{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Ops 1","Ops 2","Ops 4","Ops 5","Plant & Eng"],"not_rendered":{"external_links":19,"defined_names":440},"read":"whole","date_system":"1900"}

{"sheet":"Ops 1","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,0,0,4],[2,1,2,3],[7,1,7,3]]}
["Ops 1 (Building & Facilities)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Ablution Facilities (6m x 3m)",5,0,{"$f":"D4*C4","v":0}]
[2,"Site Establishment",5,null,{"$f":"D5*C5","v":0}]
[]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E7)","v":0}]

{"sheet":"Ops 2","index":1,"n_rows":39,"n_cols":5,"rows_kept":39,"merged":[[0,0,0,4],[2,1,2,3],[38,1,38,3]]}
["Ops 2 (Building & Facilities)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Park Homes (Site Office) 3 x 3",6,null,{"$f":"D4*C4","v":0}]
[2,"Park Homes with Aircon (Site Office) 3 x 6",9,null,{"$f":"D5*C5","v":0}]
[3,"Park Home (Site Office) 3 x 12",1,null,0]
[4,"Park Home (Board Room) 6x9",6,null,0]
[5,"Park Home (Office, Boardroom & Kitchen Combination)6x9",3,null,0]
[6,"VIP Toilets with showers- ablution",19,null,0]
[7,"Kitchen (Eating Facilities) 3x6",16,null,0]
[8,"Kitchen (Eating Facilities) 3x9",3,null,0]
[9,"Kitchen (Eating Facilities) 3x12",1,null,0]
[10,"Steel Marine Container with shelves and ventilation 3x6",16,null,0]
[11,"Steel Marine Container 3x9",4,null,0]
[12,"Change Rooms 3 x 3",4,null,0]
[13,"Change Rooms 3 x 6",16,null,0]
[14,"Change Room 3 x 12",2,null,0]
[15,"Gray Water Drainage ",19,null,0]
[16,"Park Home (Office, Boardroom, Kitchen & Toilet Combination)14x8",1,null,0]
[17,"Ablution Unisex Male/Female 3x12",1,null,0]
[18,"Mobile Toilets (on Trailer) Male & Female",3,null,0]
[19,"Change Rooms 3 x 3",4,null,0]
[20,"Kitchen (Eating Facilities) 3x6",1,null,0]
[21,"Kitchen (Eating Facilities) 3x9",1,null,0]
[22,"Steel Marine Container 3x9",1,null,0]
[23,"Park Homes (Site Office) 3 x 3",2,null,0]
[24,"Mobile Toilets (on Trailer) Male & Female",4,null,0]
[25,"Kitchen (Eating Facilities) 3x9",3,null,0]
[26,"Ablution Male 3 x 6",1,null,0]
[27,"Ablution Female 3 x 6",1,null,0]
[28,"Park Homes (Site Office) 3 x 6",3,null,0]
[29,"Park Home (Office, Boardroom, Kitchen & Toilet Combination)14x8",1,null,{"$f":"D32*C32","v":0}]
[30,"Ablution Female 3 x 9",4,null,0]
[31,"Ablution Unisex Male/Female 3x6",6,null,0]
[32,"Change Rooms 3 x 6",6,null,0]
[33,"Kitchen (Eating Facilities) 3x12",2,null,0]
[34,"Site Establishment",{"$f":"SUM(C4:C36)","v":170},null,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E37)","v":0}]

{"sheet":"Ops 4","index":2,"n_rows":20,"n_cols":5,"rows_kept":20,"merged":[[0,0,0,4],[2,1,2,3],[19,1,19,3]]}
["Ops 4 (Building & Facilities)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Park Homes (Site Office) 3 x 3",3,0,{"$f":"C4*D4","v":0}]
[2,"Park Homes (Site Office) 3 x 6",3,0,{"$f":"C5*D5","v":0}]
[3,"Park Home (Site Office) 3 x 9 (Stores)",2,0,0]
[4,"Park Home (Board Room) 6x9",2,0,0]
[5,"Park Home (Office, Boardroom & Kitchen Combination)14x8",1,0,0]
[6,"Ablution Female 3 x 6",3,0,0]
[7,"Ablution Male 3 x 3",1,0,0]
[8,"Ablution Male 3 x 6",1,0,0]
[9,"Change Rooms 3 x 6",3,0,0]
[10,"Change Room 3 x 9",4,0,0]
[11,"Kitchen (Eating Facilities) 3x6",2,0,0]
[12,"Kitchen (Eating Facilities) 3x12",1,0,0]
[13,"Steel Marine Container 3x6",2,0,0]
[14,"Steel Marine Container 3x12",2,0,0]
[15,"Site Establishment",{"$f":"SUM(C4:C17)","v":30},0,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E19)","v":0}]

{"sheet":"Ops 5","index":3,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[0,0,0,4],[2,1,2,3],[22,1,22,3]]}
["Ops 5 (Building & Facilities)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"Park Homes (Site Office) 3 x 3",2,0,{"$f":"D4*C4","v":0}]
[2,"Park Homes (Site Office) 3 x 6 ",6,0,{"$f":"D5*C5","v":0},"2 more added"]
[3,"Park Home (Board Room) 3x9",2,0,0]
[4,"Ablution Male 3 x 6",1,0,0]
[5,"Ablution Female 3 x 6",1,0,0]
[6,"Mobile Toilets (on Trailer) Male & Female",4,0,0]
[7,"Change Room 3 x 12",6,0,0]
[8,"Kitchen (Eating Facilities) 3x9",1,0,0,"Reduce from 2 to 1"]
[9,"Steel Marine Container 3x6",7,0,0,"3 more added"]
[10,"Steel Marine Container 3x9",2,0,0]
[11,"Showers male 3x6m",4,0,0,"1 more added"]
[12,"Showers female 3x6m",3,0,0]
[13,"Park Home (Site Office) 3 x 9 (partitioned into three 3x3m offices)",2,0,0,"1 more added"]
[14,"Park Home (Site Office) 3 x 12  (partitioned into four 3x3m offices)",2,0,0]
[15,"Ablution Male 3x12 (toilets only)",2,0,0]
[16,"Ablution Female 3 x 9 (toilets only)",4,0,0,"2 more added"]
[17,"Kitchen (Eating Facilities) 3x12",4,0,0,"2 more added"]
[18,"Site Establishment",{"$f":"SUM(C10:C20)","v":37},0,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E22)","v":0}]

{"sheet":"Plant & Eng","index":4,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[0,0,0,4],[2,1,2,3],[11,1,11,3]]}
["Plant & Eng (Building & Facilities)"]
["Item No.","Description ","Quantity","Price","Total "]
["A1"]
[1,"12mx 3m Park Home Site Office (divided into 3  office, Change room and kitchen)    ",11,0,{"$f":"D4*C4","v":0}]
[2,"3 x6 Steel Marine Container (Tool Stores)",6,0,{"$f":"D5*C5","v":0}]
[3,"Park Home (Site Office) 3 x 9 (partitioned into three 3x3m offices)",4,0,0]
[4,"3x6 Ladies Changing Room",1,0,0]
[5,"3x6 Men changing rooms",1,0,0]
[6,"3x6 Ablution Men change room",1,0,0]
[7,"Site Establishment",{"$f":"SUM(C4:C9)","v":24},0,0]
[]
[null,"TOTAL COSTS EXCL. VAT ",null,null,{"$f":"SUM(E4:E10)","v":0}]