{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Fabrication and Machining "],"not_rendered":{"external_links":14,"defined_names":604},"read":"whole","date_system":"1900"}

{"sheet":"Fabrication and Machining ","index":0,"n_rows":41,"n_cols":7,"rows_kept":41}
[]
[null,"BILL OF QUANTITIES"]
[]
[null,{"$f":"'[14]Cost Estimate Report'!B18","v":"PROJECT : PROVISION OF FABRICATION, ROLLING AND MACHINING SERVICES FOR KUSILE POWER STATION FOR A PERIOD OF FIVE (5) YEARS DURING OUTAGES"}]
[]
[null,"Item No","Description","Unit","Qty","Rate","Amount"]
[]
[null,1,"Safety File","No",1]
[]
[null,"Item No","Resources","Unit","Hours for 5 Year","Rate","Amount"]
[null,1,"Project Manager (1No Off)","Hour",{"$f":"((21*8*12)+(4*8*18)+(2*8*18)+(3*8*24))*1","v":3456}]
[null,2,"Supervisor (2No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*2","v":8736}]
[null,3,"Mechanical Technician (4No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*4","v":17472}]
[null,4,"Fitter (4No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*4","v":17472}]
[null,5,"Fitter & Turner (6No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*6","v":26208}]
[null,6,"CNC Technician (6No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*6","v":26208}]
[null,7,"Pipe Fitter (4No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*4","v":17472}]
[null,8,"Quality Controller (2No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*2","v":8736}]
[null,9,"Safety Officer (2No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*2","v":8736}]
[null,10,"Admin Clerk (1No Off)","Hour",{"$f":"((21*8*10)+(4*8*15)+(2*8*15)+(3*8*24))*1","v":2976}]
[null,11,"Trade Assistant (12No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*12","v":52416}]
[null,12,"Welder (4No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*4","v":17472}]
[null,13,"Fire Watcher (1No Off)","Hour",{"$f":"((21*8*14)+(4*8*21)+(2*8*21)+(3*8*42))*1","v":4368}]
[null,14,"Mechanical Engineer (1No Off)","Hour",{"$f":"((21*8*10)+(4*8*15)+(2*8*15)+(3*8*24))*1","v":2976}]
[null,15,"Quality Engineer (1No Off)","Hour",{"$f":"((21*8*10)+(4*8*15)+(2*8*15)+(3*8*24))*1","v":2976}]
[{"$nulls":5},"Total Amount for Resources (Excl VAT)"]
[]
[null,"Item No","Machinery ","Unit","No of Days for 5 Year Duration","Rate","Amount"]
[null,1,"CNC Lathe - 5m x 1m swing","Day",{"$f":"(21*4)+(4*21*2)+(3*42)","v":378}]
[null,2,"Horizontal floor boring CNC Mill - X-4.8m, Y-4m, Z-0.7m","Day",{"$f":"(21*4)+(4*21*2)+(3*42)","v":378}]
[null,3,"CNC Bending machine, working length 2m x 0.9m working height 135deg bending angle (5mm plate thickness)","Day",{"$f":"(21*4)+(4*21*2)+(3*42)","v":378}]
[null,4,"Vertical Boring CNC Mill – Swing 5m x 3m height","Day",378]
[null,5,"Conventional centre lathe (10 Ton load)","Day",378]
[null,6,"Convential Vertical Boring Mill 2.2m x 1.5m","Day",378]
[null,7,"Conventional Bending machine, working length 2m x 0.9m working height 135deg bending angle (5mm plate thickness)","Day",378]
[null,8,"Conventional centre lathe (10 Ton load)","Day",378]
[null,9,"Conventional horizontal boring mills (X-2000, Y-1000, Z-1000mm, with 2m x 1.2m table","Day",378]
[null,10,"Convential Vertical Boring Mill 2.2m x 1.5m","Day",378]
[{"$nulls":5},"Total Amount for Machinery (Excl VAT)"]
[]
[{"$nulls":5},"TOTAL AMOUNT (EXCL VAT)"]