{"text_format":"3","workbook":"xls","n_sheets":21,"sheets":["Cover Page","Executive Summary"," Cost Summary"," Cost Breakdown","Preliminaries","Site Clearance","Fencing","Safety Barriers","Drainage","Earthworks","Pavement","Kerbs, Footways","Traffic Signs","Road Markings","Lighting","Landscaping","Structures","Accommodation Works","Works","Any Other Obligations","Sheet1"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Cover Page","index":0,"n_rows":21,"n_cols":2,"rows_kept":21,"merged":[[20,1,24,1]],"flags":["formulas_cached_only"]}
[]
[null,"Capital Works Management Framework"]
[]
[]
[null,"Costing Document (Civil Engineering Works)"]
[null,"Roads"]
[]
[null,"CO 2.1a: Outline Cost Plan"]
[]
[]
[]
[null,"Cost Document (Civil Engineering Works) Roads"]
[null,"Document Reference CO 2.1a V 1.1"]
[]
[null,"2013-08-14"]
[]
[]
[null,"© Department of Public Expenditure and Reform 2013"]
[" "]
[]
[null,"Published by:  Department of Public Expenditure and Reform\nGovernment Buildings\nMerrion Street\nDublin 2\n\n\n\n"]

{"sheet":"Executive Summary","index":1,"n_rows":32,"n_cols":4,"rows_kept":32,"merged":[[0,0,0,4],[0,5,0,10],[1,1,1,4],[3,2,3,4],[6,2,6,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[11,2,11,4],[13,2,13,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[18,2,18,4],[19,2,19,4],[22,2,22,3]],"flags":["formulas_cached_only"]}
["Complete blue cells on this worksheet and on the Cost Breakdown worksheet."]
["CO 2.1a: Outline Cost Plan","EXECUTIVE SUMMARY"]
[]
["Report Author",null,"  "]
["Date"]
[]
["Project Title"]
["Project number"]
["Sponsoring Agency"]
["Sanctioning Authority"]
["Procurement System"]
["Project Description"]
["Road Length",null,null,"km."]
["Project Address"]
["Project Team"]
["Client's Representative"]
["Architectural"]
["Engineering"]
["Quantity Surveying"]
["Other"]
[]
[null,null,"Cost","Cost/km."]
[null,null,"Excluding VAT"]
["TOTAL",null,0,0]
[]
["of which",null,null,"VAT"]
["Liable for VAT @ 23%",null,null,0]
["Liable for VAT @ 0% or exempt",null,null,0]
["Liable for VAT @ 13.5%",null,0,0]
[null,null,"VAT Total",0]
[]
["Grand total including VAT",null,0]

{"sheet":" Cost Summary","index":2,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,2,1,5],[1,6,1,7],[2,1,2,5],[6,2,6,3],[6,5,7,5]],"flags":["formulas_cached_only"]}
[]
[null,0,"Summary of Costs"]
[null,0]
[null,"Road Length",0,"km."]
[]
[]
[null,null,"VAT exclusive",null,null,"% of total"]
[null,null,"Cost","Cost/km."]
[]
["1.0","Preliminaries",0,0,null,0]
["2.0","Site Clearance",0,0,null,0]
["3.0","Fencing",0,0,null,0]
["4.0","Safety Barriers and Pedestrian Guardrails",0,0,null,0]
["5.0","Drainage and Service Ducts",0,0,null,0]
["6.0","Earthworks",0,0,null,0]
["7.0","Pavement",0,0,null,0]
["8.0","Kerbs, Footways and Paved Areas",0,0,null,0]
["9.0","Traffic Signs",0,0,null,0]
["10.0","Road Markings",0,0,null,0]
["11.0","Lighting and Electrical Work",0,0,null,0]
["12.0","Landscaping and Environmental Works",0,0,null,0]
["13.0","Structures",0,0,null,0]
["14.0","Accommodation Works",0,0,null,0]
["15.0","Works (Including Main Works) for Statutory Authorities, Public and Private Utilities Companies and Organisations, Service Providers and Other Companies",0,0,null,0]
["16.0","Any Other Obligations and Liabilities of the Contractor ",0,0,null,0]
[]
[null,"TOTAL excluding VAT",0,0,null,0]

{"sheet":" Cost Breakdown","index":3,"n_rows":186,"n_cols":8,"rows_kept":186,"merged":[[0,2,0,4],[1,1,1,7],[5,2,5,3],[5,5,6,5],[5,7,6,7],[192,1,192,4]],"flags":["formulas_cached_only"]}
[null,null,"Cost Breakdown"]
[null,"In each category, enter either a single all-inclusive cost (excl. VAT) or a breakdown of costs (excl. VAT)."]
[]
[null,"Road Length",{"v":0,"d":"0.00"},"km."]
[]
[null,null,"VAT exclusive",null,null,"% of total cost",null,"Notes"]
[null,null,"Cost","Cost/km."]
[]
["1.0","Preliminaries",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["1.1","Mobilisation",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[1.2,"Staff",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[1.3,"Servicing of Accommodation ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[1.4,"Traffic Management",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[1.5,"Demobilisation",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[1.6,"Balance of Preliminaries",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["1.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["2.0","Site Clearance",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["2.1","Structures - National Roads including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["2.2","Structures - All Other Roads including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["2.3","Balance of Site Clearance - National Roads including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["2.4","Balance of Site Clearance - All Other Roads including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["2.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["3.0","Fencing (excluding Safety Barriers)",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["3.1","Environmental Barriers - National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["3.2","Environmental Barriers - All Other Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["3.3","Balance of Fencing - National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["3.4","Balance of Fencing - All Other Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["3.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["4.0","Safety Barriers and Pedestrian Guardrails",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["4.1","Safety Barriers - National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["4.2","Safety Barriers - All Other Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["4.3","Pedestrian Guardrails - National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["4.4","Pedestrian Guardrails - All Other Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["4.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["5.0","Drainage and Service Ducts",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.1","Drainage - National Roads excluding Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.2","Drainage - National Roads Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.3","Drainage - Regional Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.4","Drainage - All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.5","Service Ducts - National Roads excluding Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.6","Service Ducts - National Roads Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.7","Service Ducts - Regional Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["5.8","Service Ducts - All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["5.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["6.0","Earthworks",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["6.1","Earthworks - National Roads excluding Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["6.2","Earthworks - National Roads Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["6.3","Earthworks - Regional Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["6.4","Earthworks - All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["6.5","Earthworks - Watercourses",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["6.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["7.0","Pavement ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.1","Sub-Base - National Roads excluding Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.2","Sub-Base - National Roads Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.3","Sub-Base - Regional Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.4","Sub-Base - All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.5","Roadbase - National Roads excluding Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.6","Roadbase - National Roads Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.7","Roadbase - Regional Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.8","Roadbase - All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.9","Basecourse - National Roads excluding Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.10","Basecourse - National Roads Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.11","Basecourse - Regional Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.12","Basecourse - All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.13","Wearing Course - National Roads excluding Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.14","Wearing Course - National Roads Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.15","Wearing Course - Regional Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["7.16","Wearing Course - All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["7.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["8.0","Kerbs, Footways and Paved Areas",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["8.1","Kerbs to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["8.2","Kerbs to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["8.3","Footways and Paved Areas to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["8.4","Footways and Paved Areas to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["8.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["9.0","Traffic Signs",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["9.1","Traffic Signs to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["9.2","Traffic Signs to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["9.3","Traffic Signs to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["9.4","Traffic Signs to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["9.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
["10.0","Road Markings",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["10.1","Road Markings to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["10.2","Road Markings to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["10.3","Road Markings to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["10.4","Road Markings to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["10.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["11.0","Lighting and Electrical Work",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["11.1","Lighting and Electrical Work to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["11.2","Lighting and Electrical Work to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["11.3","Lighting and Electrical Work to National Roads Including Interchanges",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["11.4","Lighting and Electrical Work to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["11.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["12.0","Landscaping and Environmental Works",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["12a","Landscaping to National Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["12b","Landscaping to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["12c","Environmental Work to National Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["12d","Environmental Work to All Other Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["12.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["13.0","Structures",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.1","Structure 1 - Foundations and Sub-Structure",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.2","Structure 1 - Superstructure",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.3","Structure 1 - Finishes",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.4","Structure 2 - Foundations and Sub-Structure",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.5","Structure 2 - Superstructure",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.6","Structure 2 - Finishes",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.7","Structure 2 - Foundations and Sub-Structure",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.8","Structure 2 - Superstructure",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.9","Structure 2 - Finishes",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.10","Culverts (>= 900mm Diameter)",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.11","Retaining Walls",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.12",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.13",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.14",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.15",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["13.16",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["13.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["14.0","Accommodation Works",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["14.1","Construction of Accommodation Works Access Roads",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["14.2","Balance of Accommodation Works",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["14.0","Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["15.0","Works (Including Main Works) for Statutory Authorities, Public and Private Utilities Companies and Organisations, Service Providers and Other Companies",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.1","ESB and all associated and affiliated companies",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.1a","Diversion Works for ESB",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.1b","Main Works for ESB",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"15.1 Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["15.2","Eircom",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.2a","Diversion Works for Eircom",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.2.b","Main Works for Eircom",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"15.2 Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["15.3",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.3a",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.3b",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"15.3 Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["15.4",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.4a",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.4b",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"15.4 Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["15.5",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.5a",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.5b",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"15.5 Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["15.6",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.6a",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["15.6b",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"15.6 Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["15.0","15 Subtotal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["16.0","Any Other Obligations and Liabilities of the Contractor ",null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"TOTAL",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]

{"sheet":"Preliminaries","index":4,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Preliminaries"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Site Clearance","index":5,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Site Clearance"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Fencing","index":6,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Fencing (excluding Safety Barriers)"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Safety Barriers","index":7,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Safety Barriers and Pedestrian Guardrails"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Drainage","index":8,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Drainage and Service Ducts"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Earthworks","index":9,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Earthworks"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Pavement","index":10,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Pavement"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Kerbs, Footways","index":11,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Kerbs, Footways and Paved Areas"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Traffic Signs","index":12,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Traffic Signs"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Road Markings","index":13,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Road Markings"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Lighting","index":14,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Lighting and Electrical Work"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Landscaping","index":15,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Landscaping and Environmental Works"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Structures","index":16,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Structures"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Accommodation Works","index":17,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Accommodation Works"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Works","index":18,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Works (Including Main Works) for Statutory Authorities, Public and Private Utilities Companies and Organisations, Service Providers and Other Companies"]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Any Other Obligations","index":19,"n_rows":5,"n_cols":6,"rows_kept":5,"merged":[[0,1,0,5],[2,1,2,3]],"flags":["formulas_cached_only"]}
[null,"Any Other Obligations and Liabilities of the Contractor "]
[]
[null,"Total Cost from Cost Breakdown:",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5}," "]
[null,"Item",null,"Cost (excl. VAT)",null,"Notes"]

{"sheet":"Sheet1","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}