{"text_format":"3","workbook":"xlsb","n_sheets":7,"sheets":["REGISTRATION-LICENCE-DISCLAIMER","AES LTD - FEE ESTIMATES","AES LTD - CORE CONSULTANT FEES","AES LTD - BUILDING TYPES","AES LTD - BUILDING COSTS","AES LTD-ARCHITECTS FEES","AES LTD - RESOURCES"],"not_rendered":{"images":2,"macros":1,"defined_names":46},"read":"bin_skipped_in_rows","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":0}}

{"sheet":"REGISTRATION-LICENCE-DISCLAIMER","index":0,"n_rows":41,"n_cols":10,"rows_kept":41,"merged":[[1,4,3,9],[5,3,5,5],[6,1,9,12],[10,1,12,6],[13,1,13,12],[15,1,15,12],[21,1,24,7],[22,9,22,12],[23,9,25,12],[26,9,26,12],[27,1,27,12],[29,1,35,12],[36,1,36,12],[38,1,38,12],[40,1,46,12],[47,1,47,12]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":4},"AES LTD - CONSULTANCY FEE ESTIMATES FOR ALL BUILDINGS AND BUILDING TYPES"]
[]
[]
[null,"Version"]
[null,"Version 4.0",null," FOR MICROSOFT EXCEL"]
[null,"Please ensure you have the latest version of this software, which may be downloaded from the internet via this hyperlink: \n\nhttp://www.Architecture.Engineering\n\nClick the Connect button to go to the web site."]
[]
[]
[]
[null,"If you have comments, suggestions, bug reports or require information, \n\nplease email:    JasonMcCaffrey@Outlook.com"]
[]
[]
[]
[null,"Copyright",null,null,"©","2020 Jason James McCaffrey. All rights reserved."]
[]
[null,"Registration",{"$nulls":7},"¤ REGISTERED COPY ¤"]
[null,"Single User Licence:",{"$nulls":4},{"v":50,"d":"£50"}]
[null,"Company multiple-user licence:",{"$nulls":4},"£50 per copy installed"]
[]
[null,"Delivery will be by attachment to an email."]
[null,"To order a registered copy, please send a cheque payable to\n'AES LTD' to the following address:\n17 Pershore Place, Cannon Hill, Coventry, UK.  CV4 7BZ      (Tel: +44 (0)7890 278110)"]
[{"$nulls":8},"Your Name:"]
[{"$nulls":8},"Address:  "]
[]
[null,"You should include your e-mail and postal address and a contact telephone number."]
[null,"Also include the name you require the spreadsheet registered to (30 characters maximum).",{"$nulls":6},"Email: "]
[]
[null,"Licence for Use and Distribution"]
[null,"This spreadsheet is NOT a public domain program.  It is copyrighted by the Author*. This software is protected by United Kingdom copyright law and also by international treaty provisions. The Author grants you a licence to use this software for evaluation purposes for an indefinite period. You may not use, copy, rent, lease, sell, modify, decompile, unprotect, disassemble, otherwise reverse engineer, or transfer this software except as provided in this agreement. Any such unauthorised use shall result in immediate and automatic termination of this licence. All rights not expressly granted here are reserved to the Author. You may copy and distribute the unregistered version of this spreadsheet, completely unaltered, without further permission."]
[]
[]
[]
[]
[]
[]
[null,"* The Author is Jason James McCaffrey."]
[]
[]
[null,"Disclaimer"]
[null,"THIS SOFTWARE IS PROVIDED FOR EVALUATION ONLY, ON AN \"AS IS\" BASIS. THE AUTHOR DISCLAIMS ALL WARRANTIES RELATING TO THIS SOFTWARE, WHETHER EXPRESSED OR IMPLIED, INCLUDING BUT NOT LIMITED TO ANY IMPLIED WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE. THE AUTHOR* SHALL NOT BE LIABLE FOR ANY INDIRECT, CONSEQUENTIAL, OR INCIDENTAL DAMAGES ARISING OUT OF THE USE OR INABILITY TO USE SUCH SOFTWARE, EVEN IF THE AUTHOR HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES OR CLAIMS.  THE PERSON USING THE SOFTWARE BEARS ALL RISK AS TO THE QUALITY AND PERFORMANCE OF THE SOFTWARE. ALTHOUGH EVERY EFFORT HAS BEEN MADE TO ENSURE THE ACCURACY OF THIS PROGRAM, USERS SHOULD VERIFY THE RESULTS FOR THEMSELVES."]

{"sheet":"AES LTD - FEE ESTIMATES","index":1,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[2,4,2,5],[21,1,22,6],[61,2,68,6]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":1,"rows":[2]},"rows_in_doubt_other":3}
[]
[]
[null,"Company:","Architecture & ","Tel:  07890 278110","AES LTD - FEE ESTIMATES",null," Job No"]
[null,null,"Engineering Services ","Jason.McCaffrey@Outlook.com"," Made by"," Checked","FOR CLIENTS"]
[null,null,"Limited","http://www.Architecture.Engineering","J.J.Mc","J.J.Mc","Full Registered Version."]
[null," Project:","AES - FEE ESTIMATES 2021 - FULL REGISTERED - VERSION 4.0"," Page No"," Date"," Element:"," Revision"]
[null," Client:","35-STORY RESIDENTIAL APARTMENT BLOCK",1,"2026-06-23","35-STORY","A"]
[]
[null,{"v":1,"d":"01"},"Total Build Cost (T-BC)",{"v":64143938.64075999,"d":"£64,143,939"},{"v":0.2,"d":"20 % VAT"},null,{"v":76972726.36891198,"d":"£76,972,726"}]
[null,{"v":2,"d":"02"},"Build Cost (BC)",{"v":56554539.31599999,"d":"£56,554,539"},null,null,{"v":67865447.1792,"d":"£67,865,447"}]
[]
[null,{"v":3,"d":"03"},"Estimated Fee's",{"v":6220999.324759999,"d":"£6,220,999"},"Cost of Additional Site Works",{"v":5000000,"d":"£5,000,000"},{"v":7465199.189711999,"d":"£7,465,199"}]
[null,{"v":4,"d":"04"},"Specialists Fees",{"v":1368400,"d":"£1,368,400"},"% of Specialist Fees = 100%",{"v":1,"d":"100%"},{"v":1642080,"d":"£1,642,080"}]
[null,{"v":5,"d":"05"},"Estimated Fees to Planning - Stages 1 & 2",{"v":0,"d":"£0"},"% of Fees = 0%",null,{"v":0,"d":"£0"}]
[]
[]
[null,{"v":6,"d":"06"},"Building Type & Size","# Stories / Units","Total Floor Area","Footprint (m²)","Building Footprint (ft²)"]
[null,{"v":6.1,"d":"06.10"},"Health and Welfare Buildings",{"v":35,"d":"# 35.00 "},{"v":22711.250799999998,"d":"22,711 m²"},{"v":648.89288,"d":"649 m²"},{"v":6984.6180710319995,"d":"6,985 ft²"}]
[]
[null,{"v":7,"d":"07"},"Building","% (Cost/Size Accuracy)","Cost Based On","Build Cost Per m²","Build Cost (Net)"]
[null,{"v":7.1,"d":"07.10"},"Health centre",{"v":11.3556254,"d":"1135.6%"},{"v":2000,"d":"2,000 m²"},{"v":2270,"d":"£2,270.00"},{"v":4540000,"d":"£4,540,000"}]
[null,"Full Registered Version."]
[]
[null,{"v":9,"d":"09"},"Core Consultant Fees",{"v":0.11,"d":"11.00%"},{"v":6220999.324759999,"d":"£6,220,999"},null,{"v":7465199.189711999,"d":"TOTAL Inc. VAT         £7,465,199"}]
[null,{"v":9.01,"d":"09.01"},"AES LTD - Architect",{"v":0.04,"d":"4.00%"},{"v":2262181.57264,"d":"£2,262,182"},null,{"v":2714617.887168,"d":"£2,714,618"}]
[null,{"v":9.02,"d":"09.02"},"AES LTD - Cost consultant",{"v":0.01,"d":"1.00%"},{"v":565545.39316,"d":"£565,545"},null,{"v":678654.471792,"d":"£678,654"}]
[null,{"v":9.03,"d":"09.03"},"AES LTD - Services engineer",{"v":0.01,"d":"1.00%"},{"v":565545.39316,"d":"£565,545"},null,{"v":678654.471792,"d":"£678,654"}]
[null,{"v":9.04,"d":"09.04"},"AES LTD - Structural engineer",{"v":0.01,"d":"1.00%"},{"v":565545.39316,"d":"£565,545"},null,{"v":678654.471792,"d":"£678,654"}]
[null,{"v":9.049999999999999,"d":"09.05"},"AES LTD - Project manager",{"v":0.01,"d":"1.00%"},{"v":565545.39316,"d":"£565,545"},null,{"v":678654.471792,"d":"£678,654"}]
[null,{"v":9.059999999999999,"d":"09.06"},"AES LTD - Reduced Work / Additional Work - (-3% to +3%)",{"v":0.03,"d":"3.00 %"},{"v":1696636.1794799997,"d":"£1,696,636"},null,{"v":2035963.4153759996,"d":"£2,035,963"}]
[null,null,"Note: The \"Very Light Orange\" Cells represent user input\""]
[]
[]
[null,null,"Health_and_Welfare_Buildings"]
[null,{"v":8,"d":"08"},"Acquisition Fees",null,{"v":775000,"d":"£775,000"},null,{"v":930000,"d":"TOTAL Inc. VAT         £930,000"}]
[null,{"v":8.01,"d":"08.01"},"Legal (for developer)",null,{"v":600000,"d":"£600,000"},null,{"v":720000,"d":"£720,000"}]
[null,{"v":8.02,"d":"08.02"},"Agent (for developer)",null,{"v":45000,"d":"£45,000"},null,{"v":54000,"d":"£54,000"}]
[null,{"v":8.03,"d":"08.03"},"Legal (for vendor)",null,{"v":120000,"d":"£120,000"},null,{"v":144000,"d":"£144,000"}]
[null,{"v":8.04,"d":"08.04"},"Agent (for vendor)",null,{"v":10000,"d":"£10,000"},null,{"v":12000,"d":"£12,000"}]
[null,null,"Note: The \"Very Light Orange\" Cells represent user input\""]
[]
[]
[]
[null,10,"Specialist Fees",null,{"v":1368400,"d":"£1,368,400"},null,{"v":1642080,"d":"TOTAL Inc. VAT         £1,642,080"}]
[null,10.01,"Survey",null,{"v":30000,"d":"£30,000.00"},null,{"v":36000,"d":"£36,000"}]
[null,10.02,"Party wall",null,{"v":228000,"d":"£228,000.00"},null,{"v":273600,"d":"£273,600"}]
[null,10.03,"Acoustics",null,{"v":62400,"d":"£62,400.00"},null,{"v":74880,"d":"£74,880"}]
[null,10.04,"Site inspector",null,{"v":358000,"d":"£358,000.00"},null,{"v":429600,"d":"£429,600"}]
[null,10.049999999999999,"Soil investigation",null,{"v":67000,"d":"£67,000.00"},null,{"v":80400,"d":"£80,400"}]
[null,10.059999999999999,"Landscape design",null,{"v":30000,"d":"£30,000.00"},null,{"v":36000,"d":"£36,000"}]
[null,10.069999999999999,"Traffic engineer",null,{"v":28000,"d":"£28,000.00"},null,{"v":33600,"d":"£33,600"}]
[null,10.079999999999998,"Programmer",null,{"v":35000,"d":"£35,000.00"},null,{"v":42000,"d":"£42,000"}]
[null,10.089999999999998,"Interior designer",null,{"v":200000,"d":"£200,000.00"},null,{"v":240000,"d":"£240,000"}]
[null,{"v":10.099999999999998,"d":"10.10"},"Right of light",null,{"v":100000,"d":"£100,000.00"},null,{"v":120000,"d":"£120,000"}]
[null,{"v":10.109999999999998,"d":"10.11"},"Archaeology",null,{"v":40000,"d":"£40,000.00"},null,{"v":48000,"d":"£48,000"}]
[null,{"v":10.119999999999997,"d":"10.12"},"Building regulations",null,{"v":100000,"d":"£100,000.00"},null,{"v":120000,"d":"£120,000"}]
[null,{"v":10.129999999999997,"d":"10.13"},"CDM Co-ordinator",null,{"v":50000,"d":"£50,000.00"},null,{"v":60000,"d":"£60,000"}]
[null,{"v":10.139999999999997,"d":"10.14"},"Planning fees",null,{"v":40000,"d":"£40,000.00"},null,{"v":48000,"d":"£48,000"}]
[null,null,"Note: The \"Very Light Orange\" Cells represent user input\""]
[]
[]
[null,null,"NOTES:\nUse the Buttons provided to Insert / Delete 'User Defined' items to the Acquisition Fees & Specialist Fess Tables. \n\nYou require the Full Version to Change Any of the Values in the Tables!\n\nIf you want to Insert and/or amend the Items and/or values on the Acquisition Fees and/or Specialists Fees tables, you can do so by updating the ‘AES LTD – CORE CONSULTANT FEES’ worksheet. In doing so the ‘Pull Down’ lists on this ‘AES LTD – FEE ESTIMATE’ Worksheet will automatically be updated. This ensures that you can Insert one or more of the items to the Fee Estimates by using the buttons provided on this worksheet whilst minimising the possibility of human error."]

{"sheet":"AES LTD - CORE CONSULTANT FEES","index":2,"n_rows":69,"n_cols":10,"rows_kept":69,"merged":[[1,4,1,5],[1,6,1,8],[1,9,1,10],[2,4,2,5],[2,6,2,7],[2,9,2,10],[3,4,3,5],[3,6,3,7],[3,9,3,10],[4,4,4,5],[4,6,4,7],[4,9,4,10],[5,4,5,5],[5,6,5,7],[5,9,5,10],[20,3,24,9],[28,3,32,5]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":1,"rows":[1]},"rows_in_doubt_other":2}
[]
[null,null,"Company:","Architecture & ","Tel:  07890 278110",null,"AES LTD - CORE CONSULTANT FEES",null,null," Job No"]
[{"$nulls":3},"Engineering Services ","Jason.McCaffrey@Outlook.com",null," Made by",null," Checked","FOR CLIENTS"]
[{"$nulls":3},"Limited","http://www.Architecture.Engineering",null,"J.J.Mc",null,"J.J.Mc"]
[null,null," Project:","AES - FEE ESTIMATES 2021 - FULL REGISTERED - VERSION 4.0"," Page No",null," Date",null," Element:"," Revision"]
[null,null," Client:","35-STORY RESIDENTIAL APARTMENT BLOCK",1,null,"2026-06-23",null,"35-STORY","A"]
[]
[]
[]
[{"$nulls":3},"Core Consultant Fees",null,{"v":1500000,"d":"£1,500,000"},{"v":3000000,"d":"£3,000,000"},{"v":10000000,"d":"£10,000,000"},{"v":25000000,"d":"£25,000,000"},{"v":50000000,"d":"£50,000,000"}]
[null,null,{"v":1,"d":"1.00"},"Construction cost (excel contingencies and VAT)",{"v":1500000,"d":"£1,500,000"},{"v":3000000,"d":"£3,000,000"},{"v":10000000,"d":"£10,000,000"},{"v":25000000,"d":"£25,000,000"},{"v":50000000,"d":"£50,000,000"}]
[null,null,1.01,"AES LTD - Architect",{"v":0.09,"d":"9.00%"},{"v":0.08,"d":"8.00%"},{"v":0.07,"d":"7.00%"},{"v":0.06,"d":"6.00%"},{"v":0.05,"d":"5.00%"},{"v":0.04,"d":"4.00%"}]
[null,null,1.02,"AES LTD - Cost consultant",{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.015,"d":"1.50%"},{"v":0.015,"d":"1.50%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"}]
[null,null,1.03,"AES LTD - Services engineer",{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.015,"d":"1.50%"},{"v":0.015,"d":"1.50%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"}]
[null,null,1.04,"AES LTD - Structural engineer",{"v":0.02,"d":"2.00%"},{"v":0.02,"d":"2.00%"},{"v":0.018,"d":"1.80%"},{"v":0.015,"d":"1.50%"},{"v":0.01,"d":"1.00%"},{"v":0.01,"d":"1.00%"}]
[null,null,1.05,"AES LTD - Project manager","n/a","n/a",{"v":0.02,"d":"2.00%"},{"v":0.015,"d":"1.50%"},{"v":0.0125,"d":"1.25%"},{"v":0.01,"d":"1.00%"}]
[null,null,1.06,"AES LTD - Reduced Work / Additional Work - (-3% to +3%)",{"v":0.03,"d":"3.00%"},{"v":0.0275,"d":"2.75%"},{"v":0.025,"d":"2.50%"},{"v":0.0225,"d":"2.25%"},{"v":0.02,"d":"2.00%"},{"v":0.0175,"d":"1.75%"}]
[null,null,"Blue Text Require User Review and/or Change.input"]
[]
[]
[{"$nulls":3},"NOTES:    \nUse the Buttons provided to Insert / Delete 'User Defined' items to the Acquisition Fees, Specialist Fess & Letting Fees Tables. \n               \nWhen the Acquisition Fees and/or Specialists Fees tables are updated on this ‘AES LTD – CORE CONSULTANT FEES’ worksheet. The ‘Pull Down’ lists on the ‘AES LTD – FEE ESTIMATE’ Worksheet will automatically be updated. This ensures that you can Insert one or more of the items to the Fee Estimate whilst minimising the possibility of human error."]
{"$rows_empty":7}
[{"$nulls":3},"Full Registered Version.",{"$nulls":3},{"v":2,"d":"2.00"},"Acquisition Fees"]
[{"$nulls":7},2.01,"Legal (for developer)",{"v":600000,"d":"£600,000"}]
[{"$nulls":7},2.0199999999999996,"Agent (for developer)",{"v":45000,"d":"£45,000"}]
[{"$nulls":7},2.0299999999999994,"Legal (for vendor)",{"v":120000,"d":"£120,000"}]
[{"$nulls":7},2.039999999999999,"Agent (for vendor)",{"v":10000,"d":"£10,000"}]
[{"$nulls":7},"Blue Text Require User Review and/or Change.input"]
[{"$nulls":8},"TOTAL",{"v":775000,"d":"£775,000"}]
[]
[]
[]
[]
[]
[{"$nulls":7},{"v":3,"d":"3.00"},"Specialist Fees"]
[{"$nulls":7},3.01,"Survey",{"v":30000,"d":"£30,000"}]
[{"$nulls":7},{"v":3.0199999999999996,"d":"3.02"},"Party wall",{"v":228000,"d":"£228,000"}]
[{"$nulls":7},{"v":3.0299999999999994,"d":"3.03"},"Acoustics",{"v":62400,"d":"£62,400"}]
[{"$nulls":7},{"v":3.039999999999999,"d":"3.04"},"Site inspector",{"v":358000,"d":"£358,000"}]
[{"$nulls":7},{"v":3.049999999999999,"d":"3.05"},"Soil investigation",{"v":67000,"d":"£67,000"}]
[{"$nulls":7},{"v":3.0599999999999987,"d":"3.06"},"Landscape design",{"v":30000,"d":"£30,000"}]
[{"$nulls":7},{"v":3.0699999999999985,"d":"3.07"},"Traffic engineer",{"v":28000,"d":"£28,000"}]
[{"$nulls":7},{"v":3.0799999999999983,"d":"3.08"},"Programmer",{"v":35000,"d":"£35,000"}]
[{"$nulls":7},{"v":3.089999999999998,"d":"3.09"},"Interior designer",{"v":200000,"d":"£200,000"}]
[{"$nulls":7},{"v":3.099999999999998,"d":"3.10"},"Right of light",{"v":100000,"d":"£100,000"}]
[{"$nulls":7},{"v":3.1099999999999977,"d":"3.11"},"Archaeology",{"v":40000,"d":"£40,000"}]
[{"$nulls":7},{"v":3.1199999999999974,"d":"3.12"},"Building regulations",{"v":100000,"d":"£100,000"}]
[{"$nulls":7},{"v":3.1299999999999972,"d":"3.13"},"CDM Co-ordinator",{"v":50000,"d":"£50,000"}]
[{"$nulls":7},{"v":3.139999999999997,"d":"3.14"},"Planning fees",{"v":40000,"d":"£40,000"}]
[{"$nulls":7},"Blue Text Require User Review and/or Change.input"]
[{"$nulls":8},"TOTAL",{"v":1338400,"d":"£1,338,400"}]
[]
[]
[]
[]
[]
[{"$nulls":7},{"v":4,"d":"4.00"},"Letting Fees"]
[{"$nulls":7},4.01,"Agents",{"v":2800000,"d":"£2,800,000"}]
[{"$nulls":7},4.02,"Promotion costs",{"v":3000000,"d":"£3,000,000"}]
[{"$nulls":7},{"v":4.029999999999999,"d":"4.03"},"Legal (for developer)",{"v":400000,"d":"£400,000"}]
[{"$nulls":7},{"v":4.039999999999999,"d":"4.04"},"Legal (for developer)",{"v":400000,"d":"£400,000"}]
[{"$nulls":7},"Blue Text Require User Review and/or Change.input"]
[{"$nulls":8},"TOTAL",{"v":6600000,"d":"£6,600,000"}]

{"sheet":"AES LTD - BUILDING TYPES","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[14,2,22,2],[14,6,30,6],[16,5,30,5],[16,7,30,7],[17,4,30,4],[21,3,22,3]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":1,"rows":[2]},"rows_in_doubt_other":0}
[]
[]
[null,null,"Company:","Architecture & ","Tel:  07890 278110","AES LTD - BUILDING TYPES",null," Job No"]
[{"$nulls":3},"Engineering Services ","Jason.McCaffrey@Outlook.com"," Made by"," Checked","FOR CLIENTS"]
[{"$nulls":3},"Limited","http://www.Architecture.Engineering","J.J.Mc","J.J.Mc"]
[null,null," Project:","AES - FEE ESTIMATES 2021 - FULL REGISTERED - VERSION 4.0"," Page No"," Date"," Element:"," Revision"]
[null,null," Client:","35-STORY RESIDENTIAL APARTMENT BLOCK",1,"2026-06-23","35-STORY","A"]
[]
[null,null,"Industrial_Buildings","Administrative_Buildings","Health_and_Welfare_Buildings","Refreshment_Entertainment_and_Recreation_Buildings","Educational_Cultural_and_Scientific_Buildings","Residential_Buildings"]
[null,null,"Factory, light industrial, including office accommodation (4.5m high)","Office, low rise, non-air conditioned, basic specification","General hospital","Restaurant","Nursery school","Estate housing"]
[null,null,"Warehouse including office accommodation (7.3m high)","Office, low rise, non-air conditioned, higher specification","Psychiatric ward","Community centre","Primary school","Detached house"]
[null,null,"High bay warehouse including office accommodation (excludes racking), (21.0m high)","Office, low rise, air conditioned, basic specification","Pathology lab","Leisure centre with swimming pool","Secondary school","Apartment block"]
[null,null,"Distribution centre including office accommodation (15.0m high)","Office, low rise, air conditioned, higher specification","Health centre","Sports hall with swimming pool","College, non-air conditioned","Hall of residence"]
[null,null,"Small start-up units (5.0m high)","Office, high rise, non-air conditioned, basic specification","Hospice","Sports changing pavilion","College, air conditioned","Student residence"]
[{"$nulls":3},"Office, high rise, non-air conditioned, higher specification","Nursing home","Library",null,"Sheltered housing"]
[{"$nulls":3},"Office, high rise, air conditioned, basic specification","Home for the elderly","Youth club",null,"Hotel, air conditioned"]
[{"$nulls":3},"Office, high rise, air conditioned, higher specification","Home for the mentally ill"]
[{"$nulls":3},"Shop unit (block of three small units)"]
[{"$nulls":3},"Shop unit with flats above"]
[{"$nulls":3},"Shop unit with offices above"]
[{"$nulls":3},"Retail warehouse"]
[]
[]
[null,null,"Building_Types","Building Types"]
[null,null,"Industrial Buildings","Industrial_Buildings"]
[null,null,"Administrative Buildings","Administrative_Buildings"]
[null,null,"Health and Welfare Buildings","Health_and_Welfare_Buildings"]
[null,null,"Refreshment Entertainment and Recreation Buildings","Refreshment_Entertainment_and_Recreation_Buildings"]
[null,null,"Educational, Cultural and Scientific Buildings","Educational_Cultural_and_Scientific_Buildings"]
[null,null,"Residential Buildings","Residential_Buildings"]

{"sheet":"AES LTD - BUILDING COSTS","index":4,"n_rows":58,"n_cols":8,"rows_kept":58,"merged":[[2,5,2,6]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":1,"rows":[2]},"rows_in_doubt_other":4}
[]
[]
[null,null,"Company:","Architecture & ","Tel:  07890 278110","AES LTD - BUILDING COSTS",null," Job No"]
[{"$nulls":3},"Engineering Services ","Jason.McCaffrey@Outlook.com"," Made by"," Checked","FOR CLIENTS"]
[{"$nulls":3},"Limited","http://www.Architecture.Engineering","J.J.Mc"," Element:"]
[null,null," Project:","AES - FEE ESTIMATES 2021 - FULL REGISTERED - VERSION 4.0"," Page No"," Date"," Element:"," Revision"]
[null,null," Client:","35-STORY RESIDENTIAL APARTMENT BLOCK",1,"2026-06-23","35-STORY","A"]
[]
[{"$nulls":3},"Industrial buildings","Floor Area (m²)","Cost Per (m²)",null,"Total Cost"]
[null,null,{"v":1,"d":"001"},"Factory, light industrial, including office accommodation (4.5m high)",{"v":5000,"d":"5000 m²"},{"v":940,"d":"£940"},null,{"v":4700000,"d":"£4,700,000"}]
[null,null,{"v":2,"d":"002"},"Warehouse including office accommodation (7.3m high)",{"v":5000,"d":"5000 m²"},{"v":990,"d":"£990"},null,{"v":4950000,"d":"£4,950,000"}]
[null,null,{"v":3,"d":"003"},"High bay warehouse including office accommodation (excludes racking), (21.0m high)",{"v":10000,"d":"10000 m²"},{"v":1240,"d":"£1,240"},null,{"v":12400000,"d":"£12,400,000"}]
[null,null,{"v":4,"d":"004"},"Distribution centre including office accommodation (15.0m high)",{"v":71750,"d":"71750 m²"},{"v":660,"d":"£660"},null,{"v":47355000,"d":"£47,355,000"}]
[null,null,{"v":5,"d":"005"},"Small start-up units (5.0m high)",{"v":900,"d":"900 m²"},{"v":1100,"d":"£1,100"},null,{"v":990000,"d":"£990,000"}]
[{"$nulls":3},"Administrative buildings"]
[null,null,{"v":6,"d":"006"},"Office, low rise, non-air conditioned, basic specification",{"v":3000,"d":"3000 m²"},{"v":1800,"d":"£1,800"},null,{"v":5400000,"d":"£5,400,000"}]
[null,null,{"v":7,"d":"007"},"Office, low rise, non-air conditioned, higher specification",{"v":3000,"d":"3000 m²"},{"v":2140,"d":"£2,140"},null,{"v":6420000,"d":"£6,420,000"}]
[null,null,{"v":8,"d":"008"},"Office, low rise, air conditioned, basic specification",{"v":3000,"d":"3000 m²"},{"v":1970,"d":"£1,970"},null,{"v":5910000,"d":"£5,910,000"}]
[null,null,{"v":8,"d":"008"},"Office, low rise, air conditioned, higher specification",{"v":3000,"d":"3000 m²"},{"v":2350,"d":"£2,350"},null,{"v":7050000,"d":"£7,050,000"}]
[null,null,{"v":9,"d":"009"},"Office, high rise, non-air conditioned, basic specification",{"v":10000,"d":"10000 m²"},{"v":1650,"d":"£1,650"},null,{"v":16500000,"d":"£16,500,000"}]
[null,null,{"v":10,"d":"010"},"Office, high rise, non-air conditioned, higher specification",{"v":10000,"d":"10000 m²"},{"v":1970,"d":"£1,970"},null,{"v":19700000,"d":"£19,700,000"}]
[null,null,{"v":10,"d":"010"},"Office, high rise, air conditioned, basic specification",{"v":10000,"d":"10000 m²"},{"v":1820,"d":"£1,820"},null,{"v":18200000,"d":"£18,200,000"}]
[null,null,{"v":11,"d":"011"},"Office, high rise, air conditioned, higher specification",{"v":10000,"d":"10000 m²"},{"v":2160,"d":"£2,160"},null,{"v":21600000,"d":"£21,600,000"}]
[null,null,{"v":12,"d":"012"},"Shop unit (block of three small units)",{"v":500,"d":"500 m²"},{"v":1830,"d":"£1,830"},null,{"v":915000,"d":"£915,000"}]
[null,null,{"v":12,"d":"012"},"Shop unit with flats above",{"v":1500,"d":"1500 m²"},{"v":1570,"d":"£1,570"},null,{"v":2355000,"d":"£2,355,000"}]
[null,null,{"v":13,"d":"013"},"Shop unit with offices above",{"v":1000,"d":"1000 m²"},{"v":1710,"d":"£1,710"},null,{"v":1710000,"d":"£1,710,000"}]
[null,null,{"v":14,"d":"014"},"Retail warehouse",{"v":5000,"d":"5000 m²"},{"v":990,"d":"£990"},null,{"v":4950000,"d":"£4,950,000"}]
[{"$nulls":3},"Health and welfare buildings"]
[null,null,{"v":15,"d":"015"},"General hospital",{"v":10000,"d":"10000 m²"},{"v":2760,"d":"£2,760"},null,{"v":27600000,"d":"£27,600,000"}]
[null,null,{"v":16,"d":"016"},"Psychiatric ward",{"v":1500,"d":"1500 m²"},{"v":2980,"d":"£2,980"},null,{"v":4470000,"d":"£4,470,000"}]
[null,null,{"v":17,"d":"017"},"Pathology lab",{"v":1200,"d":"1200 m²"},{"v":3170,"d":"£3,170"},null,{"v":3804000,"d":"£3,804,000"}]
[null,null,{"v":17,"d":"017"},"Health centre",{"v":2000,"d":"2000 m²"},{"v":2270,"d":"£2,270"},null,{"v":4540000,"d":"£4,540,000"}]
[null,null,{"v":18,"d":"018"},"Hospice",{"v":3000,"d":"3000 m²"},{"v":2070,"d":"£2,070"},null,{"v":6210000,"d":"£6,210,000"}]
[null,null,{"v":19,"d":"019"},"Nursing home",{"v":2000,"d":"2000 m²"},{"v":2250,"d":"£2,250"},null,{"v":4500000,"d":"£4,500,000"}]
[null,null,{"v":19,"d":"019"},"Home for the elderly",{"v":2000,"d":"2000 m²"},{"v":2240,"d":"£2,240"},null,{"v":4480000,"d":"£4,480,000"}]
[null,null,{"v":20,"d":"020"},"Home for the mentally ill",{"v":5000,"d":"5000 m²"},{"v":2410,"d":"£2,410"},null,{"v":12050000,"d":"£12,050,000"}]
[{"$nulls":3},"Refreshment, entertainment and recreation buildings"]
[null,null,{"v":21,"d":"021"},"Restaurant",{"v":700,"d":"700 m²"},{"v":2120,"d":"£2,120"},null,{"v":1484000,"d":"£1,484,000"}]
[null,null,{"v":21,"d":"021"},"Community centre",{"v":500,"d":"500 m²"},{"v":2370,"d":"£2,370"},null,{"v":1185000,"d":"£1,185,000"}]
[null,null,{"v":22,"d":"022"},"Leisure centre with swimming pool",{"v":6000,"d":"6000 m²"},{"v":2680,"d":"£2,680"},null,{"v":16080000,"d":"£16,080,000"}]
[null,null,{"v":23,"d":"023"},"Sports hall with swimming pool",{"v":9000,"d":"9000 m²"},{"v":2740,"d":"£2,740"},null,{"v":24660000,"d":"£24,660,000"}]
[null,null,{"v":23,"d":"023"},"Sports changing pavilion",{"v":200,"d":"200 m²"},{"v":1880,"d":"£1,880"},null,{"v":376000,"d":"£376,000"}]
[null,null,{"v":24,"d":"024"},"Library",{"v":700,"d":"700 m²"},{"v":2030,"d":"£2,030"},null,{"v":1421000,"d":"£1,421,000"}]
[null,null,{"v":25,"d":"025"},"Youth club",{"v":800,"d":"800 m²"},{"v":1970,"d":"£1,970"},null,{"v":1576000,"d":"£1,576,000"}]
[{"$nulls":3},"Educational, cultural and scientific buildings"]
[null,null,{"v":26,"d":"026"},"Nursery school",{"v":250,"d":"250 m²"},{"v":2850,"d":"£2,850"},null,{"v":712500,"d":"£712,500"}]
[null,null,{"v":27,"d":"027"},"Primary school",{"v":2000,"d":"2000 m²"},{"v":2170,"d":"£2,170"},null,{"v":4340000,"d":"£4,340,000"}]
[null,null,{"v":28,"d":"028"},"Secondary school",{"v":4000,"d":"4000 m²"},{"v":1950,"d":"£1,950"},null,{"v":7800000,"d":"£7,800,000"}]
[null,null,{"v":28,"d":"028"},"College, non-air conditioned",{"v":5000,"d":"5000 m²"},{"v":1800,"d":"£1,800"},null,{"v":9000000,"d":"£9,000,000"}]
[null,null,{"v":29,"d":"029"},"College, air conditioned",{"v":5000,"d":"5000 m²"},{"v":1970,"d":"£1,970"},null,{"v":9850000,"d":"£9,850,000"}]
[{"$nulls":3},"Residential buildings"]
[null,null,{"v":30,"d":"030"},"Estate housing",{"v":800,"d":"800 m²"},{"v":1240,"d":"£1,240"},null,{"v":992000,"d":"£992,000"}]
[null,null,{"v":31,"d":"031"},"Detached house",{"v":200,"d":"200 m²"},{"v":1650,"d":"£1,650"},null,{"v":330000,"d":"£330,000"}]
[null,null,{"v":32,"d":"032"},"Apartment block",{"v":7000,"d":"7000 m²"},{"v":1960,"d":"£1,960"},null,{"v":13720000,"d":"£13,720,000"}]
[null,null,{"v":33,"d":"033"},"Hall of residence",{"v":1500,"d":"1500 m²"},{"v":2330,"d":"£2,330"},null,{"v":3495000,"d":"£3,495,000"}]
[null,null,{"v":34,"d":"034"},"Student residence",{"v":8000,"d":"8000 m²"},{"v":1920,"d":"£1,920"},null,{"v":15360000,"d":"£15,360,000"}]
[null,null,{"v":35,"d":"035"},"Sheltered housing",{"v":3000,"d":"3000 m²"},{"v":2120,"d":"£2,120"},null,{"v":6360000,"d":"£6,360,000"}]
[null,null,{"v":36,"d":"036"},"Hotel, air conditioned",{"v":5000,"d":"5000 m²"},{"v":2540,"d":"£2,540"},null,{"v":12700000,"d":"£12,700,000"}]

{"sheet":"AES LTD-ARCHITECTS FEES","index":5,"n_rows":17,"n_cols":4,"rows_kept":17,"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":1,"rows":[1]},"rows_in_doubt_other":0}
[]
[null,"Company:","Architecture & ","AES LTD-ARCHITECTS FEES"]
[null,null,"Engineering Services ","Tel:  07890 278110"]
[null,null,"Limited","Jason.McCaffrey@Outlook.com"]
[null," Project:","AES - FEE ESTIMATES 2021 - FULL REGISTERED - VERSION 4.0","http://www.Architecture.Engineering"]
[null," Client:","35-STORY RESIDENTIAL APARTMENT BLOCK","FOR CLIENTS - ARCHITECTURAL FEES"]
[]
[null,{"v":1,"d":"01"},"Direct appointment",{"v":0.5,"d":"50%"}]
[null,{"v":2,"d":"02"},"Competitive fee bid or financial tender only",{"v":0.21,"d":"21%"}]
[null,{"v":3,"d":"03"},"Framework agreement with or without further competition for specific projects",{"v":0.1,"d":"10%"}]
[null,{"v":4,"d":"04"},"Invited competitive interview (no pre-qualification questionnaire PQQ)",{"v":0.04,"d":"4%"}]
[null,{"v":5,"d":"05"},"Expression of interest / PQQ only (no design work)",{"v":0.03,"d":"3%"}]
[null,{"v":6,"d":"06"},"Expression of interest / PQQ followed by competitive interview (no design work)",{"v":0.03,"d":"3%"}]
[null,{"v":7,"d":"07"},"Expression of interest / PQQ followed by design competition",{"v":0.02,"d":"2%"}]
[null,{"v":8,"d":"08"},"Invited design competition (no PQQ)",{"v":0.01,"d":"1%"}]
[null,{"v":9,"d":"09"},"Open design competition",{"v":0.01,"d":"1%"}]
[null,10,"Other",{"v":0.04,"d":"4%"}]

{"sheet":"AES LTD - RESOURCES","index":6,"n_rows":37,"n_cols":10,"rows_kept":37,"hidden":true,"merged":[[1,4,1,5],[1,6,1,8],[2,4,2,5],[2,6,2,7],[3,4,3,5],[3,6,3,7],[3,8,3,9],[4,4,4,5],[4,6,4,7],[5,4,5,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":1,"rows":[1]},"rows_in_doubt_other":0}
[]
[null,null,"Company:","Architecture & ","Tel:  07890 278110",null,"AES LTD - RESOURCES",null,null," Job No"]
[{"$nulls":3},"Engineering Services ","Jason.McCaffrey@Outlook.com",null," Made by",null," Checked","FOR CLIENTS"]
[{"$nulls":3},"Limited","http://www.Architecture.Engineering",null,"J.J.Mc",null,"J.J.Mc"]
[null,null," Project:","AES - FEE ESTIMATES 2021 - FULL REGISTERED - VERSION 4.0"," Page No",null," Date",null," Element:"," Revision"]
[null,null," Client:","35-STORY RESIDENTIAL APARTMENT BLOCK",1,null,"2026-06-23",null,"35-STORY","A"]
[]
[]
[{"$nulls":3},"AES - Project Management - Estimated Time"]
[{"$nulls":3},"Estimated Duration",{"v":70.5,"d":"70.50 Weeks"}]
[{"$nulls":3},"Man Hours per Week",{"v":40,"d":"40.00 Hours"}]
[{"$nulls":3},"Total Hours",{"v":2820,"d":"2820.00 Hours"},"Personnel Req.","(Average)"]
[{"$nulls":3},"Total (Company) Fees Per Hour",{"v":2206.0281293475173,"d":"£2,206.03"},{"v":35,"d":"35 People @"},{"v":64,"d":"£64.00 Per Hour"}]
[]
[]
[{"$nulls":3},12.5,{"v":6220999.324759999,"d":"£6,220,999"},"Inc. VAT",{"$error":"#REF!"}]
[{"$nulls":3},{"v":0.3,"d":"0.30% of Fees"},{"v":1866299.7974279998,"d":"£1,866,300"},null,{"$error":"#REF!"}]
[{"$nulls":3},{"v":0.6,"d":"0.60% of Fees"},{"v":3732599.5948559996,"d":"£3,732,600"},null,{"$error":"#REF!"}]
[{"$nulls":3},{"v":0.9,"d":"0.90% of Fees"},{"v":5598899.392283999,"d":"£5,598,899"},null,{"$error":"#REF!"}]
[{"$nulls":3},{"v":0.1,"d":"0.10% Retension"},{"v":622099.9324759999,"d":"£622,100"},null,{"$error":"#REF!"}]
[{"$nulls":3},{"v":0.2,"d":"0.20% of Fees"},{"v":1244199.8649519999,"d":"£1,244,200"},null,{"$error":"#REF!"}]
[{"$nulls":3},{"v":0.1,"d":"0.10% of Fees"},{"v":622099.9324759999,"d":"£622,100"},null,{"$error":"#REF!"}]
[]
[]
[]
[{"$nulls":3},"Building Footprint & Overall Area (m²)"]
[{"$nulls":3},"Footprint (m²)",{"v":648.89288,"d":"649 m²"}]
[{"$nulls":3},"# Stories / Units",{"v":35,"d":"35.00"}]
[{"$nulls":3},"Total Floor Area",{"v":22711.250799999998,"d":"22711 m²"}]
[]
[]
[{"$nulls":3},"Project Stage","% of Work / Fees","Exc. VAT","Inc. VAT"]
[{"$nulls":3},"Stage 1",{"v":0.2,"d":"20%"},{"v":1244199.8649519999,"d":"£1,244,200"},{"$error":"#REF!"}]
[{"$nulls":3},"Stage 2",{"v":0.1,"d":"10%"},{"v":622099.9324759999,"d":"£622,100"},{"$error":"#REF!"}]
[{"$nulls":3},"Stage 3",{"v":0.35,"d":"35%"},{"v":2177349.7636659998,"d":"£2,177,350"},{"$error":"#REF!"}]
[{"$nulls":3},"Stage 4",{"v":0.35,"d":"35%"},{"v":2177349.7636659998,"d":"£2,177,350"},{"$error":"#REF!"}]
[{"$nulls":3},"Total",{"v":1,"d":"100%"},{"v":6220999.324759999,"d":"£6,220,999"},{"$error":"#REF!"}]