{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Gym Rehabilitation"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"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":"Gym Rehabilitation","index":0,"n_rows":68,"n_cols":6,"rows_kept":68,"cut":false,"hidden":false,"merged":[[67,0,67,4],[63,1,63,4],[54,1,54,4],[9,1,9,4],[15,1,15,4],[32,1,32,4],[66,1,66,4],[0,0,0,5],[21,1,21,4],[26,1,26,4],[38,1,38,4],[48,1,48,4]]}
["BILL of QUANTITY (BoQ)"]
[null,"Project Title",": Rehabilitation of UN Gym's building "]
[null,"Project Owner",": United Nation "]
[null,"Project Location",": Obrigado Barrak, Caicoli, Dili, Timor-Leste"]
[]
["NO","Description","Volume","Unit","Unit Price","Cost U$D"]
[1,2,3,4,5,"6=3x5"]
["I","PREPARATORY WORKS"]
[1,"Mobilisation and demobilisation of tools and Personeel",1,"Ls"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F9:F9)","v":0}]
[2,"DEMOLITION WORKS"]
[1,"Roof demolition",1,"Ls"]
[2,"Ceilling Demolition",1,"Ls"]
[3,"Doors, Windows and Ventilation",1,"Ls"]
[4,"Electrical Demolition",1,"Ls"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F11:F15)","v":0}]
["III","ROOF WORKS"]
[1,"Installation of Steel Tube Truss 100x50x1.5mm",128.41,"m"]
[2,"Installation of Steel tube Purlin 50x30x1.5mm",256.2,"m"]
[3,"Installation of Roof Zinc 0.42mm",171.42,"m²"]
[4,"Install 1M Roof Edge Board Size 3x30 cm, wood class I / II",58.36,"m"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F18:F21)","v":0}]
["IV","CEILLING WORKS"]
[1,"Installation of Ceilling Frame Hollow 40x40mm",510.3,"m"]
[2,"Installation of Gypsum Ceilling 2400x1200x9mm",151.22,"m²"]
[3,"Gypsum Trim Profile for Ceiling",192.9,"m"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F23:F26)","v":0}]
["V","WALL WORKS AND PLESTERING"]
[1,"Install of wall block",20,"m²"]
[2,"Install of Frame of calsiboard wall partition 60cm 120cm, Tube 5cmx5cm",147,"m"]
[3,"Install of Calsiboard partition wall 2400mmx1200mmx9mm",90,"m²"]
[4,"Plestering of wall",40,"m²"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F29:F32)","v":0}]
["VI","INSTALLATION OF DOORS, WINDOWS AND VENTILATIONS"]
[1,"Installation of Windows type J1",22,"unit"]
[2,"Installation of Doors type P1",3,"Unit"]
[3,"Installation of Doors type P2",2,"Unit"]
[4,"Installation of Ventilation type V1",2,"Unit"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F35:F38)","v":0}]
["VII","ELECTRICAL AND AIR CONDITIONER INSTALLATION"]
[1,"Panel box",1,"Unit"]
[2,"Single Switch",4,"Unit"]
[3,"Double Switch",5,"Unit"]
[4,"Stop Contact/power outlet",17,"Unit"]
[5,"Cable NYM 2x1.5mm2 (50mm)",2,"Unit"]
[6,"Lamp/Lampu tanam",22,"Unit"]
[7,"PVC 1/2\"",80,"Unit"]
[8,"Air conditioner and facilitation",6,"Unit"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F41:F48)","v":0}]
["VIII","PAINTING WORKS"]
[1,"Wall Painting Interior and Exterior",336.4,"m²"]
[2,"Ceilling Painting",151.22,"m²"]
[3,"Ceilling Plamir",151.22,"m²"]
[4,"Partition Painting",90,"m²"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F51:F54)","v":0}]
["IX","SANITATION WORKS"]
[1,"Wastafel",2,"Unit"]
[2,"Water Tab",2,"Unit"]
[3,"PVC 1/2\"",40,"m"]
[4,"Elbow 900 1/2\"",12,"Unit"]
[5,"Tee 1/2\"",8,"Unit"]
[6,"PVC Glue",4,"Unit"]
[7,"PVC Clamp",25,"Unit"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F57:F63)","v":0}]
[5,"FINISHING WORKS"]
["a","Finishing",1,"Ls"]
[null,"Subtotal",null,null,null,{"$f":"SUM(F66:F66)","v":0}]
["Total",{"$nulls":4},{"$f":"F10+F16+F22+F27+F33+F39+F49+F55+F64+F67","v":0}]