{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Estimation Tool"],"not_rendered":{"charts":0,"images":1,"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":"Estimation Tool","index":0,"n_rows":60,"n_cols":15,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,3,56,4],[54,3,54,4],[54,2,56,2],[8,3,8,4],[10,3,10,4],[11,3,11,4],[18,3,18,4],[26,3,26,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[27,3,27,4],[28,3,28,4],[44,3,44,4],[39,3,39,4],[1,5,1,7],[2,5,2,7],[3,5,3,7],[4,5,4,7],[3,2,3,4],[4,2,4,4],[1,2,2,3],[19,3,19,4],[6,3,6,4],[7,3,7,4],[9,3,9,4],[51,3,51,4],[45,3,45,4],[46,3,46,4],[42,3,42,4],[29,3,29,4],[32,3,32,4],[50,3,50,4],[33,3,33,4],[31,3,31,4],[34,3,34,4],[38,3,38,4],[43,3,43,4],[40,3,40,4],[41,3,41,4],[55,6,58,8],[0,9,1,9],[32,2,37,2],[39,2,47,2],[49,2,52,2],[7,2,15,2],[27,2,30,2],[20,2,25,2],[53,3,53,4],[5,3,5,4],[52,3,52,4],[48,3,48,4],[5,7,5,8],[49,3,49,4],[16,3,16,4],[17,3,17,4]]}
[]
[null,null,null,null,"Date","Total area of the Building in SF"]
[null,null,null,null,{"$f":"(TODAY())","v":"2021-10-18"},"Avg cost of Construction "]
[null,null,"buoi",null,null,"Total cost of project",null,null,{"$f":"I3*I2","v":0}]
[null,null,null,null,null,"Total cost of project with Net Zero",null,null,{"$f":"F55+H55","v":0}]
[null,null,null,"Summery ",null,"Avg Cost ","Avg Percentage","Net Zero Elements"]
[null,null,1,"DIVISION I",null,{"$f":"F55*G7","v":0},{"$f":"SUM(G8:G16)","v":0.19600000000000001}]
[null,null,null,"1.1 Contractor General Conditions/ Soft Costs",null,{"$f":"F55*G8","v":0},0.1]
[null,null,null,"    1.1.1 Permits & Fees"]
[null,null,null,"    1.1.2 Impact Fees"]
[null,null,null,"    1.1.3 Water & Sewer Inspection Fees"]
[null,null,null,"    1.1.4 Architecture & Engineering"]
[null,null,null,"1.2 Overhead",null,{"$f":"F55*G13","v":0},0.03]
[null,null,null,"1.3 Profit ",null,{"$f":"F55*G14","v":0},0.05]
[null,null,null,"1.4 CAT Tax",null,{"$f":"F55*G15","v":0},1E-3]
[null,null,null,"1.4 Payments & Performance bond",null,{"$f":"F55*G16","v":0},1.4999999999999999E-2]
[null,null,2,"Site work",null,{"$f":"F55*G17","v":0},8.0000000000000002E-3]
[null,null,3,"Foundations",null,{"$f":"F55*G18","v":0},0.06]
[null,null,null,"2.1 Excavation, Foundation, Concrete,                                      Retaining wall & backfill",null,{"$f":"F55*G19","v":0},5.8000000000000003E-2]
[null,null,4,"Framing",null,{"$f":"F55*G20","v":0},{"$f":"SUM(G21:G24)","v":0.16499999999999998},{"$f":"SUM(H21:H24)","v":0},{"$f":"SUM(I21:I26)","v":6.6000000000000003E-2}]
[null,null,null,"3.1 Framing including roof",null,{"$f":"F55*G21","v":0},0.14799999999999999,null,0.01]
[null,null,null,"3.2 Trusses ",null,{"$f":"F55*G22","v":0},1.4999999999999999E-2,null,0]
[null,null,null,"3.3 Sheathing",null,{"$f":"F55*G23","v":0},1E-3,null,3.0000000000000001E-3]
[null,null,null,"3.4 General Metal and Steel",null,{"$f":"F55*G24","v":0},1E-3,null,3.0000000000000001E-3]
[null,null,null,"3.5 Trombe wall",null,null,null,{"$f":"F55*I25","v":0},0.02]
[null,null,null,"3.6 Sips Panels",null,null,null,{"$f":"F55*I26","v":0},0.03]
[null,null,5,"Exterior Finishes",null,{"$f":"F55*G27","v":0},{"$f":"SUM(G28,G30,G29)","v":0.13}]
[null,null,null,"4.1 Exterior wall finish",null,{"$f":"F55*G28","v":0},6.3E-2]
[null,null,null,"4.2 Roof finish ",null,{"$f":"F55*G29","v":0},0.03]
[null,null,null,"4.3 Windows and Doors",null,{"$f":"F55*G30","v":0},3.6999999999999998E-2]
[null,null,null,"4.5 Triple pane windows ( 15% addition)",null,null,null,{"$f":"F55*I31","v":0},1.2E-2]
[null,null,6,"MEP",null,{"$f":"F55*G32","v":0},{"$f":"SUM(G33:G35)","v":0.129}]
[null,null,null,"5.1 Plumbing",null,{"$f":"F55*G33","v":0},4.3999999999999997E-2]
[null,null,null,"5.2 Electrical",null,{"$f":"F55*G34","v":0},0.04]
[null,null,null,"5.3 HVAC",null,{"$f":"F55*G35","v":0},4.4999999999999998E-2]
[null,null,null,"5.4 Solar Panel",null,null,null,{"$f":"F55*I36","v":0},0.1]
[null,null,null,"5.5 Heat recovery ventilation ",null,null,null,{"$f":"F55*I37","v":0},5.0000000000000001E-3]
[null,null,null,"5.6 On-demand hot water",null,null,null,{"$f":"F55*I38","v":0},7.0000000000000001E-3]
[null,null,7,"Interior Finishes",null,{"$f":"F55*G39","v":0},{"$f":"SUM(G40:G47)","v":0.20400000000000001}]
[null,null,null,"6.1 Insulation",null,{"$f":"F55*G40","v":0},0.02]
[null,null,null,"6.2 Dry walls",null,{"$f":"F55*G41","v":0},4.2000000000000003E-2]
[null,null,null,"6.3 Interior trims, door & mirrors",null,{"$f":"F55*G42","v":0},3.3000000000000002E-2]
[null,null,null,"6.4 Painting",null,{"$f":"F55*G43","v":0},2.8000000000000001E-2]
[null,null,null,"6.5 Lighting",null,{"$f":"F55*G44","v":0},0.01]
[null,null,null,"6.6 cabinets and Countertops",null,{"$f":"F55*G45","v":0},1.7999999999999999E-2]
[null,null,null,"6.7 Appliances ",null,{"$f":"F55*G46","v":0},1.2999999999999999E-2]
[null,null,null,"6.8 Flooring",null,{"$f":"F55*G47","v":0},0.04]
[null,null,null,"6.11 Air sealing ",null,null,null,{"$f":"F55*I48","v":0},0.01]
[null,null,8,"Finish Work",null,{"$f":"F55*G49","v":0},{"$f":"SUM(G50:G53)","v":5.8000000000000003E-2}]
[null,null,null,"7.1 Landscaping",null,{"$f":"F55*G50","v":0},2.3E-2]
[null,null,null,"7.2 Outdoor Structures ( Deck, Patio, Porches)",null,{"$f":"F55*G51","v":0},0.01]
[null,null,null,"7.3 Driveway",null,{"$f":"F55*G52","v":0},1.7000000000000001E-2]
[null,null,null,"7.4 Clean Up",null,{"$f":"F55*G53","v":0},8.0000000000000002E-3]
[null,null,9,"Contingency ",null,{"$f":"F55*G54","v":0},0.05]
[null,null,null,"Total Cost of Construction ",null,{"$f":"I4","v":0},{"$f":"SUM(G17,G18,G20,G27,G32,G39,G49,G7,G54)","v":1},{"$f":"F55*I55","v":0},{"$f":"SUM(I48,I38,I37,I36,I31,I20)","v":0.2},null,null,null,null,null,{"$f":"(M55-100)/24","v":-4.166666666666667}]
[null,null,null,"Total Cost of Net Zero Construction ",null,{"$f":"H55","v":0},"*NOTE: This tool is based on research conducted on affordable housing projects in Oregon per the 2020 Net\nZero Fellowship Oregon Architecture Report. Results may not be applicable to other building types or\nregions.Copyrights@2021, Oregon Architecture, Inc.                                                  Last Updated: 08/01/2021"]
[null,null,null,"Total cost of Project ",null,{"$f":"I5","v":0}]
[]
[]
[null,null," "]