{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Cost Split Estimate "],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cost Split Estimate ","index":0,"n_rows":64,"n_cols":7,"rows_kept":64,"cut":false,"hidden":false,"merged":[[61,0,61,6],[1,1,1,6],[3,3,3,5],[5,0,5,6],[8,1,8,5],[14,1,14,5],[45,1,45,5],[44,4,44,5],[50,4,50,5],[40,4,40,5],[56,3,56,5],[53,4,53,5],[41,4,41,5],[52,4,52,5]]}
["New Mexico State University",null,null,null,null,"Date:"]
["Project:"]
["WO#",null,null,null,null,"Proposal Date:"]
["Estimator:",null,"PD&E","Date Estimate was assigned:"]
[]
["Budgetary Estimate Worksheet"]
[]
["Item #","Description","Book Line Item","Unit","Quantity","Cost/Unit"," Total"]
[null,"DESIGN, TESTING, MISCELLANEOUS (EXCL NMGRT)"]
[null,"Architectural Services",null,"Percentage ",1,0,{"$f":"G45*F10","v":0}]
[" ","Engineer Services",null,"Percentage ",1,0,{"$f":"G45*F11","v":0}]
[null,"Printing ",null,"Set",0,0,{"$f":"F12*E12","v":0}]
[null,"Design Contingency",null,"Percentage ",1,0.1,{"$f":"SUM(G10:G12)*F13","v":0}]
[null,null,null,null,null,"Design, Testing, Miscellaneous Cost",{"$f":"SUM(G10:G13)","v":0}]
[null,"CONSTRUCTION (EXCL NMGRT)"]
[null,null,null,null,1,0,{"$f":"F16*E16","v":0}]
[null,null,null,null,1,0,{"$f":"F17*E17","v":0}]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,{"$f":"F19*E19","v":0}]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,{"$f":"F36*E36","v":0}]
[null,null,null,null,1,0,{"$f":"F37*E37","v":0}]
[null,null,null,null,1,0,{"$f":"F38*E38","v":0}]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,"Construction Cost Subtotal ",null,{"$f":"SUM(G16:G40)","v":0}]
[null,null,null,null,"Contractors's O&P (25%)",null,{"$f":"G41*25%","v":0}]
[null,"NM CID Permit ",null,null,null,0.01,{"$f":"F43*G41","v":0}]
[null,"Contingency",null,null,null,0.1,{"$f":"F44*SUM(G16:G39)","v":0}]
[null,null,null,null,"Construction Cost Total",null,{"$f":"SUM(G41:G44)","v":0}]
[null,"OTHER EXPENSES (EXCL NMGRT)"]
[null,null,null,null,1,0,{"$f":"F47*E47","v":0}]
[null,null,null,null,1,0,{"$f":"F48*E48","v":0}]
[null,null,null,null,1,0,0]
[null,null,null,null,1,0,0]
[null,null,null,null,"Other Expenses Cost",null,{"$f":"SUM(G47:G50)","v":0}]
[null,null,null,null,null,"Subtotal Cost",{"$f":"G14+G45+G51","v":0}]
[null,null,null,null,6.3750000000000001E-2,null,{"$f":"G52*E53","v":0}]
[null,null,null,null,"Project Cost",null,{"$f":"SUM(G52:G53)","v":0}]
[null,"Administrative Management Cost (Budget Cost >= $500,000.01 @ 4.25% Rate)",null,null,null,4.2500000000000003E-2,{"$f":"IF(G54>500000.01,G54*4.25%,0)","v":0}]
[null,"Administrative Management Cost (Budget Cost <= $500,000 @ 11% Rate)",null,null,null,0.11,{"$f":"IF(G54<500000.01,G54*11%,0)","v":0}]
[null,null,null,"Total Estimated Project Cost",null,null,{"$f":"SUM(G54:G56)","v":0}]
[]
[null,"EXTRA NOTES"]
[]
[]
["This estimate is provided as a budgetary cost of the work described by those items listed and is for the requestor’s information only.   It does not accept or suggest acceptance of the proposal.\nThis estimate is a “best guess” interpretation of the scope of work, containing approximate costs for labor, material, equipment, and other categories, and, is based solely on the information provided in the proposal request.  It is the requestor’s obligation to carefully review and confirm the information provided is valid and reflects the scope of work requested by the project owner. "]
[]
["Revised April 22, 2015 (RH)"]