{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Equipment&Summary","Duct.Pipe&Subcontracts","BSD Cost"],"not_rendered":{"external_links":1,"defined_names":3,"comments":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Equipment&Summary","index":0,"n_rows":64,"n_cols":13,"rows_kept":64,"merged":[[3,3,3,5],[24,2,24,9],[30,2,30,9],[56,4,56,6]],"flags":["formulas_cached_only"]}
[null," Project:",null,"ESTIMATE",{"$nulls":4},"ABC"]
[null," Client:",{"$nulls":6},"  Est. No."]
[null," Estimator:",{"$nulls":4}," Job No.",null,"  Date:","2003-08-27"]
["Cost","No.","Equipment","   Site Labour",null,null,"Material"," Equip.","Sub. Cont","GST"]
["Centre","Off",null,"SS","SP","SC"," Cost $"," Cost $"," Cost $"," Cost $"]
["CM07",null,"Chillers",null,0,0,null,0,null,0]
["CM10",null,"Cooling towers",null,0,0,null,0,null,0]
["CM05",null,"Boilers",null,0,0,null,0,null,0]
["CM19",null,"Pumps",null,0,0,null,0,null,0]
["CM13",null,"Fans",0,null,0,null,0,null,0]
["CM04",null,"Air handling/fan coil units",0,null,0,null,0,null,0]
["CM08",null,"Cooling/heating coils",0,null,0,null,0,null,0]
["CM03",null,"AC Units-package & split",0,null,0,null,0,null,0]
["CM37",null,"Grilles & diffusers",0,null,0,null,0,null,0]
["CM15",null,"Electric duct heaters",0,null,0,null,0,null,0]
["CM32",null,"Filters & gauges",0,null,0,null,0,null,0]
["CM22",null,"VAV. boxes",0,null,0,null,0,null,0]
["CM20",null,"Attenuators",0,null,0,null,0,null,0]
["CM11",null,null,0,null,0,null,0,null,0]
["CM11",null,null,0,null,0,null,0,null,0]
["CM11",null,null,0,null,0,null,0,null,0]
["CM11"," ",null,0,null,0,null,0,null,0,0,"E Equip Cost Total"]
["CM11",null,null,0,0,0,null,0,null,0,0,"E Equip GST Total"]
[null,null,"                            TOTALS",0,0,0,null,0,null,0,0,"E Equip Total (inc. GST)"]
[null,null,"           TOTALS from Duct.& Access./Pipe. & Access./Materials/Subcontractors"]
[null,null,"Ductwork & Accessories",0,0,0,0,0,0,0]
[null,null,"Pipework & Accessories",0,0,0,0,0,0,0]
[null,null,"Subcontractors",0,0,0,0,0,0,0]
[null,null,"Equipment",0,0,0,0,0,0,0]
[null,null,"                     SUB TOTALS",0,0,0,0,0,0,0]
[null,null,"Estimate Summary"]
["Cost","No.",{"$nulls":5},"Total Supplier & Subcontractors Cost from above  ",0,0]
["Centre","Off",{"$nulls":4}," Hours","  Rate"]
["CMSU",null,"Sheetmetal Labour",{"$nulls":3},0,{"v":50,"d":"$50.00"},0]
["CMST",null,"Piping Labour",{"$nulls":3},0,{"v":50,"d":"$50.00"},0]
["CMSE",null,"Commissioning Labour",{"$nulls":3},0,{"v":55,"d":"$55.00"},0]
["CMBF",null,"Overtime premium/site allowances etc.",{"$nulls":3},0,{"v":0,"d":"$0.00"},0]
["CMTL",null,"Cartage/Transport",{"$nulls":3},0,{"v":0,"d":"$0.00"},0]
["CMHI",null,"Cranage/Scaffold Hire etc.",{"$nulls":3},0,{"v":0,"d":"$0.00"},0]
["CMOS",null,"Site office/change rooms",{"$nulls":3},0,{"v":0,"d":"$0.00"},0]
["CMDB",null,"Drafting/engineering",null,null,{"$error":"#DIV/0!"},0,{"v":55,"d":"$55.00"},0]
["CMSQ",null,"Maintenance manuals",{"$nulls":3},0,{"v":55,"d":"$55.00"},0]
["CMWA",null,"Service Under Warranty",{"$nulls":3},0,{"v":55,"d":"$55.00"},0]
["CMWS",null,"Service contract",{"$nulls":3}," ",null,0]
["CMO0",null,"General Contingency",{"$nulls":3},0,{"v":0,"d":"$0.00"},0]
[{"$nulls":6},"Totals",null,0,0]
["CM38",null,"Fastenings",{"$nulls":3},"%",{"v":0.005,"d":"0.50%"},0]
["CMOU",null,"Fixed price uplift",{"$nulls":3},0,0,0,"GST"]
["CMXZ",null,"State Manager's Contingency",{"$nulls":5},0,"PAYABLE "]
["CMXX"," ","Contingency (Haden contingency only)",{"$nulls":5},0,"ON"]
[{"$nulls":7},"Branch Prime Cost",0,"SUPPLIERS"]
["CMJM",null,"Project Management  Cost",null,"Hrs. @",0,{"v":70,"d":"$70.00"},null,0,"AND"]
["CMJM",null,"Site administration/QA",null,"Hrs. @",0,{"v":70,"d":"$70.00"},{"$error":"#DIV/0!"},0,"SUBBIES"]
["CMJE",null,"Engineering",null,"Hrs. @",0,{"v":70,"d":"$70.00"},null,0]
[{"$nulls":7},"Branch Cost",0]
["CMZZ",{"$nulls":5},"Overheads",{"v":0.07,"d":"7%"},0,{"$nulls":3}," "]
["CMZZ",null,null,"Margin","EBIT",null,null,{"v":0.05,"d":"5%"},0]
[{"$nulls":7},"PROJECT PRICE",0]
["CMOA",null,"AMCA",{"$nulls":4},{"v":0,"d":"0.00%"},0]
[{"$nulls":7}," Tender price excl. GST",0]
["CMYO",{"$nulls":3},"GST",{"v":0.1,"d":"10.00%"},{"v":0,"d":"$0"}]
[{"$nulls":7},"PC Sum   (Client Specified P.C. Sums Only)    ",0]
["Signed estimator",{"$nulls":6},"Tender Price  =",0]
["Signed state manager ",null,null,"Tender closing date"]

{"sheet":"Duct.Pipe&Subcontracts","index":1,"n_rows":61,"n_cols":12,"rows_kept":61,"merged":[[3,3,3,5],[24,3,24,5],[37,3,37,5]],"flags":["formulas_cached_only"]}
[null," Project:",0,"ESTIMATE",{"$nulls":4},"ABC"]
[null," Client:",0,{"$nulls":5}," Est. No.",0]
[null," Estimator:",0,{"$nulls":3}," Job No.",0,"  Date:","2003-08-27"]
["Cost","No.","Ductwork & Accessories","   Site Labour ",null,null,"Material","Equip.","Sub/cont","GST"]
["Centre","Off",null,"SS","SP","SC"," Cost $"," Cost $"," Cost $"," Cost $"]
["CM41",null,"Rectangular duct fabrication",0,{"$nulls":4},0,0,0]
["CM41",null,"Hangers/Handling/Brackets",0,null,null,0,null,null,0,0]
["CM41",null,"Spiral/Oval Duct",0,null,null,0,null,null,0,0,0]
["CM33",null,"Round spigots",0,null,null,0,null,null,0]
["CM33",null,"Flexible duct & hangers",0,null,null,0,null,null,0]
["CM31",null,"Volume dampers",0,null,0,0,null,null,0]
["CM30",null,"Fire dampers & fireseal",0,null,null,0,null,null,0]
["CM41",null,"Access panels & doors",0,null,null,0,null,0,0]
["CM41",null,"Built up housings/conditioners",0,null,null,0,null,0,0]
["CM41",null,"Plinths surrounds",0,null,null,0,null,0,0]
["CM41",null,"Filter plenums/panels/trays",0,null,null,0,null,0,0]
["CM41",null,null,0,null,null,0,null,0,0]
["CM41",null,null,0,null,null,0,null,0,0]
["CM41",null,null,0,null,null,0,null,0,0]
["CM41",null,null,0,null,null,0,null,0,0,0,"MS Duct SubC Total"]
["CM41",null,null,0,null,null,0,null,0,0,0,"MS Duct Material Total"]
["CM41",null,null,0,null,null,0,null,0,0,0,"MS Duct GST Total"]
[null,null,"TOTALS",0,0,0,0,0,0,0,0,"MS Duct Total (inc GST)"]
[]
["Cost","No.","Pipework & Accessories","    Site Labour",null,null,"Material"," Equip.","Sub/cont.","GST"]
["Centre","Off",null,"SS","SP","SC"," Cost $"," Cost $"," Cost $"," Cost $"]
["CM59",null,"CHW,HW,CW pipework",null,0,null,0,null,null,0]
["CM59",null,"Steam & Condensate pipework",null,0,null,0,null,null,0]
["CM59",null,"C.A. pipework",null,0,null,0,null,null,0]
["CM59",null,"Refrigeration pipework",null,0,null,0,null,null,0]
[null,null,"Equipment handling & erection",null,0,{"$nulls":4},0]
["CM59",{"$nulls":3},0,null,0,null,null,0]
["CM59",{"$nulls":3},0,null,0,null,null,0]
["CM59",{"$nulls":3},0,null,0,null,null,0]
["CM59",{"$nulls":3},0,null,0,null,null,0]
[null,null,"                         TOTALS",0,0,0,0,0,0,0]
[]
["Cost","No.","Subcontracts","    Site Labour",null,null,"Material"," Equip.","Sub/cont","GST"]
["Centre","Off",null,"SS","SP","SC"," Cost $"," Cost $"," Cost $"," Cost $"]
["CMSI",null,"Electrical",null,null,0,null,null,0,0]
["CMSB",null,"Controls (Elect. & BMCS)",null,null,0,null,null,0,0]
["CMSU",null,"Ductwork site installation",null," ",{"$nulls":3},0,0]
["CMST",null,"Pipework site installation",{"$nulls":5},0,0]
["CMSO",null,"Ductwork insulation",{"$nulls":5},0,0]
["CMSO",null,"Pipework insulation",{"$nulls":5},0,0]
["CMSN",null,"Fire Rating",{"$nulls":5},0,0]
["CMSY",null,"Water treatment",null,null,0,null,null,0,0]
["CMSS",null,"Painting duct & pipework",{"$nulls":5},0,0]
["CMSC",null,"Building works ",{"$nulls":5},0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0]
["CMSR",{"$nulls":4},0,null,null,0,0,0,"SX SubC Total"]
["CMSR",{"$nulls":4},0,null,null,0,0,0,"SX SubC GST Total"]
[null,null,"                         TOTALS",0,0,0,0,0,0,0,0,"SX SubC Total (inc GST)"]

{"sheet":"BSD Cost","index":2,"n_rows":72,"n_cols":8,"rows_kept":72,"flags":["formulas_cached_only"]}
[null,"Project",0,"HADEN",null,null,"Est. No.: ",0]
[null,"Client",0," Job No.",0,null,"Date","2003-08-27"]
[null," B"," BOARD AND FARES",{"$nulls":4},0]
[null,"CMDB"," DRAFTING  LABOUR: Haden & Subcontract",null,null,{"v":55,"d":"$55.00"},null,0]
[null,null," EQUIPMENT"]
[null,"CM11"," Equipment general",{"$nulls":4},0]
[null,"CM04"," Air Handling Units",{"$nulls":4},0]
[null,"CM08"," Coils",{"$nulls":4},0]
[null,"CM04"," Fan Coil Units"]
[null,"CM05"," Boilers & Hot Water Units",{"$nulls":4},0]
[null,"CM14"," Heat eXchangers -condensers"]
[null,"CM07"," Chillers",{"$nulls":4},0]
[null,"CM09"," Cold / Cool Rooms"]
[null,"CM73"," Compressed Air"]
[null,"CM30"," Dampers: Fire",{"$nulls":4},0]
[null,"CM31"," Dampers: Volume",{"$nulls":4},0]
[null,"CM13"," Fans",{"$nulls":4},0]
[null,"CM36"," Fume & Dust Extraction"]
[null,"CM37"," Grilles / Air Diffusers / Cushion Heads / OBD\"S",{"$nulls":4},0]
[null,"CM15"," Heaters: Duct , Space , Radiant",{"$nulls":4},0]
[null,"CM16"," Humidification"]
[null,"CM55"," Instruments & Gauges"]
[null,"CM17"," Kitchen Hoods & Equipment"]
[null,"CM32"," Filters / Air Filtration",{"$nulls":4},0]
[null,"CMEH"," Medical , Industrial , Laboratory Systems"]
[null,"CM19"," Pumps",{"$nulls":4},0]
[null,"CM20"," Silencers & Attenuators",{"$nulls":4},0]
[null,"CM10"," Cooling Towers",{"$nulls":4},0]
[null,"CM01"," A.C.Units - Computer Room"]
[null,"CM02"," A.C.Units - Evaporative Coolers"]
[null,"CM03"," A.C.Units - Packaged & Split",{"$nulls":4},0]
[null,"CM70"," Anti - Vibration"]
[null,"CM22"," V.A.V. Terminals & Boxes",{"$nulls":4},0]
[null,"CMEU"," Variable Speed Drives"]
[null,"CM33"," Flexible Duct & Accessories",{"$nulls":4},0]
[null,"CMO0"," GENERAL",{"$nulls":4},0]
[null,"CMOA"," General - Amca , Financial Services",{"$nulls":4},0]
[null,"CMXC"," Provision for ConTra Charges"]
[null,"CMHI"," HIRE",{"$nulls":4},0]
[null,"CMOJ"," JCO - JOB COSTED OVERHEADS"]
[null,"CMJM"," JCO - Project Managment /Administration/QA./ upervisor",{"$nulls":4},0]
[null,"CMJE"," JCO-Engineering",{"$nulls":4},0]
[null,"CMOS"," JCO - Site Establishment / Offices",{"$nulls":4},0]
[null,"CM77"," JCO - Telephone , Faxes"]
[null,"CMTE"," MANUFACTURE"]
[null,"CM38"," Hangers & Fasteners",{"$nulls":4},0]
[null,"CM41"," 'Sheetmetal: Rectangular &  spiral ductwork",{"$nulls":4},0]
[null,"CM59","  PIPEWORK MATERIALS",null,null," ",null,0]
[null,"CMS0"," SUBCONTRACT"]
[null,"CMSB"," BMS & Controls",{"$nulls":4},0]
[null,"CMSE"," Commissioning & Testing",{"$nulls":4},0]
[]
[null,"CMSI"," Electrical",{"$nulls":4},0]
[null,"CMSN"," Fire Rating / Protection",{"$nulls":4},0]
[null,"CMSO"," Insulation (Duct & Pipe)",{"$nulls":4},0]
[null,"CMSQ"," Manuals  (O & M)",{"$nulls":4},0]
[null,"CMST"," Piping Installation",{"$nulls":4},0]
[null,"CMSU"," Sheetmetal Installation",{"$nulls":4},0]
[null,"CMSS"," Painting / Coating / Labeling",{"$nulls":4},0]
[null,"CMSC"," Building & Civil Work",{"$nulls":4},0]
[null,"CMSY"," Water Treatment",{"$nulls":4},0]
[null,"CMSZ"," Welding & Fabrication"]
[null,"CMSR","Subcontract  Miscellaneous",{"$nulls":4},0]
[null,"CMSJ"," Consultants"]
[null,"CMTL"," TRANSPORT & CARTAGE",{"$nulls":4},0]
[null,"CMWS"," SERVICE / PREVENTIVE MAINTENANCE",{"$nulls":4},0]
[null,"CMWA"," WARRANTY",{"$nulls":4},0]
[null,"CMXZ","STATE MANAGER'S CONTINGENCY.",{"$nulls":4},0]
[null,"CMXX"," HADEN  CONTINGENCY.",{"$nulls":4},0]
[null,"CMY0",{"$nulls":5},0]
[null,"CMZZ"," MARKUP",{"$nulls":4},0]
[{"$nulls":4},"    CONTRACT VALUE  =",null,null,{"v":0,"d":"$0"}]