{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["CEMS Replacement BoQ"],"not_rendered":{"external_links":1,"defined_names":15},"read":"whole","date_system":"1900"}

{"sheet":"CEMS Replacement BoQ","index":0,"n_rows":107,"n_cols":8,"rows_kept":107,"merged":[[1,1,1,7]]}
[{"$nulls":7},"17 February 2024"]
[null,"PROJECT: CEMS REPLACEMENT PROJECT AT KUSILE POWER STATION (ONCE OFF)"]
[]
[null,"ITEM NO","DESCRIPTION","UNIT","NO","QTY","RATE","AMOUNT"]
[]
[null,null,"ITEM 1"]
[]
[null,1,"PRELIMINARIES AND GENERALS"]
[]
[null,"1.1.","Fixed Costs"]
[null,"1.1.1","Establishment of Facilities on the Site (Once-Off Delivery of Containers)","Once Off",1,1]
[null,"1.1.2","De-establishment of Facilities on the Site (Once-Off Removal of Containers)","Once Off",1,1]
[null,"1.1.3","Scaffolding Establishment","Once Off",1,1]
[null,"1.1.4","Scaffolding De-establishment","Once Off",1,1]
[null,"1.1.5","Plumber Subcontractor Establishment","Once Off",1,1]
[null,"1.1.6","Plumber Subcontractor De-establishment","Once Off",1,1]
[null,"1.1.7","CFK Subcontractor Establishment","Once Off",1,1]
[null,"1.1.8","CFK Subcontractor De-establishment","Once Off",1,1]
[null,"1.1.9","NGR Subcontractor Establishment","Once Off",1,1]
[null,"1.1.10","NGR Subcontractor De-establishment","Once Off",1,1]
[null,"1.1.11","Entry Medicals ","Once Off",1,15]
[null,"1.1.12","Exit Medicals ","Once Off",1,15]
[null,"1.1.13","PPE (Once Off)","Once Off",1,15]
[null,"1.1.14","Security / Police Clearance certification ","Once Off",1,15]
[null,"1.1.15","Safety File","Once Off",1,1]
[]
[null,"1.2.","Time-Related Costs"]
[null,"1.2.1","Site Office Container (1 Off Insulated, with Air-Con): 12m x 6m ","Monthly",1,11]
[null,"1.2.2","Site Kitchen Container (1 Off): 6m x 3m","Monthly",1,11]
[null,"1.2.3","Site Storage Container (1 Off): 12m x 2m ","Monthly",1,11]
[null,"1.2.4","Ablution Unit (Serviced) (2 Off): 6m x 3m","Monthly",2,11]
[null,"1.2.5","Travelling (1 Off Kombi 14 Seater)","Monthly",1,11]
[null,"1.2.6","Site Bakkie (4x4 Double Cab Bakkie)","Monthly",1,11]
[null,"1.2.7","NGR - Rigging/Assembly 2 No Teams (for 11 months)","Sum",1,1]
[null,"1.2.8","CPGP - Scaffolding 2 No Teams (for 11 months)","Sum",1,1]
[null,"1.2.9","Hire of scaffolding - 70 tons (for 11 months)","Sum",1,1]
[]
[null,null,"Sub-Total Item 1 (Preliminaries and Generals) Carried to Final Summary"]
[]
[null,null,"ITEM 2"]
[]
[null,2,"SITE RESOURCES"]
[]
[null,2.1,"NORMAL TIME "]
[null,null,"Normal working hours are working hours that fall within the following periods:"]
[null,null,"Mondays - Fridays: 07:00 - 16:00"]
[null,"2.1.1","Installation Manager (5 - 9 Years Experience) (1 Off)","Hours ",1,{"$f":"(45+46+45)*8","v":{"v":1088,"d":"1,088"}}]
[null,"2.1.2","Quality Control Manager (5 - 9 Years Experience ) (1 Off)","Hours ",1,{"$f":"(45+46+45)*8","v":{"v":1088,"d":"1,088"}}]
[null,"2.1.3","Engineer (5 - 9 Years Experience)  (1 Off)","Hours ",1,{"v":1088,"d":"1,088"}]
[null,"2.1.4","Project Coordinator (5 - 9 Years Experience)  (1 Off)","Hours ",1,{"v":1088,"d":"1,088"}]
[null,"2.1.5","Application Specialist (5 - 9 Years Experience)  (1 Off)","Hours ",1,{"v":1088,"d":"1,088"}]
[null,"2.1.6","Commissioning Technician (5 - 9 Years Experience)  (1 Off)","Hours ",1,{"v":1088,"d":"1,088"}]
[null,"2.1.7","Installation Technician (5 - 9 Years Experience) (2 Off)","Hours ",2,{"v":1088,"d":"1,088"}]
[null,"2.1.8","General Labour (0 - 3 Years Experience) (3 Off)","Hours ",3,{"v":1088,"d":"1,088"}]
[null,"2.1.9","Semi-Skilled Labour (5 - 9 Years Experience) (3 Off)","Hours ",3,{"v":1088,"d":"1,088"}]
[null,"2.1.10","Safety Officer (0 - 3 Years Experience ) (1 Off)","Hours ",1,{"v":1088,"d":"1,088"}]
[]
[null,null,"Subtotal Item 2.1 Normal Time"]
[]
[null,null,"Sub-Total Item 2 (Site Resources) Carried to Final Summary"]
[]
[null,null,"ITEM 3"]
[]
[null,3,"CEMS EQUIPMENT"]
[null,"3.1","Additional Scope for Water Supply Control and Signal to Control Room","Item",1,1]
[null,"3.2","Multicomponent Analyser System","Item",1,1]
[null,"3.3","FWE200DH","Item",1,1]
[null,"3.4","Flow Measurement","Item",1,1]
[null,"3.5","Temperature and Pressure Measurement","Item",1,1]
[null,"3.6","Commissioning Parts","Item",1,1]
[null,"3.7","Wear and Tear Parts for 2 Years","Item",1,1]
[null,"3.8","Spare Parts for 2 Years","Item",1,1]
[null,"3.9","Design and instrument Air and Water Purge Fabrication","Item",1,1]
[null,"3.10","OEM supervision and installation","Item",1,1]
[null,"3.11","Gravimetrical Comparison Measurement","Item",1,1]
[]
[null,null,"Sub-Total Item 3 (CEMS Equipment) to Final Summary"]
[]
[null,null,"ITEM 4"]
[]
[null,4,"FABRICATION"]
[null,"4.1","Supply and deliver CEMS platform","Item",1,1]
[null,"4.2","Supply and deliver CEMS ports","Item",1,1]
[]
[null,null,"Sub-Total Item 4 (Fabrication) to Final Summary"]
[]
[null,null,"ITEM 5"]
[]
[null,5,"WATER SUPPLY"]
[null,"5.1","Supply and install water pipeline to pump","Item",1,1]
[]
[null,null,"Sub-Total Item 5 (Water Supply) to Final Summary"]
[]
[]
[null,null,"FINAL SUMMARY"]
[]
[null,"ITEM 1",{"$f":"C8","v":"PRELIMINARIES AND GENERALS"}]
[]
[null,"ITEM 2",{"$f":"C42","v":"SITE RESOURCES"}]
[]
[null,"ITEM 3",{"$f":"C64","v":"CEMS EQUIPMENT"}]
[]
[null,"ITEM 4",{"$f":"C81","v":"FABRICATION"}]
[]
[null,"ITEM 5",{"$f":"C89","v":"WATER SUPPLY"}]
[]
[null,null,"Final Summary Total "]