{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":54,"n_cols":25,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,3,1,6],[2,4,2,6],[3,5,3,6],[4,5,4,6],[5,5,5,6]]}
[]
[null,null,null,{"$f":"[1]SUM!D2","v":"Bill of Quantity - Rev D"}]
[{"$nulls":4},"INTERIOR INSTALLATION"]
[{"$f":"[1]SUM!A4","v":"UNDP'S OFFICE FIT OUT WORKS - ZONE 1"},{"$nulls":4},"PACK 2"]
[{"$f":"[1]SUM!A5","v":"at Menara Thamrin, 9th Floor, Jakarta, Indonesia"}]
[{"$nulls":5},{"$f":"[1]SUM!D6","v":"18th December 2019"},{"$nulls":12},"COST"]
["No","Description","Specification & Finish","Qty on BQ","UoM","Unit Price","Price ","Remarks",{"$nulls":10},"Qty","Units","Unit Price","Price ",null,"Margin"]
["II","INTERIOR INSTALLATION ( ± 410 m2)"]
[]
["A","PREPARATION & ACCOMODATION"]
[1,"Project Management Service",null,1,"ls",null,{"$f":"D11*F11","v":0}]
[2,"Preparation & Accomodation","site protection\ninclude temporary hoarding partition & door\n",1,"ls",null,{"$f":"D12*F12","v":0},{"$nulls":11},{"$f":"D12","v":1},{"$f":"E12","v":"ls"},null,{"$f":"S12*U12","v":0},null,{"$f":"G12-V12","v":0},{"$f":"X12/V12","v":{"$error":"#DIV/0!"}}]
[3,"Demolition & Removal Works","for gypsum partition, glass partition, ceiling, doors",1,"ls",null,{"$f":"D13*F13","v":0}]
[null,"SUB TOTAL  A",{"$nulls":5},{"$f":"SUM(G11:G13)","v":0}]
["B","PARTITION WORKS"]
[1,"Supply & install Two Sided Gypsum Wall Partition\n(with Sound Insulation)\nFrom floor to ceiling 2800 mmH","Galvanized hollow steel frame 40x40 mm x 0,4 mmthk, Gypsum 12 mm thk ex. Jayaboard type Soundstop\ninclude corner bit\nRockwool density 60 kg/m3",{"$f":"63.36","v":63.36},"m2",null,{"$f":"D16*F16","v":0},{"$nulls":11},16.03,{"$f":"E16","v":"m2"},115000,{"$f":"S16*U16","v":1843450.0000000002},null,{"$f":"G16-V16","v":-1843450.0000000002},{"$f":"X16/V16","v":-1}]
[2,"Supply & install Glass Partition w/ Frame\nDim. 2800 mmH\nat Meeting Room","10mm thick, Tempered\nwith aluminium frame ex. YKK or similar (size 3\") fin. Silver color",29.669999999999995,"m2",null,0,{"$nulls":11},40,"m2",{"$f":"L17","v":0},0,null,0,{"$f":"X17/V17","v":{"$error":"#DIV/0!"}}]
[3,"Supply & install Glass Partition Frameless\nDim. 2800 mmH\nat Huddle Room & Breakout","12mm thick, Tempered\nwith U channel",48.6,"m2",null,0]
[4,"Supply & Install Sandblast Sticker for glass partition (one sided)","print & cutting\ndo not include visual graphic design",29.669999999999995,"m2",null,0,{"$nulls":11},{"$f":"D19","v":29.669999999999995},"m2",null,0,null,0,{"$error":"#DIV/0!"}]
[5,"Supply & install Wall Paint","ex. Dulux odorless",456,"m2",null,0,{"$nulls":11},27,"m2",40000,1080000,null,-1080000,-1]
[6,"Supply & Install Skirting (bottom only)","50 mmH, MDF fin. Duco",386,"m'",null,0,{"$nulls":11},{"$f":"D21","v":386},"m'",null,0,null,0,{"$error":"#DIV/0!"}]
[7,"Folding Partition \nat Meeting Rooms","dim. 3300 mmL x 2800 mmH x 65 mm thk\n\nMovable wall include sound barrier\nfinish with padded wall and fabrics\nex : Ateja",1,"set",null,{"$f":"F22*D22","v":0}]
[null,"SUB TOTAL B",{"$nulls":5},{"$f":"SUM(G16:G22)","v":0}]
["C","WALL FINISHES & WALL TREATMENT"]
[1,"Supply & Fabric Panelling\nat Meeting Room & Huddle Room","Plywood for backing, include foam and fabric\nex : Ateja",{"$f":"29.67+17.64","v":47.31},"m2",null,{"$f":"D25*F25","v":0}]
[2,"Supply & Install Glassboard, dim 1800mmH x 900mmL\nat Meeting Room","Superwhite Glasstone + metal pins\n5mm thickness",3.5640000000000005,"m2",null,{"$f":"D26*F26","v":0}]
[3,"Supply & Install Melaminto for Backing Graphic Poster","Melaminto 3mm",37.949999999999996,"m2",null,0,{"$nulls":11},18,{"$f":"E27","v":"m2"},105000,{"$f":"S27*U27","v":1890000},null,{"$f":"G27-V27","v":-1890000},{"$f":"X27/V27","v":-1}]
[4,"Supply & Install of Graphic Printing","ex. Ritrama, laminating in doff\nNot include Visual Graphic Design fee",37.949999999999996,"m2",null,0,{"$nulls":11},18,"m2",105000,1890000,null,-1890000,-1]
[5,"Supply & Install wall synthetic grass\nat Pantry","synthetic plant with plywood backing",10,"m2",null,0,{"$nulls":12},"m2"]
[6,"Supply & Install Logo","use Existing",{"$nulls":15},18,0,105000,{"$f":"S30*U30","v":1890000},null,{"$f":"G30-V30","v":-1890000},{"$f":"X30/V30","v":-1}]
[null,"SUB TOTAL C",{"$nulls":5},{"$f":"SUM(G25:G30)","v":0}]
["D","DOORS & WINDOWS"]
[1,"Supply & install Glass Door\nat Meeting Room","dim. 900 mmL x 2400 mmH\nSingle swing door\n12 mm thickness, tempered glass\nincluding floor hinges ex. Dorma BTS 84\npull handle 600 mmH\nlockset ex. Dekson\ndoor stopper (if necessary)",2,"Unit(s)",null,{"$f":"D33*F33","v":0},{"$nulls":11},4,{"$f":"E33","v":"Unit(s)"},6000000,{"$f":"S33*U33","v":24000000},null,{"$f":"O33-V33","v":-24000000}]
[2,"Supply & install Glass Door\nat Huddle Room","dim. 700 mmL x 2400 mmH\nSingle swing door\n12 mm thickness, tempered glass\nincluding floor hinges ex. Dorma BTS 84\npull handle 600 mmH\nlockset ex. Dekson\ndoor stopper (if necessary)",2,"Unit(s)",null,{"$f":"D34*F34","v":0},{"$nulls":11},4,{"$f":"E34","v":"Unit(s)"},6000000,24000000,null,{"$f":"O34-V34","v":-24000000}]
[null,"SUB TOTAL D",{"$nulls":5},{"$f":"SUM(G33:G33)","v":0}]
["E","CEILING WORKS"]
[1,"Supply & install Acoustic Ceiling due to new layout","Accoustic Panel 600x600x15mm include frame and wall angle\nex: AMF Thermatex",44,"m2",null,{"$f":"D37*F37","v":0},{"$nulls":11},5,{"$f":"E37","v":"m2"},65000,{"$f":"S37*U37","v":325000},null,{"$f":"G37-V37","v":-325000},{"$f":"X37/V37","v":-1}]
[2,"Supply & install Flat Gypsum Ceiling\nat Corridor & Meeting Room","Gypsum 9 mm thk ex. Jayaboard, Hollow steel frame 4x4cm 0,4 mm thk\ninclude shadowline",{"$f":"96.66+33.4","v":130.06},"m2",null,0,{"$nulls":11},5.41,"m2",115000,622150,null,-622150,-1]
[3,"Supply & install Drop Gypsum Ceiling\nat Corridor & Meeting Room","Gypsum 9 mm thk ex. Jayaboard, Hollow steel frame 4x4cm 0,4 mm thk",50,"m'",null,0,{"$nulls":11},5.41,"m'",115000,622150,null,-622150,-1]
[4,"Supply & install Ceiling Paint","ex. Dulux odorless",{"$f":"D38+(D39*0.2)","v":140.06},"m2",null,0,{"$nulls":11},6.5,"m2",40000,260000,null,-260000,-1]
[5,"Supply & install Manhole dim. 600 x 600 mm",null,2,"Unit(s)",null,0,{"$nulls":11},6.5,"Unit(s)",40000,260000,null,-260000,-1]
[null,"SUB TOTAL E",{"$nulls":5},{"$f":"SUM(G37:G41)","v":0}]
["F","OTHER ACCESSORIES"]
[1,"Any variation items that might possibly happen beyond our control will only be accepted after agreement between Client and Vendor","10% from total Pack 2",null,null,null,{"$f":"SUM(G10:G42)*0.1","v":0},{"$nulls":11},6.5,{"$f":"E44","v":0},40000,{"$f":"S44*U44","v":260000},null,{"$f":"G44-V44","v":-260000},{"$f":"X44/V44","v":-1}]
[null,"SUB TOTAL F",{"$nulls":5},{"$f":"SUM(G43:G44)","v":0}]
[]
[null,"GRAND TOTAL: A+B+C+D+E+F",{"$nulls":4},{"$f":"SUM(G8:G45)","v":0},{"$nulls":11},{"$f":"O47/145","v":0},null,null,{"$f":"SUM(V8:V44)","v":58942750}," ",{"$f":"SUM(X8:X44)","v":-58942750}]
[]
[]
[]
[null,"Payment Term","Percentage"]
[null,"Down Payment",0.5,{"$f":"C52*G47","v":0}]
[null,"2nd Term Payment",0.45,{"$f":"C53*G47","v":0}]
[null,"Retention (1 month)",0.05,{"$f":"C54*G47","v":0}]