{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Rates","CTR Summary 1","CTR Summary 2","CTR 100"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Rates","index":0,"n_rows":19,"n_cols":3,"rows_kept":19,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[null,"DESCRIPTION","RATE (£/h)"]
[null,"SENIOR PROJECT MANAGER ",{"v":100,"d":"100.00"}]
[null,"ENGINEERING MANAGER ",{"v":100,"d":"100.00"}]
[null,"PRINCIPAL SPECIALIST ENGINEER ",{"v":100,"d":"100.00"}]
[null,"PRINCIPAL ENGINEER ",{"v":100,"d":"100.00"}]
[null,"SENIOR SPECIALIST ENGINEER",{"v":100,"d":"100.00"}]
[null,"SENIOR ENGINEER",{"v":100,"d":"100.00"}]
[null,"SPECIALIST ENGINEER",{"v":100,"d":"100.00"}]
[null,"ENGINEER",{"v":100,"d":"100.00"}]
[null,"SENIOR DESIGNER",{"v":100,"d":"100.00"}]
[null,"CAD DRAFTSMAN",{"v":100,"d":"100.00"}]
[null,"COST ESTIMATOR ",{"v":100,"d":"100.00"}]
[null,"SENIOR PLANNER ",{"v":100,"d":"100.00"}]
[null,"DOCUMENT CONTROLLER ",{"v":100,"d":"100.00"}]
[null,"xx","xx"]

{"sheet":"CTR Summary 1","index":1,"n_rows":28,"n_cols":4,"rows_kept":28,"merged":[[2,0,2,3],[13,0,13,1],[16,1,16,3],[17,1,17,2],[18,1,18,2],[19,1,19,2],[21,1,21,2]],"flags":["formulas_cached_only"]}
[]
["CTR No","Description","Manhours ","Cost "]
[]
["CTR 100","xxx",135,{"v":13500,"d":"£13,500"}]
["CTR 101","xxx",0,{"v":0,"d":"£0"}]
["CTR 102","xxx",0,{"v":0,"d":"£0"}]
["CTR 103","xxx",0,{"v":0,"d":"£0"}]
["CTR 104","xxx",0,{"v":0,"d":"£0"}]
["CTR 105","xxx",0,{"v":0,"d":"£0"}]
["CTR 106","xxx",0,{"v":0,"d":"£0"}]
["CTR 107","xxx",0,{"v":0,"d":"£0"}]
["CTR 108","xxx",0,{"v":0,"d":"£0"}]
["CTR 109","xxx",0,{"v":0,"d":"£0"}]
["Total ",null,135,{"v":13500,"d":"£13,500"}]
[]
[]
[null,"e.g., Software, other"]
[null,"HYSYS",null,{"v":3400,"d":"£3,400"}]
[null,"Pipflo",null,{"v":8000,"d":"£8,000"}]
[null,"Sub Total",null,{"v":11400,"d":"£11,400"}]
[]
[null,"Overall Cost ",null,{"v":24900,"d":"£24,900"}]
[]
[]
[]
[]
[]
[" "]

{"sheet":"CTR Summary 2","index":2,"n_rows":36,"n_cols":11,"rows_kept":36,"flags":["formulas_cached_only"]}
[]
["MANHOURS"]
["DESCRIPTION","CTR 100","CTR 101","CTR 102","CTR 103","CTR 104","CTR 105","CTR 106","CTR 107","CTR 108","CTR 109"]
["SENIOR PROJECT MANAGER ",70]
["ENGINEERING MANAGER ",0]
["PRINCIPAL SPECIALIST ENGINEER ",0]
["PRINCIPAL ENGINEER ",0]
["SENIOR SPECIALIST ENGINEER",0]
["SENIOR ENGINEER",0]
["SPECIALIST ENGINEER",0]
["ENGINEER",0]
["SENIOR DESIGNER",0]
["CAD DRAFTSMAN",0]
["COST ESTIMATOR ",0]
["SENIOR PLANNER ",0]
["DOCUMENT CONTROLLER ",65]
[]
["Total Hours ",135]
[]
["COST "]
["DESCRIPTION","CTR 100","CTR 101","CTR 102","CTR 103","CTR 104","CTR 105","CTR 106","CTR 107","CTR 108","CTR 109"]
["SENIOR PROJECT MANAGER ",7000]
["ENGINEERING MANAGER ",0]
["PRINCIPAL SPECIALIST ENGINEER ",0]
["PRINCIPAL ENGINEER ",0]
["SENIOR SPECIALIST ENGINEER",0]
["SENIOR ENGINEER",0]
["SPECIALIST ENGINEER",0]
["ENGINEER",0]
["SENIOR DESIGNER",0]
["CAD DRAFTSMAN",0]
["COST ESTIMATOR ",0]
["SENIOR PLANNER ",0]
["DOCUMENT CONTROLLER ",6500]
[]
["Total Cost ",13500,0,0,0,0,0,0,0,0,0]

{"sheet":"CTR 100","index":3,"n_rows":63,"n_cols":12,"rows_kept":63,"merged":[[0,0,3,2],[0,3,0,6],[0,7,0,11],[1,3,1,11],[2,3,2,6],[3,3,3,11],[4,1,4,3],[4,4,4,11],[5,1,5,3],[5,4,5,11],[6,1,6,2],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[7,0,7,11],[8,0,15,11],[16,0,16,11],[17,0,23,11],[24,0,24,11],[25,0,29,11],[30,0,30,4],[30,5,30,11],[31,0,31,4],[31,5,31,11],[32,0,32,11],[33,0,33,11],[34,0,34,5],[34,7,34,8],[34,9,34,10],[35,0,35,5],[35,7,35,8],[35,9,35,10],[36,0,36,5],[36,7,36,8],[36,9,36,10],[37,0,37,5],[37,7,37,8],[37,9,37,10],[38,0,38,5],[38,7,38,8],[38,9,38,10],[39,0,39,5],[39,7,39,8],[39,9,39,10],[40,0,40,5],[40,7,40,8],[40,9,40,10],[41,0,41,5],[41,7,41,8],[41,9,41,10],[42,0,42,5],[42,7,42,8],[42,9,42,10],[43,0,43,5],[43,7,43,8],[43,9,43,10],[44,0,44,5],[44,7,44,8],[44,9,44,10],[45,0,45,5],[45,7,45,8],[45,9,45,10],[46,0,46,5],[46,7,46,8],[46,9,46,10],[47,0,47,5],[47,7,47,8],[47,9,47,10],[48,0,48,5],[48,7,48,8],[48,9,48,10],[49,0,49,5],[49,7,49,8],[49,9,49,10],[50,0,50,5],[50,7,50,8],[50,9,50,10],[51,0,51,5],[51,7,51,8],[51,9,51,10],[52,0,52,5],[52,7,52,8],[52,9,52,10],[53,0,53,5],[53,7,53,8],[53,9,53,10],[54,0,54,5],[54,7,54,8],[54,9,54,10],[55,0,55,5],[55,7,55,8],[55,9,55,10],[56,0,56,5],[56,7,56,8],[56,9,56,10],[57,0,57,5],[57,7,57,8],[57,9,57,10],[58,0,58,5],[58,7,58,8],[58,9,58,10],[59,0,59,4],[59,5,59,11],[60,0,60,4],[60,5,60,11],[61,0,61,1],[61,2,61,4],[61,5,61,9],[61,10,61,11],[62,0,62,1],[62,2,62,4],[62,5,62,9],[62,10,62,11]],"flags":["formulas_cached_only"]}
["XYZ",null,null,"CLIENT:       "]
[{"$nulls":3},"PetroVision"]
[{"$nulls":3},"PROJECT:        "]
[{"$nulls":3},"E-CB/E-BK Feasibility"]
["CTR No:      ","WORK UNIT",null,null,"CTR TITLE"]
[100,{"$nulls":3},"e.g. Project Management "]
["DURATION:       ",22,null,"Weeks","START:       ",null,1,null,"FINISH:      ",null,22]
["SCOPE OF WORK: "]
["\n\n\n"]
{"$rows_empty":7}
["DELIVERABLES"]
{"$rows_empty":7}
["INPUTS"]
["\n\n"]
[]
[]
[]
[]
["RESPONSIBILITY:       ",{"$nulls":4},"TERMS:        "]
[]
["RESOURCES:     "]
[]
["DESCRIPTION",{"$nulls":5},"UNIT","RATE",null,"QTY",null,"COST"]
["SENIOR PROJECT MANAGER ",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},null,70,null,{"v":7000,"d":"£7,000.00"}]
["ENGINEERING MANAGER ",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["PRINCIPAL SPECIALIST ENGINEER ",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["PRINCIPAL ENGINEER ",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["SENIOR SPECIALIST ENGINEER",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["SENIOR ENGINEER",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["SPECIALIST ENGINEER",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["ENGINEER",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["SENIOR DESIGNER",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["CAD DRAFTSMAN",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["COST ESTIMATOR ",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["SENIOR PLANNER ",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["DOCUMENT CONTROLLER ",{"$nulls":5},"HRS",{"v":100,"d":"100.0"},null,65,null,{"v":6500,"d":"£6,500.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"HRS",{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"£0.00"}]
["TOTAL",{"$nulls":8},135,null,{"v":13500,"d":"£13,500.00"}]
["COMPUTER SYSTEMS:      ",{"$nulls":4},"PROGRAMS:     "]
["     "]
["DATE: ",null,"REV. No: ",null,null,"PREPARED: ",{"$nulls":4},"APPROVED: "]
["2011-05-02",null,0,null,null,"BR"]