{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Tender Summary","A - Prelims","B-CORING & ACCESS  "],"not_rendered":{"external_links":1,"defined_names":47},"read":"whole","date_system":"1900"}

{"sheet":"Tender Summary","index":0,"n_rows":62,"n_cols":5,"rows_kept":62,"merged":[[12,2,12,3]]}
[]
["PROJECT NO.",":","S-1043-Repair and Refurbishment "]
["DOCUMENT NO.",":","BOQ-S1043 - Costed by UCE "]
[]
["   CONTRACT",":","CIVIL AND STRUCTURAL WORKS "]
[null,null,"Strucutral Works for HVAC Coring & Access "]
[]
[]
["   CLIENT",":","The Play House Comapany "]
[]
[]
[]
[null,null,"SUMMARY  OF  SCHEDULES"]
[]
[]
["SCHEDULE",null,"DESCRIPTION"," ","AMOUNT"]
[]
[]
[]
["A",null,"PRELIMINARY AND GENERAL",null,{"$f":"'A - Prelims'!H24","v":0}]
[]
[]
["B",null,"Coring and Access ",null,{"$f":"'B-CORING & ACCESS  '!H34","v":0}]
{"$rows_empty":30}
[null,null,"SUB TOTAL 1",null,{"$f":"SUM(E18:E52)","v":0}]
["  ",null,"Engineering fee for Payment cert adjudication, site visits, Shop drawing and design appoval, review of all quality control records, review of concrete cube test results, pull test on shear studs, periodic sign offs to proceed to next phase of project @ 10%",null,{"$f":"(E54*0.1)","v":0}]
[null,null,"SUB TOTAL 2",null,{"$f":"SUM(E54:E55)","v":0}]
["E",null,"10% contingency for unforeseen costs incurred",null,{"$f":"0.1*E56","v":0}]
[null,null,"SUB TOTAL 3",null,{"$f":"SUM(E56:E57)","v":0}]
[null,null,"VAT AT 15.5%",null,{"$f":"E58*0.155","v":0}]
[]
[]
[null,null,"PROJECT TOTAL COST",null,{"$f":"E58+E59","v":0}]

{"sheet":"A - Prelims","index":1,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[0,0,0,2],[0,4,0,7],[1,0,1,1],[2,0,2,1],[23,0,23,6]]}
["BOQ - S 1043-00",null,null,"The Play House Company "]
["ITEM",null,"PAY","Strucutral Works for HVAC Coring & Access "]
["NO.",null,"REF","DESCRIPTION","UNIT","QTY","RATE","AMOUNT"]
[]
[{"$nulls":3},"PRELIMINARY & GENERAL"]
[]
[null,"A",1,"FIXED CHARGE ITEMS"]
[{"$nulls":7},{"$f":"+F8*G8","v":{"v":0,"d":"0.00"}}]
[null,"A",1.1,"Contractual Requirements",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"A","1.1a","Head office and supervision cost + Site Supervision ","Sum",{"v":1,"d":"1.00"},null,{"$f":"F10*G10","v":{"v":0,"d":"0.00"}}]
[{"$nulls":7},{"$f":"F11*G11","v":{"v":0,"d":"0.00"}}]
[null,"A","1.1b","Construction Program , Health and Safety requirments and Quality control requirements ","Sum",{"v":1,"d":"1.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,"A","1.1c ","Provision of Site Specific PPE for contractors + SHE training + induction + safety file +WAH Training ","Sum",{"v":1,"d":"1.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"$f":"I15*3","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[null,"A",1.2,"Construction Site Facilities for the contractor",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A","1.2a","Tools and Equipment + Boards and Signage","Sum",{"v":1,"d":"1.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,"A",1.3,"Other Fixed Time Requirements (Itemise)",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"A","1.3a","Remove of Site Establishment","Sum",{"v":1,"d":"1.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
["TOTAL OF SECTION A CARRIED FORWARD TO SUMMARY",{"$nulls":6},{"$f":"SUM(H4:H23)","v":{"v":0,"d":"0.00"}}]

{"sheet":"B-CORING & ACCESS  ","index":2,"n_rows":34,"n_cols":8,"rows_kept":34,"merged":[[0,0,0,2],[0,4,0,7],[1,0,1,1],[1,4,2,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[2,0,2,1],[33,0,33,6]]}
[{"$f":"'A - Prelims'!A1:C1","v":"BOQ - S 1043-00"},null,null,"The Play House Company "]
["ITEM",null,"PAYMENT","Strucutral Works for HVAC Coring & Access ","UNIT","QTY","RATE","AMOUNT"]
["NO.",null,"REFERS","DESCRIPTION"]
[{"$nulls":7},{"$f":"$F4*G4","v":{"v":0,"d":"R 0.00"}}]
[{"$nulls":3},"SECTION B",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":3},"Delamination Repair ",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B",1,null,"All cost rates for the items in the BOQ must be the fully completed, incl. all materials, hardware, consumables, labour, sundries, machinery costs, etc. Branded items shall be equal and approved.",{"$nulls":3},{"v":0,"d":"R 0.00"}]
[]
["B",1.1,null,"Coring - Opening through wall ( 230 Brick ) ",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["B","1.1.1",null,"For refrigerant piping - Ø150mm","No",25,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
[{"$nulls":3},"Coring - Opening through the external fin wall (Max 200mm Thick )",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["B","1,1.2",null,"For refrigerant piping (1 AC unit) - 150x150mm","No",10,null,{"v":0,"d":"R 0.00"}]
["B","1.1.3",null,"For refrigerant piping (2 AC unit) - 250x150mm","No",10,null,{"v":0,"d":"R 0.00"}]
["B","1.1.4",null,"For refrigerant piping (3 AC unit) - 350x150mm","No",10,null,{"v":0,"d":"R 0.00"}]
["B","1.1.5",null,"For main condensate pipe - Ø150mm","No",25,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B","1.1.6",null,"Provide TSP (temporary suspended platform), together with an operator to be available during the HVAC decommissioning, installation and commissioning period. Use TSP and scaffolding to access postions of core drilling ","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B","1.1.7",null,"Make good around the core openings after the HVAC installation and paint the walls. Use an expanded mesh and fill with concrete to match existing opening ","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B","1.1.8",null,"Paint the ega-tube & metal trunking to suit the wall colour after the HVAC installation.","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":3},"  ",{"$nulls":3},{"v":0,"d":"R 0.00"}]
["B","1.1.9",null,"Provide bird proofing on the installed ega-tube trunking after the HVAC installation.","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B","1.1.10",null,"Provide bird proofing on the external AC condensing units after the HVAC installation.","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B","1.1.11",null,"Provide water proofing repairs around AC-13 mounts/supports (relocated to 5th floor slab). Condenser to be mounted on U-channel sections.","Sum",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B","1.1.12",null,"Other items not included in the foregoing and required by the Contractor are to be listed and priced below.","Sum ",1,null,{"v":0,"d":"R 0.00"}]
[{"$nulls":7},{"v":0,"d":"R 0.00"}]
["B","1.1.13 ",null,"Perform a risk assessment by scanning prior to any cores to prevent damaging existing rebar or any other strucutral memebers ","No",80,null,{"v":0,"d":"R 0.00"}]
["TOTAL OF SECTION B CARRIED FORWARD TO SUMMARY",{"$nulls":6},{"v":0,"d":"R 0.00"}]