{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Summary Sheet"],"not_rendered":{"images":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Summary Sheet","index":0,"n_rows":93,"n_cols":32,"rows_kept":93,"merged":[[0,0,0,3],[0,4,0,17],[0,18,1,35],[1,0,1,3],[1,4,1,17],[2,0,2,3],[2,4,2,17],[2,18,2,21],[2,22,2,26],[2,27,2,30],[2,31,2,35],[3,0,3,3],[3,4,3,17],[3,18,3,21],[3,22,3,26],[3,27,3,30],[3,31,3,35],[4,0,4,3],[4,4,4,17],[4,18,5,21],[4,22,5,35],[5,0,5,3],[5,4,5,17],[6,2,6,20],[6,21,6,25],[6,26,6,30],[6,31,6,35],[7,2,7,20],[7,21,7,25],[7,26,7,30],[7,31,7,35],[8,2,8,20],[8,21,8,25],[8,26,8,30],[8,31,8,35],[9,2,9,20],[9,21,9,25],[9,26,9,30],[9,31,9,35],[10,2,10,20],[10,21,10,25],[10,26,10,30],[10,31,10,35],[11,2,11,20],[11,21,11,25],[11,26,11,30],[11,31,11,35],[12,2,12,20],[12,21,12,25],[12,26,12,30],[12,31,12,35],[13,2,13,20],[13,21,13,25],[13,26,13,30],[13,31,13,35],[14,2,14,20],[14,21,14,25],[14,26,14,30],[14,31,14,35],[15,0,15,25],[15,26,15,35],[16,2,16,17],[16,21,16,25],[16,26,16,30],[16,31,16,35],[17,2,17,20],[17,21,17,25],[17,26,17,30],[17,31,17,35],[18,2,18,20],[18,21,18,25],[18,26,18,30],[18,31,18,35],[19,2,19,20],[19,21,19,25],[19,26,19,30],[19,31,19,35],[20,2,20,20],[20,21,20,25],[20,26,20,30],[20,31,20,35],[21,2,21,20],[21,21,21,25],[21,26,21,30],[21,31,21,35],[22,2,22,20],[22,21,22,25],[22,26,22,30],[22,31,22,35],[23,0,23,25],[23,26,23,35],[24,2,24,17],[24,21,24,25],[24,26,24,30],[24,31,24,35],[25,2,25,20],[25,21,25,25],[25,26,25,30],[25,31,25,35],[26,2,26,20],[26,21,26,25],[26,26,26,30],[26,31,26,35],[27,3,27,20],[27,21,27,25],[27,26,27,30],[27,31,27,35],[28,3,28,20],[28,21,28,25],[28,26,28,30],[28,31,28,35],[29,3,29,20],[29,21,29,25],[29,26,29,30],[29,31,29,35],[30,3,30,20],[30,21,30,25],[30,26,30,30],[30,31,30,35],[31,3,31,20],[31,21,31,25],[31,26,31,30],[31,31,31,35],[32,3,32,20],[32,21,32,25],[32,26,32,30],[32,31,32,35],[33,3,33,20],[33,21,33,25],[33,26,33,30],[33,31,33,35],[34,3,34,20],[34,21,34,25],[34,26,34,30],[34,31,34,35],[35,2,35,20],[35,21,35,25],[35,26,35,30],[35,31,35,35],[36,3,36,20],[36,21,36,25],[36,26,36,30],[36,31,36,35],[37,3,37,20],[37,21,37,25],[37,26,37,30],[37,31,37,35],[38,3,38,20],[38,21,38,25],[38,26,38,30],[38,31,38,35],[39,3,39,20],[39,21,39,25],[39,26,39,30],[39,31,39,35],[40,3,40,20],[40,21,40,25],[40,26,40,30],[40,31,40,35],[41,3,41,20],[41,21,41,25],[41,26,41,30],[41,31,41,35],[42,2,42,20],[42,21,42,25],[42,26,42,30],[42,31,42,35],[43,3,43,20],[43,21,43,25],[43,26,43,30],[43,31,43,35],[44,3,44,20],[44,21,44,25],[44,26,44,30],[44,31,44,35],[45,3,45,20],[45,21,45,25],[45,26,45,30],[45,31,45,35],[46,3,46,20],[46,21,46,25],[46,26,46,30],[46,31,46,35],[47,3,47,20],[47,21,47,25],[47,26,47,30],[47,31,47,35],[48,3,48,20],[48,21,48,25],[48,26,48,30],[48,31,48,35],[49,2,49,20],[49,21,49,25],[49,26,49,30],[49,31,49,35],[50,3,50,20],[50,21,50,25],[50,26,50,30],[50,31,50,35],[51,3,51,20],[51,21,51,25],[51,26,51,30],[51,31,51,35],[52,3,52,20],[52,21,52,25],[52,26,52,30],[52,31,52,35],[53,3,53,20],[53,21,53,25],[53,26,53,30],[53,31,53,35],[54,0,54,25],[54,26,54,35],[55,2,55,17],[55,21,55,25],[55,26,55,30],[55,31,55,35],[56,3,56,20],[56,21,56,25],[56,26,56,30],[56,31,56,35],[57,3,57,20],[57,21,57,25],[57,26,57,30],[57,31,57,35],[58,3,58,20],[58,21,58,25],[58,26,58,30],[58,31,58,35],[59,3,59,20],[59,21,59,25],[59,26,59,30],[59,31,59,35],[60,0,60,25],[60,26,60,35],[61,2,61,17],[61,21,61,25],[61,26,61,30],[61,31,61,35],[62,3,62,20],[62,21,62,25],[62,26,62,30],[62,31,62,35],[63,3,63,20],[63,21,63,25],[63,26,63,30],[63,31,63,35],[64,3,64,20],[64,21,64,25],[64,26,64,30],[64,31,64,35],[65,0,65,25],[65,26,65,35],[67,0,67,25],[67,26,67,35],[70,2,70,17],[70,21,70,25],[70,26,70,30],[70,31,70,35],[71,3,71,20],[71,21,71,25],[71,26,71,30],[71,31,71,35],[72,3,72,10],[72,11,72,15],[72,16,72,20],[72,21,72,25],[72,26,72,30],[72,31,72,35],[73,3,73,20],[73,21,73,25],[73,26,73,30],[73,31,73,35],[74,0,74,25],[74,26,74,35],[77,0,77,25],[77,26,77,35],[78,0,78,35],[80,0,80,35],[82,0,83,23],[82,24,82,25],[82,26,82,35],[83,24,83,25],[83,26,83,35],[85,0,86,23],[85,24,85,25],[85,26,85,35],[86,24,86,25],[86,26,86,35],[88,0,89,23],[88,24,88,25],[88,26,88,35],[89,24,89,25],[89,26,89,35],[91,0,92,23],[91,24,91,25],[91,26,91,35],[92,24,92,25],[92,26,92,35]]}
["Project",{"$nulls":3},"[Project Name]",{"$nulls":13},"Feasibility Cost Estimate (FCE)"]
["Phase",{"$nulls":3},"[Project Phase]"]
["Client",{"$nulls":3},"[Client]",{"$nulls":13},"Proj. Mngr.",{"$nulls":3},"[Project Mngr.]",{"$nulls":4},"Date",{"$nulls":3},"2016-01-01"]
["Client's Repres.",{"$nulls":3},"[Client's Representative]"]
["Contractor",{"$nulls":3},"[Contractor]",{"$nulls":13},"FCE No."]
["Sub-Contractor",{"$nulls":3},"[Sub-Contractor]"]
[1,null,"Consultancy",{"$nulls":18},"QTY",{"$nulls":4},"Rate",{"$nulls":4},"Line Total"]
[null,"A)","Architect",{"$nulls":18},{"v":10,"d":"10.00"},{"$nulls":4},{"v":1000,"d":"1,000.00"},{"$nulls":4},{"$f":"V8*AA8","v":{"v":10000,"d":"10,000.00"}}]
[null,"B)","Civil/Structural Engineer",{"$nulls":18},{"v":20,"d":"20.00"},{"$nulls":4},{"v":2000,"d":"2,000.00"},{"$nulls":4},{"$f":"V9*AA9","v":{"v":40000,"d":"40,000.00"}}]
[null,"C)","Cost Control",{"$nulls":18},{"v":30,"d":"30.00"},{"$nulls":4},{"v":3000,"d":"3,000.00"},{"$nulls":4},{"v":90000,"d":"90,000.00"}]
[null,"D)","Planning Engineer",{"$nulls":18},{"v":40,"d":"40.00"},{"$nulls":4},{"v":4000,"d":"4,000.00"},{"$nulls":4},{"v":160000,"d":"160,000.00"}]
[null,"E)","Health and Safety",{"$nulls":18},{"v":50,"d":"50.00"},{"$nulls":4},{"v":5000,"d":"5,000.00"},{"$nulls":4},{"v":250000,"d":"250,000.00"}]
[null,"F)","Site Supervision",{"$nulls":18},{"v":60,"d":"60.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"$nulls":4},{"v":360000,"d":"360,000.00"}]
[null,"G)","Project Management",{"$nulls":18},{"v":70,"d":"70.00"},{"$nulls":4},{"v":7000,"d":"7,000.00"},{"$nulls":4},{"v":490000,"d":"490,000.00"}]
[null,"H)","Other",{"$nulls":18},{"v":80,"d":"80.00"},{"$nulls":4},{"v":8000,"d":"8,000.00"},{"$nulls":4},{"v":640000,"d":"640,000.00"}]
["Sub-Total Construction Cost",{"$nulls":25},{"$f":"SUBTOTAL(109,AF8:AJ15)","v":{"v":2040000,"d":"2,040,000.00"}}]
[2,null,"Survey, Planning, Permits",{"$nulls":18},"QTY",{"$nulls":4},"Rate",{"$nulls":4},"Line Total"]
[null,"A)","Site Investigation",{"$nulls":18},{"v":10,"d":"10.00"},{"$nulls":4},{"v":1000,"d":"1,000.00"},{"$nulls":4},{"$f":"V18*AA18","v":{"v":10000,"d":"10,000.00"}}]
[null,"B)","Topographical Survey",{"$nulls":18},{"v":20,"d":"20.00"},{"$nulls":4},{"v":2000,"d":"2,000.00"},{"$nulls":4},{"$f":"V19*AA19","v":{"v":40000,"d":"40,000.00"}}]
[null,"C)","Environmental Survey",{"$nulls":18},{"v":30,"d":"30.00"},{"$nulls":4},{"v":3000,"d":"3,000.00"},{"$nulls":4},{"v":90000,"d":"90,000.00"}]
[null,"D)","Planning & Warrant Fees",{"$nulls":18},{"v":40,"d":"40.00"},{"$nulls":4},{"v":4000,"d":"4,000.00"},{"$nulls":4},{"v":160000,"d":"160,000.00"}]
[null,"E)","Building Permits",{"$nulls":18},{"v":50,"d":"50.00"},{"$nulls":4},{"v":5000,"d":"5,000.00"},{"$nulls":4},{"v":250000,"d":"250,000.00"}]
[null,"F)","Other",{"$nulls":18},{"v":60,"d":"60.00"},{"$nulls":4},{"v":6000,"d":"6,000.00"},{"$nulls":4},{"v":360000,"d":"360,000.00"}]
["Sub-Total Construction Cost",{"$nulls":25},{"$f":"SUBTOTAL(109,AF18:AJ23)","v":{"v":910000,"d":"910,000.00"}}]
[3,null,"Construction Cost",{"$nulls":18},"QTY",{"$nulls":4},"Rate",{"$nulls":4},"Line Total"]
[null,"A)","Preliminaries",{"$nulls":28},{"$f":"V26*AA26","v":0}]
[null,"B)","Enabling",{"$nulls":28},{"$f":"V27*AA27","v":0}]
[null,null,1,"Preliminaries",{"$nulls":27},0]
[null,null,2,"Demolition",{"$nulls":27},0]
[null,null,3,"Site Clearing",{"$nulls":27},0]
[null,null,4,"Landscaping/Levelling",{"$nulls":27},0]
[null,null,5,"Site Fencing",{"$nulls":27},0]
[null,null,6,"Site Facilities",{"$nulls":27},0]
[null,null,7,"De-Watering",{"$nulls":27},0]
[null,null,8,"Others",{"$nulls":27},0]
[null,"C)","Infrastructure",{"$nulls":28},0]
[null,null,1,"Energy",{"$nulls":27},0]
[null,null,2,"Water",{"$nulls":27},0]
[null,null,3,"Waste Water",{"$nulls":27},0]
[null,null,4,"Site Levelling",{"$nulls":27},0]
[null,null,5,"Communication",{"$nulls":27},0]
[null,null,6,"Others",{"$nulls":27},0]
[null,"D)","Construction Works",{"$nulls":28},0]
[null,null,1,"Foundation (incl. Piling etc.)",{"$nulls":27},0]
[null,null,2,"Sub-structure",{"$nulls":27},0]
[null,null,3,"Super-structure",{"$nulls":27},0]
[null,null,4,"MEP",{"$nulls":27},0]
[null,null,5,"HVAC",{"$nulls":27},0]
[null,null,6,"Others",{"$nulls":27},0]
[null,"E)","Ancillary Buildings",{"$nulls":28},0]
[null,null,1,"Plant rooms",{"$nulls":27},0]
[null,null,2,"Security",{"$nulls":27},0]
[null,null,3,"Parking",{"$nulls":27},0]
[null,null,4,"Others",{"$nulls":27},0]
["Sub-Total Construction Cost",{"$nulls":25},{"$f":"SUBTOTAL(109,AF26:AJ54)","v":0}]
[4,null,"Configuration Cost",{"$nulls":18},"QTY",{"$nulls":4},"Rate",{"$nulls":4},"Line Total"]
[null,"A)",null,"Fixtures",{"$nulls":27},{"$f":"V57*AA57","v":0}]
[null,"B)",null,"Fittings",{"$nulls":27},0]
[null,"C)",null,"Furnishings",{"$nulls":27},0]
[null,"D)",null,"Others",{"$nulls":27},0]
["Sub-Total Configuration Cost",{"$nulls":25},{"$f":"SUBTOTAL(109,AF56:AJ60)","v":0}]
[5,null,"Running Cost",{"$nulls":18},"QTY",{"$nulls":4},"Rate",{"$nulls":4},"Line Total"]
[null,"A)",null,"Operation",{"$nulls":27},{"$f":"V63*AA63","v":0}]
[null,"B)",null,"Maintenance",{"$nulls":27},0]
[null,"C)",null,"Others",{"$nulls":27},{"$f":"V65*AA65","v":0}]
["Sub-Total Running Cost",{"$nulls":25},{"$f":"SUBTOTAL(109,AF62:AJ65)","v":0}]
[]
["Sub-Total 1 - 6",{"$nulls":25},{"$f":"SUBTOTAL(109,AF8:AJ67)","v":{"v":2950000,"d":"2,950,000.00"}}]
[]
[]
[6,null,"Others",{"$nulls":18},"QTY",{"$nulls":4},"Rate",{"$nulls":4},"Line Total"]
[null,"A)",null,"Contingencies",{"$nulls":17},{"v":0.1,"d":"10.0%"},{"$nulls":9},{"$f":"AA68*V72","v":{"v":295000,"d":"295,000.00"}}]
[null,"B)",null,"Inflation Cost",{"$nulls":7},"Estim. Infl. Rate",{"$nulls":4},{"v":0.015,"d":"1.5%"},{"$nulls":4},"Period (years)",{"$nulls":4},3,{"$nulls":4},{"$f":"FV(Q73,AA73,0,-AA68)-AA68","v":{"v":134751.20624999888,"d":"134,751.21"}}]
[null,"C)",null,"Others",{"$nulls":27},{"$f":"V74*AA74","v":0}]
["Sub-Total Other Cost",{"$nulls":25},{"$f":"SUBTOTAL(109,AF72:AJ74)","v":{"v":429751.2062499989,"d":"429,751.21"}}]
[]
[]
["Total Cost Estimate",{"$nulls":25},{"$f":"AA68+AA75","v":{"v":3379751.206249999,"d":"3,379,751.21"}}]
["Exclusive of site acquisition, taxes, life cycle cost and legal fees."]
[]
["Estimation Classes"]
[]
["Order of Magnitude Est.",{"$nulls":23},{"v":-0.25,"d":"-25%"},null,{"$f":"AA78*(1+Y83)","v":{"v":2534813.404687499,"d":"2,534,813.40"}}]
[{"$nulls":24},{"v":0.75,"d":"75%"},null,{"$f":"AA78*(1+Y84)","v":{"v":5914564.6109374985,"d":"5,914,564.61"}}]
[]
["Preliminary Estimate",{"$nulls":23},{"v":-0.15,"d":"-15%"},null,{"$f":"AA78*(1+Y86)","v":{"v":2872788.525312499,"d":"2,872,788.53"}}]
[{"$nulls":24},{"v":0.5,"d":"50%"},null,{"$f":"AA78*(1+Y87)","v":{"v":5069626.809374998,"d":"5,069,626.81"}}]
[]
["Budget Estimate",{"$nulls":23},{"v":-0.1,"d":"-10%"},null,{"$f":"AA78*(1+Y89)","v":{"v":3041776.085624999,"d":"3,041,776.09"}}]
[{"$nulls":24},{"v":0.25,"d":"25%"},null,{"$f":"AA78*(1+Y90)","v":{"v":4224689.007812498,"d":"4,224,689.01"}}]
[]
["Definitive Estimate",{"$nulls":23},{"v":-0.05,"d":"-5%"},null,{"$f":"AA78*(1+Y92)","v":{"v":3210763.6459374987,"d":"3,210,763.65"}}]
[{"$nulls":24},{"v":0.1,"d":"10%"},null,{"$f":"AA78*(1+Y93)","v":{"v":3717726.326874999,"d":"3,717,726.33"}}]