{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Estimate rev 2"],"read":"whole","date_system":"1900"}

{"sheet":"Estimate rev 2","index":0,"n_rows":38,"n_cols":17,"rows_kept":38}
[]
[]
[null,"ACTIVITY SCHEDULE "]
["DOD - SANDHURST LEARNER ACCOMODAITON"]
["No.","Item","Unit","Qty","Rate","Amount","Comments"]
[1,"Building Area"]
[null,"Floors",null,{"v":200,"d":"200.00"}]
[null,"Walls ",null,{"$f":"D9*2.5","v":{"v":200,"d":"200.00"}}]
[null,"Ceilings - Paint ",null,{"v":80,"d":"80.00"}]
[null,"Ceilings - Repair ",null,{"v":70,"d":"70.00"}]
[null,"Electrical ",null,{"v":350,"d":"350.00"}]
[null,"Plumbing - bathrooms only",{"$f":"760*1.3","v":988},{"v":350,"d":"350.00"}]
[null,"Fire",null,{"v":250,"d":"250.00"}]
[null,"Roof ",null,{"v":250,"d":"250.00"}]
[null,"Carpentry & Joinery",null,{"v":150,"d":"150.00"}]
[null,"Sanitary Fittings",null,{"v":150,"d":"150.00"}]
[null,"Glazing ",null,{"v":70,"d":"70.00"},{"$nulls":5},{"$f":"1.3*0.45","v":0.5850000000000001},450,{"$f":"K17/J17*1.2","v":923.076923076923},"say ",1100,"m2",{"$f":"E17/N17","v":0},"m2"]
[{"$nulls":9},"Geyser","Fittings","T&Instal","Remove old"]
[{"$f":"A6+1","v":2},"New Geysers","No",{"v":16,"d":"16.00"},null,{"$f":"D19*E19","v":0},{"$nulls":3},6500,1500,2000,2000,{"$f":"SUM(J19:M19)","v":12000}]
[{"$f":"A19+1","v":3},"Canopy - Main Entrance","m²",{"$f":"6*6","v":{"v":36,"d":"36.00"}},null,{"$f":"D20*E20","v":0}]
[{"$f":"A20+1","v":4},"Ramp - Side Entrance","item",{"v":1,"d":"1.00"},null,0]
[5,"External façade - no allowance"]
[5,"Courtyard Area","m²",{"$f":"295*2+1065+456*2","v":{"v":2567,"d":"2,567.00"}},null,0]
[6,"Site Area","m²",{"v":18817.91,"d":"18,817.91"},null,0]
[7,"Car Ports","m²",{"$f":"345*4","v":{"v":1380,"d":"1,380.00"}},null,0]
[8,"New pixwell for waste","m²",{"$f":"5*10","v":{"v":50,"d":"50.00"}},null,0]
[9,"Tarmac - no allowance"]
[9,"Guardhouse / Entrance","m²",{"v":40,"d":"40.00"},null,0]
[10,"New Kitchen "]
[10,"Upgrade electricity Supply","Item",{"v":1,"d":"1.00"}]
[11,"Standby Generator","Item",{"v":1,"d":"1.00"}]
[12,"New kitchen mess (complete with cooking area, and all facilities) for 200 people total 550m2 ","Item",{"v":1,"d":"1.00"},null,{"$f":"E32","v":0}]
[null,"Sub-Total",{"$nulls":3},{"$f":"SUM(F6:F32)","v":0}]
[{"$f":"A31+1","v":12},"Professional fees @ 15%",{"$nulls":3},{"$f":"F33*15%","v":0}]
[{"$f":"A34+1","v":13},"Contingency Allowance @ 10%",{"$nulls":3},{"$f":"(F33+F34)*10%","v":0}]
[null,"Sub-Total",{"$nulls":3},{"$f":"SUM(F33:F35)","v":0}]
[14,"VAT @15%",{"$nulls":3},{"$f":"F36*15%","v":0}]
[null,"TOTAL INCLUDING VAT",{"$nulls":3},{"$f":"F37+F36","v":0}]