{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":108,"n_cols":7,"rows_kept":108,"merged":[[1,3,6,5],[5,1,5,2],[6,1,6,2]]}
[]
[]
[]
[]
[null,"BILL OF QUANTITIES  -  BUILDING WORK"]
[null,"PROJECT NAME              BUILDING 20 AQUACULTURE LABS REFURBISHMENT"]
[null,"DEPARTMENT:                FACILITIES DEPARTMENT -PROJECT SECTION"]
[]
[null,"ITEM No.","DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
[null,"A","PRELIMINARY AND GENERAL ITEMS"]
[]
[null,null,"Allow for Preliminary and General including all health and safety requirements as per Occupational Health and Safety Act 85 of 1993"]
[null,"1)"," Site establishment ","Sum",{"v":1,"d":"1.0"},null,{"$f":"SUM(F14*E14)","v":0}]
[null,"2)"," Tools","Sum",{"v":1,"d":"1.0"},null,{"$f":"SUM(F15*E15)","v":0}]
[null,"3)"," Allow for Certificate of compliance (COC)","Sum",{"v":1,"d":"1.0"},null,0]
[null,"4)","Site De- establishment (Allowance for making good,cleaning up and   rubble  removal)","Sum",{"v":1,"d":"1.0"},null,0]
[null,"5)","Health and Safety file requirewments","sum",{"v":1,"d":"1.0"},null,0]
[null,"6)","Provide drop sheets ","sum",{"v":1,"d":"1.0"},null,0]
[null,null,"SUBTOTAL PRELIMINARY AND GENERAL ITEMS",{"$nulls":3},{"$f":"SUM(G14:G19)","v":0}]
[]
[null,"B","DEMOLITION AND ALTERATION"]
[]
[null,"1)","Carefully remove existing single door and set aside for reuse","no",{"v":1,"d":"1.0"},null,{"$f":"SUM(F24*E24)","v":0}]
[null,"2)","Carefully remove existing double doors and set aside for reuse ","no",{"v":2,"d":"2.0"},null,{"$f":"SUM(F25*E25)","v":0}]
[null,"3)","Remove existing double door at entrance of lab and discard","no",{"v":1,"d":"1.0"},null,0]
[null,"4)","Remove existing dry wall and discard","m2",{"v":25.65,"d":"25.7"},null,0]
[null,"5)","Carefully remove exsitng windows in office 210 and set aside for reuse ","no",{"v":2,"d":"2.0"},null,0]
[null,"6)","Remove existing window in office 209 and discard","no",{"v":1,"d":"1.0"},null,0]
[null,"7)","Demolish brick wall in office 209 and discard","m2",{"v":8.77,"d":"8.8"},null,0]
[null,"8)","Remove ceiling casette in laboratory passage","no",{"v":1,"d":"1.0"},null,0]
[null,"9)","Rubble Removal","no",{"v":1,"d":"1.0"},null,{"$f":"SUM(F32*E32)","v":0}]
[]
[null,null,"SUBTOTAL FOR DEMOLITION AND ALTERATION",{"$nulls":3},{"$f":"SUM(G24:G32)","v":0}]
[]
[null,"C","GENERAL MAINTENANCE WINDOWS"]
[]
[null,"1)","Repair the existing steel window handles and panes and set aside for re-use","no",{"v":20,"d":"20.0"},null,{"$f":"SUM(F38*E38)","v":0}]
[null,"2)","Remove all loose and flaking paint by scraping and sanding. Carefully remove and replace all loose and cracked window putty and re-apply new putty and repaint (only interior side)","m2",{"v":10,"d":"10.0"},null,{"$f":"SUM(F39*E39)","v":0}]
[]
[null,null,"SUBTOTAL FOR GENERAL MAINTENANCE WINDOWS",{"$nulls":3},{"$f":"SUM(G38:G39)","v":0}]
[]
[null,"D","MASONRY"]
[]
[null,"1)","Brickwork of NFP bricks in class 11 mortar, allow for reinforcement and bonding together with steel brick force as per SANS 10400","m2",{"v":15,"d":"15.0"},null,{"$f":"SUM(F45*E45)","v":0}]
[]
[null,null,"SUBTOTAL FOR MASONRY",{"$nulls":3},{"$f":"SUM(G45)","v":0}]
[]
[null,"E","PLASTERING"]
[]
[null,"1)","Make good new brick wall with 12mm thick plaster using 1:3 ratio.","m³",{"v":2,"d":"2.0"},null,{"$f":"SUM(F51*E51)","v":0}]
[]
[null,null,"SUBTOTAL FOR PLASTERING",{"$nulls":3},{"$f":"SUM(G51)","v":0}]
[]
[null,"F","PAINTWORK"]
[null,null,"Prepare surfaces and remove all loose materials,  make good with Rhinolite, apply one coat 'Plascon Merit Resistant Plaster  Primer' (UC56), one coat 'Plascon or equivalent  Universal Undercoat' (UC1), and two coats 'Plascon or equivalent Double Velvet  Paint - (Colour - Amazon mist)                                                                         Deem to comply specification: High quality washable sheen finish paint suitable for exterior use to plastered wall  and complying with SANS 1586 and 103055. Applied to Manufactures specifications."]
[null,"1)","Walls - Colour - Amazon mist - darker shade or similar","m2",{"v":75,"d":"75.0"},null,{"$f":"SUM(F57*E57)","v":0}]
[]
[null,null,"Prepare surfaces and remove loose material, sandown and prepare floor \nsurface "]
[null,"3)","Passage floor","m2",{"v":45,"d":"45.0"},null,{"$f":"SUM(E60*F60)","v":0}]
[]
[null,null,"SUBTOTAL FOR PAINTWORK",{"$nulls":3},{"$f":"SUM(G57:G61)","v":0}]
[]
[null,"H","CARPENTRY"]
[]
[null,"1)","Dry Wall"]
[null,null,"\"Rhino-Drywall\" partitions with 12.5mm thick \"Rhinoboard\" cladding on both sides. Boards are to be butt jointed and finished with \"Rhinotape\" and \"Readymix D\" jointing compound all in accordance with the manufacturer's instructions"]
[null,null,"Supply and install new :Rhino-Drywall\" mounted Finesse partitioning including aluminium trim and 76mm skirting","m2",{"v":50,"d":"50.0"},null,{"$f":"SUM(F68*E68)","v":0}]
[]
[null,null,"SUBTOTAL FOR CARPENTRY",{"$nulls":3},{"$f":"SUM(G68:G69)","v":0}]
[]
[null,"I","ELECTRICAL INSTALLATIONS"]
[null,"1)","Budgetary allowances to be included for work which has not been fully designed. The work is to be executed as directed by the project manager. The work will be measured and priced at contract rates. The price includes removal of old wireways, chasing of wireways, connecting and testing. ","Prov sum",{"v":1,"d":"1.0"},{"v":50000,"d":"R50,000.00"},{"$f":"E73*F73","v":{"v":50000,"d":"R50,000.00"}}]
[]
[null,null,"SUBTOTAL ELECTRICAL INSTALLATIONS",{"$nulls":3},{"$f":"SUM(G73:G73)","v":{"v":50000,"d":"R50,000.00"}}]
[]
[null,"J","MECHANICAL INSTALLATION"]
[]
[null,"1)","Budgetary allowances to be included for work which has not been fully designed. The work is to be executed as directed by the project manager. The work will be measured and priced at contract rates. The price includes removal of old pipes, chasing of pipes, connecting and testing.","Prov sum",{"v":1,"d":"1.0"},{"v":50000,"d":"R50,000.00"},{"$f":"E79*F79","v":{"v":50000,"d":"R50,000.00"}}]
[]
[null,null,"SUBTOTAL FOR MECHANICAL WORKS",{"$nulls":3},{"$f":"SUM(G79:G79)","v":{"v":50000,"d":"R50,000.00"}}]
[]
[null,"K","GLAZING"]
[]
[null,"1)","Supply and install single 1800mm x 2100mm  Frosted Glass swing door with aluminium frame including accessories according to spec","no",{"v":1,"d":"1.0"},null,{"$f":"SUM(F85*E85)","v":0}]
[null,"2)","Install double doors removed from other places and install as stated on Floor plan attached","no",{"v":2,"d":"2.0"},null,{"$f":"SUM(F86*E86)","v":0}]
[null,"3)","Install single door removed from room 209 to the lab and install door between the New Analysis room and the lab.","no",{"v":1,"d":"1.0"},null,{"$f":"SUM(F87*E87)","v":0}]
[]
[null,null,"SUBTOTAL FOR GLAZING WORKS",{"$nulls":3},{"$f":"SUM(G85:G87)","v":0}]
[]
[null,"L","PLUMBING"]
[]
[null,"1)","Supply and install SS Sinks Franke 1.2mm Grade 304 18/10 stainless steel sink (Code: 352952), bowl with high integral splashback to rear, 50 x 10mm turndown and 40mm waste outlet, stainless steel slatted undershelf (Code: 359268), size 1850 x 420mm wide, underside sprayed with vermin proof bitumastic sound deadening, fixed to wall with anchor bolts 900mm from finishe floor level and supported on 2 No. detachable Grade 304 (18/10) stainless steel square legs (Code: 354650), size 40 x 40 x 1.2mm thick, fitted with chrome plated adjustable glanged foot pieces. ","no",{"v":1,"d":"1.0"},null,{"$f":"SUM(F93*E93)","v":0}]
[null,"2)","Swivel swan neck Tap: Bencho fitting with removal nozzle. XL 1205-0 with fixed nozzle. ","no",{"v":1,"d":"1.0"},null,{"$f":"SUM(F94*E94)","v":0}]
[]
[null,null,"SUBTOTAL FOR PLUMBING WORKS",{"$nulls":3},{"$f":"SUM(G93:G94)","v":0}]
[]
[null,"M","EXISTING FIRE DETECTORS"]
[]
[null,"1)","Allow for the removal and re-installation of the existing fire detectors once the ceiling has been installed and to be re-installed after the works have been completed.","Sum",1,null,{"$f":"SUM(F100*E100)","v":0}]
[]
[null,null,"SUBTOTAL FOR EXISTING FIRE DETECTORS",{"$nulls":3},{"$f":"SUM(G100)","v":0}]
[]
[null,null,"Subtotals"]
[null,null,"20% Contingency",{"$nulls":3},{"$f":"SUM(G104*0.2)","v":0}]
[null,null,"Contract Price excl. VAT",{"$nulls":3},{"$f":"SUM(G104:G105)","v":0}]
[null,null,"15% VAT",{"$nulls":3},{"$f":"SUM(G106*0.15)","v":0}]
[null,null,"TOTAL PROJECT COST",{"$nulls":3},{"$f":"G106+G107","v":0}]