by Engineer)","ha",0.05]
["C1.5","8.2.5","Take down existing fence","Km",0.1]
["C1.6","8.2.8","Demolish and remove structure, buildings and dismantle steelwork etc. ","Sum",{"v":1,"d":"1.0"}]
["C1.7","8.2.9","Cart materials and debris and dump to the nearest landfill (Provisional)","t.km",10]
["C1.8","8.2.10","Remove Topsoil to Nominal Depth 150 mm (or other Stated Depth), Stockpile,and Maintain","m2",42]
[]
["C2.0","1200 D","EARTHWORKS"]
[null,"8.3.2","Bulk excavations"]
["C2.1",null,"a) i) Excavate in all materials, compact formation and use material for embankment or backfill or dispose, as ordered :","m³",125]
[]
[null,null,"b) Extra over items 8.3.2a) above for:"]
["C2.2",null,"     i) Intermediate materials","m³",12]
["C2.3",null,"     ii) Hard rock materials","m³",3]
[]
["C2.6"," 8.3.8.2","Dealing with services that are at risk because of the construction of earthworks (Provisional)","P/Sum",1]
[]
[null,"1200 DM","EARTHWORKS (roads, subgrade)"]
[null,"8.3.3","Treatment of road bed"]
["C2.7",null,"a) Treatment of road-bed. Road- bed Preparation (to a depth  150 mm) and compaction of  material Minimum of 90% of Mod AASHTO maximum density","m³",{"v":50,"d":"50.00"}]
[]
["C2.8","8.3.5","   ii) 150mm G7 or better natural material compacted to 93% Mod AASHTO for laying inside the pond","m³",50]
[]
[null,"1200 ME","Subbase from commercial sources"]
["C2.9","8.3.3  ","   i) 150mm G5 natural material compacted to 95% Mod AASHTO for laying inside the pond","m³",50]
[]
[null,"1200 MF","Base from commercial sources"]
["C2.10","8.3.3  ","     a) Construct subbase layer, 150 mm thick, C4 materail compacted to 100% Mod AASHTO Max Dry Density","m³",50]
["C2.11","8.3.5","Process subbase material by stabilization","m³",{"v":50,"d":"50.00"}]
[null,"8.3.8","Stabilizing agent "]
["C2.12",null,"b) Portland cemet at 3%","t",{"v":3.3,"d":"3.30"}]
{"$rows_empty":7}
["CARRIED FORWARD",{"$nulls":5},{"$f":"SUM(G6:G46)","v":0}]
["BROUGHT FORWARD",{"$nulls":5},{"$f":"G49","v":0}]
[]
["C3.0","1200 G ","CONCRETE (STRUCTURAL)"]
[null,8.2,"Formwork"]
[null,"8.2.2","Smooth vertical formwork Walls"]
["C3.1",null,"Slab","m²",{"v":18,"d":"18.0"}]
["C3.2",null,"Sump","m²",{"v":12,"d":"12.0"}]
["C3.3",null,"Apron","m²",{"v":0,"d":"0.0"}]
["C3.4",null,"Ramp","m²",{"v":18,"d":"18.0"}]
["C3.5",null,"Retaining Wall","m²",{"v":40,"d":"40.0"}]
[]
[null,"8.3","Reinforcement"]
["C3.6","8.3.1","High tensile Steel with diameters rangining from 8mm up to 32 mm","t",{"v":4.2,"d":"4.20"}]
["C3.7",null,"a) High-tensile welded mesh reiforcemnt REF 617 in Concrete Pond lining  and access ramp","m²",{"v":544,"d":"544.0"}]
[]
[null,"PSG 8.4","CONCRETE"]
[null,"8.4.1","a) Strength Concrete Grade 35 MPa/19mm to:"]
["C3.8",null,"Slab","m³",{"v":74,"d":"74.0"}]
["C3.9",null,"Sump","m³",2.5]
["C3.10",null,"Apron","m³",{"v":0,"d":"0.0"}]
["C3.11",null,"Ramp","m³",{"v":16,"d":"16.0"}]
["C3.12",null,"Retaining Wall","m³",{"v":3,"d":"3.0"}]
[]
[null,"8.4.4","Unformed Surface Finishes"]
[null,null,"a) Wood-floated finish to:"]
["C3.13",null,"Slab","m²",{"v":260,"d":"260.0"}]
["C3.14",null,"Sump","m²",{"v":2,"d":"2.0"}]
["C3.15",null,"Apron","m²",{"v":0,"d":"0.0"}]
["C3.16",null,"Ramp","m²",{"v":55,"d":"55.0"}]
["C3.17",null,"Retaining Wall","m²",{"v":10,"d":"10.0"}]
[]
[null,"8.5","Joints"]
["C3.18",null,"Formed construction Joint sealed with  SIKAFLEX PRO-3 WF polyurethane sealant or similarly approved with 8mm dia polycord backing strip as per detail","m",{"v":128,"d":"128.0"}]
["C3.19","PSG 8.9.1","Supply and Install 0,25 mm thick HDPE lining for all the ponds. ","m2",275]
{"$rows_empty":29}
["CARRIED FORWARD",{"$nulls":5},{"$f":"SUM(G50:G111)","v":0}]
["BROUGHT FORWARD",{"$nulls":5},{"$f":"G113","v":0}]
[]
["C4.0",null,"PIPELINES LAYING"]
[null,"1200 DB","Excavation  "]
[null,"8.3.2.a","Excavate in all materials for trenches, backfill and compact to 93% Mod AASHTO Density, including disposal of surplus and unsuitable material as directed for :"]
[null,null,"Pipes up to 200mm dia for the following depths:"]
[null,null,"           Exceeding     but      Not Exceeding "]
["C4.1",null,"     .01)   0.0m                            1.0 m","m³",{"v":15,"d":"15.00"}]
["C4.2",null,"     .02)   1.0 m                           2.0 m","m³",{"v":5,"d":"5.00"}]
[null,"8.3.2.b","Extra-over item  above for:"]
["C4.3",null,"     .01) Intermediate excavation ","m³",{"v":5,"d":"5.00"}]
["C4.4",null,"     .02) Hard rock excavation ","m³",{"v":2,"d":"2.00"}]
["C4.5","8.3.2 c","Excavate and dispose of unsuitable material from trench bottom (Provisional)","m³",{"v":1,"d":"1.00"}]
[null,"8.3.3","Excavation ancillaries "]
[null,"8.3.3.1","Make up deficiency in backfill material (Provisional )"]
["C4.6",null,"       .01)  From other necessary excavations on site","m³",{"v":10,"d":"10.00"}]
["C4.7",null,"       .02)  by importation from  commercial","m³",{"v":0,"d":"0.00"}]
["C4.8","8.3.4","     a) Shore trench opposite structures or services","m",{"v":2,"d":"2.00"}]
["C4.9",null,"     b) Temproray works","Sum",{"v":1,"d":"1.00"}]
["C4.10","8.3.5","Existing serives that intersect or adjoin  a pipe trench","m",{"v":5,"d":"5.00"}]
[]
[null,"1200 LB","Bedding "]
[null,"8.2.2.3","Supply only of bedding by Importation from Commercial Source"]
["C4.11",null,"     .01) Selected granular material","m³",{"v":20,"d":"20.00"}]
["C4.12",null,"     .02) Selected fill material ","m³",{"v":60,"d":"60.00"}]
[]
["C5.0",null,"SEWER RETICULATON"]
[null,"1200LD","SEWERS"]
[null,"8.2.1","Supply, handle, lay and bed pipes on flexible pipe bedding complete with testing of Class 34 Solid wall uPVC pipeline."]
[]
["C5.1",null,"     .01) 110mm diameter pipe","m",{"v":65,"d":"65.00"}]
["C5.2",null,"     .02) 160mm diameter pipe","m",{"v":5,"d":"5.00"}]
[]
[null,"8.2.2","Pipe specials"]
[null,null,"Extra-over Items 8.2.2.3 above for supplying, laying and bedding of specials complete with couplings for:"]
[null,null,"PVC-u bends Class 16"]
[null,null,"45o "]
["C5.3",null,"110 mm dia ","No",{"v":3,"d":"3.00"}]
[null,null,"90o "]
["C5.4",null,"110 mm dia ","No",{"v":4,"d":"4.00"}]
[null,null,"PVC-u 45o Y- Junctions (Class 16)"]
["C5.5",null,"160 mm dia ","No",{"v":1,"d":"1.00"}]
[]
[null,"8.2.3","MANHOLES"]
[null,null,"Supply, construct manholes 1250mm diameter complete with HDPE step irons and medium duty concrete cover and frames for following depths as per the engineer's design"]
[null,null,"           Exceeding     but      Not Exceeding "]
["C5.5",null,"     .01)   Up               to               1.5 m","No.",3]
["C5.6",null,"     .02)   1.50             to               2.5 m","No.",1]
[]
["C5.7",null,"Breaking up existing sewer and Connection to existing sewer","Sum",1]
{"$rows_empty":8}
["CARRIED FORWARD",{"$nulls":5},{"$f":"SUM(G114:G170)","v":0}]
["BROUGHT FORWARD",{"$nulls":5},{"$f":"G172","v":0}]
[]
[null,"1200 L","MEDIUM- PRESSURE PIPELINES"]
[null,"8.2.1","Supply handle, lay and bed pipes on flexible pipe bedding complete with coupling, testing and disinfecting "]
["C5.8",null,"     .01) 110mm uPVC Class 12 ","m",{"v":50,"d":"50.00"}]
[null,"8.2.2","Pipe specials"]
[null,null,"Extra-over Items for supplying, laying and bedding of specials complete with couplings for:"]
[null,null,"PVC-u bends Class 16"]
[null,null,"45o "]
["C5.9",null,"110 mm dia ","No",{"v":2,"d":"2.00"}]
[null,null,"90o "]
["C5.10",null,"110 mm dia ","No",{"v":4,"d":"4.00"}]
[]
[null,"8.2.3","Valves"]
[null,null,"Extra-over Items C5.9 for supplying, laying and bedding of valves:"]
["C5.11",null,"110ND handwheel cast iron (non-rising stem) resilient seal gate valve flanged on both ends. ","No",1]
[]
[null,null,"Grating"]
[null,null,"38x38mm square mesh pattern, 38mm Deep open grid anti-slip grey coloured fibre glass grating, complete with angle iron frame and the fixing components"]
["C5.12",null,"a) Cable trench","m²",5]
["C5.13",null,"b) Grid inlets frame","m²",0.75]
[]
[]
[" TOTAL CARRIED TO SUMMARY",{"$nulls":5},{"$f":"SUM(G173:G194)","v":0}]

{"sheet":"Summary","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[4,0,4,2],[12,0,12,1],[13,0,13,1],[14,0,14,1]]}
[]
["Contract No:"]
["Contract Name: Construction of Platform for Water Demonstration Hub"]
["at Scientia campus, CSIR"]
["SUMMARY"]
["SECTION","DESCRIPTION","AMOUNT "]
[]
["SECTION 1","PRELIMINARY AND GENERAL",{"$f":"'P&G'!G44","v":0}]
["SECTION 2","CIVIL WORKS",{"$f":"'Section C '!G196","v":0}]
[]
[]
[]
["NETT TOTAL OF TENDER",null,{"$f":"SUM(C7:C12)","v":0}]
["ALLOWANCE FOR VAT  15.0%",null,{"$f":"(C13)*0.15","v":0}]
["TOTAL TENDER SUM",null,{"$f":"C13+C14","v":0}]