{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Cover","summary ","boq","Related Drawings"],"not_rendered":{"images":2,"macros":1,"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Cover","index":0,"n_rows":19,"n_cols":1,"rows_kept":19,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[4,0,4,5],[5,0,5,5],[6,0,6,5],[7,0,7,5],[9,0,9,5],[11,0,11,5],[13,0,13,5],[15,0,15,5],[16,0,16,5],[18,0,18,5],[19,0,19,5],[20,0,20,5],[23,0,23,5],[24,0,24,5],[25,0,25,5],[26,0,26,5],[27,0,27,5],[29,0,29,5]],"flags":["formulas_cached_only"]}
["BILL OF QUANTITIES"]
[]
[]
[]
[]
["BRASIL TURF GROUND TURF AND LIGHT CAHNGE WORKS"]
{"$rows_empty":10}
["CLIENT"]
[]
["SECRATARIATE OF THE THINADHOO CITY COUNCIL "]

{"sheet":"summary ","index":1,"n_rows":15,"n_cols":6,"rows_kept":15,"merged":[[0,0,0,5],[1,4,1,5],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[14,4,14,5],[17,0,17,2],[26,0,26,5]],"flags":["formulas_cached_only"]}
["SUMMARY"]
[{"v":1,"d":"1.0"},"PRELIMINARIES",null,null,{"v":0,"d":"0.00"}]
[]
[{"v":2,"d":"2.0"},"EARTH WORKS",null,0,{"v":0,"d":"0.00"}]
[]
[{"v":3,"d":"3.0"},"TURF INSTALLATIONS",null,0,{"v":0,"d":"0.00"}]
[]
[{"v":4,"d":"4.0"},"ELECTRICAL & SPECIFIC INSTALLATIONS",null,null,{"v":0,"d":"0.00"}]
[]
[{"v":5,"d":"5.0"},"PAINTING",{"$nulls":3},{"v":0,"d":"0.00"}]
[]
[null," TOTAL ",null,null,{"v":0,"d":"0.00"}]
[null," ADD GST  8%",null,null,{"v":0,"d":"0.00"}]
[null," TOTAL COST IN MRF",null,null,{"v":0,"d":"0.00"}]
[null,"DURATION IN DAYS"]

{"sheet":"boq","index":2,"n_rows":117,"n_cols":6,"rows_kept":117,"merged":[[0,0,0,1],[1,1,1,4]],"flags":["formulas_cached_only"]}
[]
[null,"BILL OF QUANTITIES"]
[]
["Item","Description","Qty","Unit","Rate","Amount"]
[null,"BILL No: 01"]
[null,"PRELIMINARIES"]
[1.1,"SITE MANAGEMENT COSTS"]
[{"v":1,"d":"(1)"},"Allow for all on and off-site management costs including site supervision, temporary utilities, hoardings, communications, and administrative overheads.",{"v":1,"d":"1.00"},"item",null,{"v":0,"d":"0.00"}]
[]
[1.2,"SITE SAFETY / SECURITIES"]
[{"v":1,"d":"(1)"},"Allow lump sum for health and safety measures for labor and contractor's staff",{"v":1,"d":"1.00"},"item",null,{"v":0,"d":"0.00"}]
[]
[1.3,"CLEANING UPON COMPLETION"]
[{"v":1,"d":"(1)"},"Cleaning the site upon completion of all works",{"v":1,"d":"1.00"},"item",null,{"v":0,"d":"0.00"}]
[]
[null,"BILL No: 01 - PRELIMINARIES",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"TOTAL OF BILL No: 01 - Carried over to summary"]
[null,"BILL No: 02"]
[null,"EARTH WORKS"]
[]
[2.1,"SITE CLEARING"]
[null,"Carry out the removal and environmental disposal of the existing artificial turf surface, including all underlying infill, backing materials, and peripheral fixings, alongside the complete excavation and removal of all existing sand across the entire pitch area to a uniform depth of 300mm. Following excavation, thoroughly sweep and clean the exposed ground to eliminate all residual debris, organic matter, and loose non-structural materials, then regrade and level the exposed base using mechanical equipment to establish uniform elevation and correct drainage gradients. Finally, load, haul, and transport all demolished turf, extracted sand, excavated soil, and general waste materials completely offsite to an approved council disposal facility in strict compliance with local environmental regulations. rate should include for removal and fixing of any necessary fencing, demolishing walls or any other related work to complete the works as specified."]
[{"v":1,"d":"(1)"},"Demolition ,leveling and cleaning, waste materials away from the site.",{"v":1,"d":"1.00"},"item",null,{"v":0,"d":"0.00"}]
[]
[2.2,"EARTH  FILLING"]
[null,"Rates shall include for levelling, grading, trimming and compacting."]
[{"v":1,"d":"(1)"},"Back filling",{"v":52.8,"d":"52.80"},"m³",null,{"v":0,"d":"0.00"}]
[{"v":2,"d":"(2)"},"50mm thick sand blinding layer on pitch area",{"v":1056,"d":"1,056.00"},"m2",null,{"v":0,"d":"0.00"}]
[{"v":3,"d":"(3)"},"200mm thick  crushed stone subase ",{"v":1056,"d":"1,056.00"},"m2",null,{"v":0,"d":"0.00"}]
[{"v":4,"d":"(4)"},"50mm thick sand blinding layer on top of the subase",{"v":1056,"d":"1,056.00"},"m2",null,{"v":0,"d":"0.00"}]
[]
[2.3,"PAVING AND LEVELING "]
[null,"Proof-roll and level the imported fill material across the entire footprint using mechanical machinery to achieve a uniform elevation, adjusting the moisture content of the fill layer as necessary to reach optimum compaction conditions. Compact the filled area in controlled layers using a heavy vibratory plate compactor or roller until achieving a minimum 95% Modified Proctor Density to eliminate voids and post-construction settlement. Finally, laser-level the final compacted sub-base surface to ensure strict elevation tolerances prior to placing the 50mm sand blinding layer."]
[{"v":1,"d":"(1)"},"Compaction & Leveling of Sub-grade Fill",{"v":1056,"d":"1,056.00"},"m2",null,{"v":0,"d":"0.00"}]
[]
[null,"BILL No: 02 - EARTH WORKS",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"TOTAL OF BILL No: 02 - Carried over to summary"]
[null,"BILL No: 03"]
[null,"TURF INSTALLATIONS"]
[]
[3.1,"TURF INSTALLATIONS"]
[null,"Supply and installation of infilled artificial grass with manufactures instructions and Allow for infill materials which are silica sand and rubber granules as described"]
[]
[null,"Turf Specification (ISO Standard or equavalent)"]
[null,"Dtex:12000"]
[null,"Pile Height: 50 mm"]
[null,"Stitch Rate: 14 Stitches / 10cm"]
[null,"Gauge: 5/8 inch"]
[null,"Density: 8820 Stitches /SQM"]
[null,"Pile Weight: 1491g/SQM (±5%)"]
[null,"First Backing: 3 Layers (composite PP+Net)"]
[null,"Second Backing: Latex"]
[null,"Color: Verde green & Lime"]
[]
[{"v":1,"d":"(1)"},"Turf area (44/24m) (turf yarn size 50mm)",{"v":1056,"d":"1,056.00"},"m2",null,{"v":0,"d":"0.00"}]
["(i)","Adhesive Pu  bi-component ",{"v":25,"d":"25.00"},"Set",null,{"v":0,"d":"0.00"}]
["(ii)","Seaming Tape (30cm wide)",{"v":800,"d":"800.00"},"m",null,{"v":0,"d":"0.00"}]
["(iii)","SBR Rubber Granules for infilling (0.5-2.0mm)",12.47,"Tons",null,{"v":0,"d":"0.00"}]
["(iv)","Silica Sand for Infill  (0.2-1.0mm) (washed dried cleaned and processed)",15.64,"Tons",null,{"v":0,"d":"0.00"}]
[{"v":2,"d":"(2)"},"Line Markings in accordance to the laws of the game (painting)",1,"item",null,{"v":0,"d":"0.00"}]
[]
[]
[null,"BILL No: 03 - TURF INSTALLATIONS",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"TOTAL OF BILL No: 03 - Carried over to summary"]
[null,"BILL No: 04"]
[null,"ELECTRICAL & SPECIFIC INSTALLATIONS"]
[]
[null,"(a) Rates shall include for: screws, nails, bolts, nuts, standard cable fixing or supporting clips, brackets, straps, rivets, plugs and all incidental accessories",null,0]
[null,"(b) Rates for work in trench shall include for: excavation, maintaining faces of excavations, backfilling, compaction, appropriate cable covers, warning tape and disposal of surplus spoil"]
[null,"(c) Rates for electrical conduits, fittings, warning tape equipment and similar items shall include for: all fixings to various building surfaces"]
[null,"(d) Light end and switch end of wiring together measured as one point"]
[null,"(e) A point wiring for power points is measured as one point for each socket outlet; other end of wire is not included in the quantity."]
[null,"(f) Rates shall include for removing existing lights, supply and complete installation "]
[]
[]
[4.1,"LIGHTING, POWER POINTS ",null,0]
[null,"Rates shall include removing existing lights, supplying, and commissioning new LED floodlights as specified. Rates shall include for the careful dismantling and removal of existing light fittings without causing damage to the fixtures, lamps, poles, or surrounding structures. The contractor shall safely pack, transport, and hand over all salvaged lights to a storage site or facility designated by the Council."]
[]
[null,"Light Specification"]
[null,"Item Type:400W LED Floodlight"]
[null,"LED Type: Epistar/Bridgelux/Cree"]
[null,"Power:400W"]
[null,"Lamp Luminous Flux:7000-9000lm"]
[null,"Lamp Luminous Effciency: 70-90lm/W"]
[null,"CRI: ≥75Ra"]
[null,"Color Temperature: 6000~7000K(CW)"]
[null,"Beam Angle: 30-60 degree"]
[null,"IP Grade: IP65"]
[null,"Input Voltage: AC85-265V"]
[null,"Frequency: 50/60HZ"]
[null,"Lamp Body Material: Aluminum Alloy"]
[null,"Life Time: ≥35000hours"]
[null,"Working Temperature: -20°C~+45°C"]
[null,"Shell Color: Grey or Black"]
[null,"Dimension: 290*290*90mm"]
[null,"Appliance Class: Class I"]
[null,"Certification: CE, RoHS, FCC"]
[null,"Warranty: 2 years"]
[]
[{"v":1,"d":"(1)"},"Led  flood light (400watts)",{"v":16,"d":"16.00"},"nos",null,{"v":0,"d":"0.00"}]
[null,"(6 long Poles 2 Lights each) (4 short poles 1 lights each)"]
[{"v":2,"d":"(2)"}," Switch (automatic control) (Timmer Switch)",{"v":1,"d":"1.00"},"item",null,{"v":0,"d":"0.00"}]
[]
[null,"BILL No: 04 - ELECTRICAL& SPECIFIC INSTALLATIONS",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"TOTAL OF BILL No: 04- Carried over to summary"]
[null,"BILL No: 04"]
[null,"PAINTING"]
[null,"Note: (a) Rates shall include for all painting and finishing.",null,0]
[]
[4.4,"FLOOR PAINTING AND MARKING"]
[null,"Nippon or equivalent floor paint finish on  concrete surfaces. Exterior surfaces should be applied with weather proof  red colour paint.Allow for applied 1-coats of Alkali Resisting primer on all  surfaces. Exterior walls should be applied with weather proof paint. Allow for applied 2-coats of Alkali Resisting primer on all plastered surface. Thoroughly wire-brush and clean all metal gates, steel pipes, and metalwork to remove rust, scale, and grease; apply 1 coat of anti-corrosive Red Oxide/Zinc Chromate metal primer, followed by 2 coats of weather-resistant, exterior-grade synthetic enamel paint in approved color."]
[{"v":1,"d":"(1)"},"External surfaces",{"v":176,"d":"176.00"},"m2",null,{"v":0,"d":"0.00"}]
[{"v":2,"d":"(2)"},"Exterior surfaces",{"v":352,"d":"352.00"},"m²",null,{"v":0,"d":"0.00"}]
[{"v":3,"d":"(3)"},"Gate & Metal Pipes",{"v":1,"d":"1.00"},"item",null,{"v":0,"d":"0.00"}]
[]
[null,"BILL No: 04 - METAL  WORKS",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"TOTAL OF BILL No: 04 - Carried over to summary"]

{"sheet":"Related Drawings","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}