{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":100,"n_cols":80,"rows_kept":100,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["#1238854",{"$nulls":15},"#1238854",{"$nulls":37},"#1238854",{"$nulls":10},"#1238854",{"$nulls":9},"#1238854"]
[{"$nulls":4},"Building Inspection Sheet"]
[]
["General","This information needs entering once only",{"$nulls":6},"This information requires yearly review"]
[{"$nulls":8},"Inspection Date",{"$nulls":4},"2006-08-09"]
[null,"Building name",null,"Yorkeys Knob SES",{"$nulls":4},"Last Valuation date",null,null,null,"2005-05-01",null,null,null,"Yorkeys Knob SES",{"$nulls":37},"Yorkeys Knob SES",null,null,null,"Scope Sheet for Long Term Life",{"$nulls":6},"Yorkeys Knob SES",null,null,null,"Scope Sheet for Short Term Life",{"$nulls":5},"Yorkeys Knob SES",null,null,null,"Workscope Details"]
[null,"Type",null,"Disaster Response",{"$nulls":4},"Replacement cost",null,null,null,280000,null,null,null,"2006-08-09",{"$nulls":37},"2006-08-09",{"$nulls":10},"2006-08-09",{"$nulls":9},"2006-08-09"]
[null,"Address ",null,"58-54 Wattle Street - Community Centre Park",{"$nulls":4},"WDV",null,null,null,77959]
[null,"Suburb",null,"Yorkeys Knob",{"$nulls":4},"Frequency of use (score = 1-10)",null,null,null,6,null,null,null,"Future Capital Work Cost Projections",{"$nulls":37},"Year",null,"Work Required",{"$nulls":5},"Cost Estimate",null,null,"Year",null,"Work Required",{"$nulls":5},"Cost Estimate"]
[{"$nulls":8},"Estimated Remaining useful life (yrs)",null,null,null,46]
[null,"Asset No",null,null,"51897 (Shed - 52905)",null,null,null,"Designated Owner",null,null,null,"Disaster Response",{"$nulls":41},2007,"Vandal proof screen windows",{"$nulls":6},15750,{"$nulls":13},"Roof","The main AC in the process of replacement with Custom Orb Colourbond roofing. "]
[null,"Parent Asset",null,null,69523,null,null,null,"Lessee",null,null,null,"Na",{"$nulls":42},"Build in and vermin proof under building",{"$nulls":6},18000,{"$nulls":14},"It is estimated that this new roof will need replacement in 2025 at the cost of $35,000 (present cost)"]
[null,"Land Title",null,null,"Lot 2 RP737261",null,null,null,"Lease No",null,null,null,"Na",{"$nulls":42},"Install showers & toilets under buiding",{"$nulls":6},12000]
[null,"Parcel No",null,null,86019,{"$nulls":50},"Replace door to radio room",{"$nulls":6},1200]
[null,"Land type (Freehold / In Trust)",null,null,"Council Freehold Land",null,null,null,"Contact person for access",null,null,null,"Alan Cullington",{"$nulls":42},"Install steel beams to remove stumps",{"$nulls":6},2500]
[null,"Characteristic Useful life",null,null,null,50,null,null,"Who holds keys",null,null,null,"As Above Mob 0417 009 751",{"$nulls":42},"Check electrical wiring",{"$nulls":6},300,{"$nulls":13},"External walls","The external walls are of timber shiplap. Such construction requires a repaint at 6 to 10 year interval."]
[{"$nulls":77},"A sum of $25,000 (present cost) has been allowed at 8 year interval starting in 2014 as painting is in progress Sepember 2006"]
[null,"Construction (timber, block, Hi-set, Low-set)",null,null,null,"Timber High Set",null,null,"Alternative facilities available? (score = 1-10)",null,null,null,10,{"$nulls":4},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,2008,"Partition main training area",{"$nulls":6},12000]
[null,"Construction date (estimate if unknown)",null,null,null,"1960's",null,null,"Specifics of alternative facilities (what, where)",null,null,null,"N/A",null,null,null,0.05,"Discount Rate",{"$nulls":37},"Internal Painting of walls 2008, 2020, 2030, 2040",{"$nulls":6},10000]
[null,"Internal area (m2)",null,"9.3 x23 m2",null,"214 m2",{"$nulls":10},"Nett Present Cost",{"$nulls":38},"Paint internal ceilings",{"$nulls":6},7000]
[{"$nulls":55},"Air condition maintraining area, replace all a/c 2020, 2040 - $4500",{"$nulls":6},3500]
["Access",{"$nulls":7},"Disabled access (Y/N)",{"$nulls":4},"No",null,"Access",1772.97525208118,{"$nulls":5},500,{"$nulls":4},500,{"$nulls":4},500,{"$nulls":4},500,{"$nulls":9},500,{"$nulls":4},500,{"$nulls":23},"Toilets","The SES use toilets next door. It is proposed  to install 2 showers and  toilets underneath the building at a cost of "]
[{"$nulls":54},2010,"Internal painting to walls & ceilings 2010, 2020, 2030, 2040",{"$nulls":6},17000,{"$nulls":14},"$12000 in 2008 with refurbishment at a cost of $4000 sheduled for 2025 and 2040"]
[{"$nulls":55},"Revamp, reequip kitchen 2010, 2030",{"$nulls":6},6900]
["External","Paving (type, area m2)",null,null,null,"Na",null,null,"Car Parking adequate? (Y/N)",{"$nulls":4},"Yes",null,"External",46485.26077097505,null,25000,{"$nulls":16},25000,{"$nulls":15},25000,null,null,null,"Recharge Fire Extinguishers",{"$nulls":6},500]
[null,"Car Parking (street, gravel, sealed; area m2)",null,null,null,"Street",null,null,"Car Park condition (score = 1-10)",{"$nulls":4},9,null,"Window Sreens",16814.0589569161,{"$nulls":4},15750,{"$nulls":15},2000,{"$nulls":14},2000]
[null,"Driveway (None, Gravel, Sealed, Area m2)",null,null,null,"Gravel",null,null,"Driveway condition (score = 1-10)",{"$nulls":4},8,null,null,0,{"$nulls":37},2014,"External Painting of walls 2022, 2030, 2038",{"$nulls":6},25000]
[null,"Outbuildings",null,null,null,"Car Shed",null,null,"External paint condition (score = 1-10)",{"$nulls":4},5,null,null,0,{"$nulls":37},2015,"Floor sanding & varnish 2015, 2030",{"$nulls":6},5000,{"$nulls":13},"Kitchen","The kitchen is in good condition. Only a refurbishment / replacement with new cupboards / replacement "]
[null,null,1,{"$nulls":5},"External cladding condition (score = 1-10)",{"$nulls":4},8,null,null,0,{"$nulls":38},"Driveway maintenance @ 5 yr intervals 2015, 2020, 2025, 2030, 2035, 2040",{"$nulls":6},500,{"$nulls":14},"of gas oven is proposed in 2010 and again in 2030 at a combined cost of $6900."]
[null,null,2,{"$nulls":5},"Foundation condition (Score = 1-10)",{"$nulls":4},8,null,null,0]
[null,null,3,{"$nulls":5},"External stairs condition (Score = 1-10)",{"$nulls":4},9,null,null,0]
[null,null,4,{"$nulls":51},2020,"Replace / Repair Doors and Shutters to windows",{"$nulls":6},5000,{"$nulls":13},"External Access","Access to the upstairs section is by a galvanised steel stairs. These are fairly new and thought to be"]
[null,"Foundations / stumps (type, No, height)",null,null,null,"Concrete Stumps",{"$nulls":49},"A/C replacement",{"$nulls":6},4500,{"$nulls":14}," durable enough to last until 2040. A sum of $8000 has been allowed for maintenance at entrances in 2025."]
[null,"External stairs (No of stairways, construction)",null,null,null,"External Staircase",{"$nulls":49},"Rewire / inspect wiring  ,RCD & Circuit breakers",{"$nulls":6},2500]
[{"$nulls":55},"Security system, 2030, 2040",{"$nulls":6},500]
[{"$nulls":55},"Internal Painting of walls 2008, 2020, 2030, 2040",{"$nulls":6},10000,{"$nulls":13},"Windows & Doors","The doors and Rolla Doors are in very good condition. Allowance for replacement of $13500 in 2025 has been made."]
["Roofing","Area under roof (m2)",null,null,null,240,null,null,"Roof condition (Score = 1-10)",{"$nulls":4},10,null,"Roofing",65079.365079365074,null,35000,{"$nulls":23},35000,{"$nulls":12},"Paint internal ceilings",{"$nulls":6},7000,{"$nulls":14},"The old school building has banks of windows which amounts to 30x3 tier casement windows. These are all in good condition."]
[null,"Roof type (flat, skillion, gable, high pitched)",null,null,null,"Gable ",null,null,"Gutters (type, condition (Score = 1-10))",{"$nulls":4},"Fascia 10",null,null,0,{"$nulls":60},"An allowance has been made for replacement (with aluminium) at a cost of $45000 + $3500 for scaffolding in 2025."]
[null,"Roof material (flat orb, curved orb, cliplock etc)",null,null,null,"AC - replace with Custom Orb",{"$nulls":71},"At present the windows require vandal screening to prevent breakage by youths throwing rocks. "]
[{"$nulls":54},2025,"Replace windows",{"$nulls":6},48500,{"$nulls":14},"An allowance of $15,750 has been made for 2007 installation of such screens including the hire of a scissor lift."]
[{"$nulls":55},"Window screen maintenance",{"$nulls":6},2000]
["Floor","Type (conrete, tongue & groove, timber slab)",null,null,null,"Timber floor  T&G",null,null,"Flooring condition (Score = 1-10)",{"$nulls":4},9,null,"Floor",4761.9047619047615,{"$nulls":10},5000,{"$nulls":27},"Replace doors & rolla doors",{"$nulls":6},13500,{"$nulls":13},"Flooring","There is no internal floor covering to the polished t&g timber floors or downsairs bare concrete."]
[{"$nulls":8},"Floor covering type & condition (Score = 1-10)",{"$nulls":4},"Polished T&G ",null,null,0,{"$nulls":38},"External Painting of walls 2022, 2030, 2038",{"$nulls":6},25000,{"$nulls":14},"Sanding and revarnishing is anticipated at a cost of $5000 in 2015, then again in 2030."]
[{"$nulls":13},"Shotedge - Ver",{"$nulls":41},"Refurbish Toilets",{"$nulls":6},4000]
["Toilets","Internal / External",null,null,null,"Adjoining Building",null,null,"Condtion (Score = 1-10)",{"$nulls":4},9,null,"Toilets",15056.689342403628,{"$nulls":4},12000,{"$nulls":15},4000,{"$nulls":14},4000,null,null,"Replace External Stairs",{"$nulls":6},8000,{"$nulls":14}," "]
[null,"Complies with standards?",null,null,null,"Yes"]
[null,"Disabled Access?",null,null,null,"Yes",{"$nulls":70},"Internal Walls","The internal walls are painted and in good condition. Another partition wall is required to separate a room "]
[{"$nulls":54},2030,"External Painting of walls 2022, 2030, 2038",{"$nulls":6},25000,{"$nulls":14},"for personal storage and ppe eqipment from the training area. Repainting of the building's internal area is anticipated "]
["Kitchen","Complies with standards?",null,null,null,"Yes",null,null,"Condition (Score = 1-10)",{"$nulls":4},8,null,"Kitchen",5428.571428571428,{"$nulls":5},5700,{"$nulls":32},"Revamp, reequip kitchen 2010, 2030",{"$nulls":6},6900,{"$nulls":14},"for 2008, 2020, 2030 and 2040 at a cost of $10,0000. New internal wall $12000 est."]
[{"$nulls":55},"Floor sanding & varnish 2015, 2030",{"$nulls":6},5000]
[{"$nulls":55},"Internal Painting of walls 2008, 2020, 2030, 2040",{"$nulls":6},10000,{"$nulls":13},"Ceilings","The ceilings are in good condition, the sheeting may contain Asbestos"]
["Internal Walls","Type (timber, gyprock etc)",null,null,null,"Timber stud walls",null,null,"Condition (Score = 1-10)",{"$nulls":4},8,null,"Internal Walls",18594.104308390022,{"$nulls":4},10000,{"$nulls":10},10000,{"$nulls":19},10000,null,null,"Paint internal ceilings",{"$nulls":6},7000,{"$nulls":14},"and will require painting as for internal walls $7000"]
[{"$nulls":5},"Downstairs - Block",null,null,"Painting (Score = 1-10)",{"$nulls":4},7,null,null,11428.571428571428,{"$nulls":4},12000]
[{"$nulls":54},2035,"Replace roofing",{"$nulls":6},35000]
["Ceilings","Height (m)",null,null,null,"Inside 3 m o/s 2.1m sloping",null,null,"Water leaks? (Score = 1-10)",{"$nulls":4},8,null,"Ceilings",13015.873015873014,{"$nulls":4},7000,{"$nulls":10},7000,{"$nulls":19},7000,null,null,"Replace gas stove",{"$nulls":6},1200]
[null,"Type (cathedral, flat, plaster, timber)",null,null,null,"Flat AC sheeting",null,null,"Condition (Score = 1-10)",{"$nulls":4},6,null,null,0,{"$nulls":38},"Rewire / inspect wiring  ,RCD & Circuit breakers",{"$nulls":6},2500,{"$nulls":13},"Wiring","The switchboard is a circuit breaker type. Allowance of $300 for a check on the wiring is for 2008. "]
[{"$nulls":8},"Painting (Score = 1-10)",{"$nulls":4},6,null,null,0,{"$nulls":60},"Maintenance on wiring in the building is anticipated in 2020 and 2035 at a cost of $2500."]
[]
["External Doors","Size / No",null,null,null,"Steel gate / 4 various",null,null,"Condition (Score = 1-10)",{"$nulls":4},9,null,"External Doors",13387.755102040815,null,1200,{"$nulls":18},13500]
[null,"Type (metal, flush panel, glass, solid timber)",null,null,null,"Double & Single w glass panel",null,null,"Locks",null,null,null,"Deadlocks",null,null,null,7619.047619047618,{"$nulls":20},8000,{"$nulls":38},"Asbestos","Asbestos has been used in the building. The roof has being replaced in 2006; internal partition walls would be asbetos"]
[{"$nulls":77},"It is anticipated that this is OK as long as it is kept in order with maintenance and painting."]
[]
["Windows","Type (Alumin, timber, casement, dbl hung)",null,null,null,"Timber Casement",null,null,"Condition (Score = 1-10)",{"$nulls":4},8,null,"Windows",46190.47619047619,{"$nulls":20},48500,{"$nulls":38},"Fire Extinguishers","A fire extinguisher/ fire blanket & smoke detector needs to be fitted in the kitchen area in 2006 / 2007 at a cost $500"]
[null,"Number",null,null,null,27,{"$nulls":71},"these need to be recharged & tested when due estimated cost of these tests ar around "]
[]
[{"$nulls":76},"Fencing"]
["Air Con / Ventilation","Type",null,"U/S office only",null,"RAC - new",null,null,"Age (yrs)",{"$nulls":4},2,null,"Air Con / Ventilation",7414.965986394557,{"$nulls":4},3500,{"$nulls":10},4500,{"$nulls":19},4500]
[{"$nulls":8},"Condition (Score = 1-10)",{"$nulls":4},9]
[{"$nulls":8},"Replacement cost",{"$nulls":4},700,{"$nulls":62},"Carpark / Driveway","Parking is available in the street "]
[]
["Wiring","RCD?",null,null,null,"Yes",null,null,"Last tested / checked",{"$nulls":4},"Looks recent",null,"Wiring",2553.28798185941,null,300,{"$nulls":13},2500,{"$nulls":14},2500]
[null,"Emergency lighting",null,null,null,"No",null,null,"Last rewired",{"$nulls":4},"??",null,null,0,{"$nulls":59},"Special Work ","Upgrading work is required for full functionality of this SES:-"]
[null,"Switchboard Type",null,null,null,"CB's",null,null,"Switchboard Condition",{"$nulls":4},9,null,null,0,{"$nulls":60},"2007 Vandal proof windows, build in and vermin proof underneath the building, install new showers and toilets,"]
[{"$nulls":77},"Steel beam to remove stumps for torage of larger items."]
["Security System","Type (local, back to base etc)",null,null,null,"Back to Base",null,null,"Checked",{"$nulls":4},"?",null,"Security System",929.7052154195011,{"$nulls":5},500,{"$nulls":9},500,{"$nulls":15},500,{"$nulls":28},"2008 Partition main hall, install split a/c to main training area, add another bay to the car shed."]
[null,"Security Lighting",null,null,null,"Nil",null,null,"Remaining life",{"$nulls":4},"10yrs",null,null,0]
[]
[]
["Fire Access","Fire Extinguishers / Signage",null,null,null,"Yes",null,null,"Last Checked",{"$nulls":4},"2006-06-28",null,"Fire Access",2164.7383353154096,null,500,null,null,null,500,{"$nulls":4},500,{"$nulls":4},500,{"$nulls":4},500,{"$nulls":9},500,{"$nulls":4},500]
[null,"Fire Hose Reel",null,null,null,"Yes",{"$nulls":7},"2006-06-28",null,null,0]
[null,"Suitable Egress?",null,null,null,"Yes"]
[null,"Smoke alarms",null,null,null,"No"]
[null,"Fire Control Panel (none, Type)",null,null,null,"No",null,null,"Checked",{"$nulls":4},"N/a",null,null,0]
[]
[]
["Other","Asbestos",null,null,null,"Roof (replaced) & partition walls",null,null,"Pests / Vermin",{"$nulls":4},"Nil",null,"Other",2380.9523809523807,{"$nulls":4},2500]
[null,"Roller doors & shutters (No, size, area)",null,null,null,"2 off 3x3 Rolladoors in shed",null,null,"Doors / Shutter condition",{"$nulls":4},8,null,"Block in D/S",17142.85714285714,{"$nulls":4},18000]
[{"$nulls":5},"2 off Steel shutters downstairs",{"$nulls":9},"Car shed bay",{"$nulls":5},12000]
["Plumbing","Backflow Prevention Device",null,null,null,"N/a",null,null,null,"No disabled access to upstairs",{"$nulls":5},"Plumbing",{"$nulls":5},4500]
[null,"Garden Sprinkler System",null,null,null,"N/a",null,null,null,"Requires  own toilets and showers"]
[null,"Water Feature",null,null,null,"N/a",null,null,null,"Downstairs requires completion of closing in."]
[{"$nulls":9},"Requires extension of shed to house boat."]
["Hot Water","Hot Water Service (Gas, Electric, Size, Type)",null,null,null,"None",null,null,null,"Requires AC to main training area.",{"$nulls":5},"Hot Water",{"$nulls":5},1200,{"$nulls":15},1200,{"$nulls":14},1200]
[]
["Gas","Installed?",null,null,null,"Yes",null,null,null,"Generally very good facility.",{"$nulls":5},"Gas",{"$nulls":6},1200,{"$nulls":9},1200,{"$nulls":14},1200]
[null,"Used for?",null,null,null,"Kitchen Stove"]
[]
[{"$nulls":17},0,62000,0,0,98450,8400,0,0,0,0,6000,0,0,0,0,26700,0,0,25000,0,78200,0,0,0,0,35000,0,0,0,0,4700,500,0,0,25000,29700]
[{"$nulls":16},298221.16029941477,"Nett Present Cost"]
[{"$nulls":16},"Cumulative:",0,62000,62000,62000,160450,168850,168850,168850,168850,168850,174850,174850,174850,174850,174850,201550,201550,201550,226550,226550,304750,304750,304750,304750,304750,339750,339750,339750,339750,339750,344450,344950,344950,344950,369950,399650]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}