{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Items","Rates","Summary","Proposal","Index","Help"],"not_rendered":{"charts":1,"images":5,"macros":1,"external_links":2,"defined_names":178,"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":"Items","index":0,"n_rows":209,"n_cols":22,"rows_kept":209,"cut":false,"hidden":false,"merged":[[0,0,0,9],[0,10,0,19]]}
["TEMPLATE",null,null,null,null,null,null,null,null,null,{"$f":"Job","v":"TEMPLATE"}]
[]
["GC's","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","GC's"]
["Super",null,"Mon",null,3500,null,null,null,{"$f":"D4*(1+tax)+E4*(1+labor)+G4*(1+sub)+H4*(1+fuel)+F4*(1+tax)","v":3500},{"$f":"B4*I4","v":0},"Super",{"$f":"B4*(D4*(1+tax))","v":0},{"$f":"B4*(E4*(1+labor))","v":0},{"$f":"(B4*F4)*(1+tax)","v":0},{"$f":"B4*G4*(1+sub)","v":0},{"$f":"B4*(H4*(1+fuel))","v":0},{"$f":"J4*(profit)","v":0},350,{"$f":"M4/R4","v":0},200,"Cost per ton",{"$f":"Rates!E6","v":0}]
["Moves",null,"Hrs",null,75,null,null,null,75,0,"Moves",0,0,0,0,0,0,350,0,null,"Truck Time",{"$f":"Rates!E7","v":1}]
["Water",null,"Mon",500,500,null,null,null,1034.25,0,"Water",0,0,0,0,0,0,350,0,null,"Trucking costs per hr",{"$f":"Rates!E8","v":80}]
["Trailer",null,"Mon",200,200,null,null,null,413.7,0,"Trailer",0,0,0,0,0,0,350,0]
["Office",null,"Mon",null,500,null,null,null,500,0,"Office",0,0,0,0,0,0,350,0]
[null,null,null,null,null,null,null,null,{"$f":"D9*(1+tax)+E9*(1+labor)+G9*(1+sub)+H9*(1+fuel)+F9*(1+tax)","v":0},{"$f":"B9*I9","v":0},null,{"$f":"B9*(D9 *(1+tax))","v":0},{"$f":"B9*(E9*(1+labor))","v":0},{"$f":"(B9*F9)*(1+tax)","v":0},{"$f":"B9*G9*(1+sub)","v":0},{"$f":"B9*(H9*(1+fuel))","v":0},{"$f":"J9*(profit)","v":0},null,{"$f":"M9/R9","v":{"$error":"#DIV/0!"}}]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J4:J10)","v":0},"Total",{"$f":"SUM(L4:L10)","v":0},{"$f":"SUM(M4:M10)","v":0},{"$f":"SUM(N4:N10)","v":0},{"$f":"SUM(O4:O10)","v":0},{"$f":"SUM(P4:P10)","v":0},{"$f":"SUM(Q4:Q10)","v":0},null,{"$f":"SUM(S4:S10)","v":{"$error":"#DIV/0!"}}]
[]
["Site Work","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Site Work"]
["Site Cut",null,"CY",0,3,0,0,0,{"$f":"D14*(1+tax)+E14*(1+labor)+G14*(1+sub)+H14*(1+fuel)+F14*(1+tax)","v":3},{"$f":"B14*I14","v":0},"Site Cut",{"$f":"B14*(D14*(1+tax))","v":0},{"$f":"B14*(E14*(1+labor))","v":0},{"$f":"(B14*F14)*(1+tax)","v":0},{"$f":"B14*G14*(1+sub)","v":0},{"$f":"B14*(H14*(1+fuel))","v":0},{"$f":"J14*(profit)","v":0},350,{"$f":"M14/R14","v":0},200]
["Clear & Grub & Export Topsoil",null,"CY",0,1.5,0,0,2,3.5,0,"Clear & Grub & Export Topsoil",0,0,0,0,0,0,350,0]
["Street Sweeping/Dust Control",null,"Days",0,45,0,0,0,45,0,"Street Sweeping/Dust Control",0,0,0,0,0,0,350,0]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J14:J17)","v":0},"Total",{"$f":"SUM(L14:L17)","v":0},{"$f":"SUM(M14:M17)","v":0},{"$f":"SUM(N14:N17)","v":0},{"$f":"SUM(O14:O17)","v":0},{"$f":"SUM(P14:P17)","v":0},{"$f":"SUM(Q14:Q17)","v":0},null,{"$f":"SUM(S14:S17)","v":0}]
[]
["Building Excavation","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Building Excavation"]
["2' Footings",null,"LF",0,12,0,0,0,{"$f":"D21*(1+tax)+E21*(1+labor)+G21*(1+sub)+H21*(1+fuel)+F21*(1+tax)","v":12},{"$f":"B21*I21","v":0},"2' Footings",{"$f":"B21*(D21*(1+tax))","v":0},{"$f":"B21*(E21*(1+labor))","v":0},{"$f":"(B21*F21)*(1+tax)","v":0},{"$f":"B21*G21*(1+sub)","v":0},{"$f":"B21*(H21*(1+fuel))","v":0},{"$f":"J21*(profit)","v":0},350,{"$f":"M21/R21","v":0}]
["Large Spots",null,"Ea",0,500,0,0,0,500,0,"Large Spots",0,0,0,0,0,0,350,0]
["Cut & Export",null,"CY",0,3,0,0,4,7,0,"Cut & Export",0,0,0,0,0,0,350,0]
["Import 12\" overex",null,"Tons",0,3.5,4.45,0,3,{"$f":"D24*(1+tax)+E24*(1+labor)+G24*(1+sub)+H24*(1+fuel)+F24*(1+tax)","v":11.254825},{"$f":"B24*I24","v":0},"Import 12\" overex",{"$f":"B24*(D24*(1+tax))","v":0},{"$f":"B24*(E24*(1+labor))","v":0},{"$f":"(B24*F24)*(1+tax)","v":0},{"$f":"B24*G24*(1+sub)","v":0},{"$f":"B24*(H24*(1+fuel))","v":0},{"$f":"J24*(profit)","v":0},350,{"$f":"M24/R24","v":0}]
["poop"]
["Slabs",null,"SF",0,0.3,0,0,0,{"$f":"D26*(1+tax)+E26*(1+labor)+G26*(1+sub)+H26*(1+fuel)+F26*(1+tax)","v":0.3},{"$f":"B26*I26","v":0},"Slabs",{"$f":"B26*(D26*(1+tax))","v":0},{"$f":"B26*(E26*(1+labor))","v":0},{"$f":"(B26*F26)*(1+tax)","v":0},{"$f":"B26*G26*(1+sub)","v":0},{"$f":"B26*(H26*(1+fuel))","v":0},{"$f":"J26*(profit)","v":0},350,{"$f":"M26/R26","v":0},null,"Trucking costs per hr",{"$f":"Rates!H5","v":80}]
["4\" of gravel fill under concrete",null,"Tons",0,1,8.25,0,4,13.815125,0,"4\" of gravel fill under concrete",0,0,0,0,0,0,350,0]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J21:J28)","v":0},"Total",{"$f":"SUM(L21:L28)","v":0},0,0,0,0,0,null,{"$f":"SUM(S21:S28)","v":0}]
[]
["Fine Grading","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Fine Grading"]
["Grade for Asphalt",null,"SF",0,7.0000000000000007E-2,0,0,0,{"$f":"D32*(1+tax)+E32*(1+labor)+G32*(1+sub)+H32*(1+fuel)+F32*(1+tax)","v":7.0000000000000007E-2},{"$f":"B32*I32","v":0},"Grade for Asphalt",{"$f":"B32*(D32*(1+tax))","v":0},{"$f":"B32*(E32*(1+labor))","v":0},{"$f":"(B32*F32)*(1+tax)","v":0},{"$f":"B32*G32*(1+sub)","v":0},{"$f":"B32*(H32*(1+fuel))","v":0},{"$f":"J32*(profit)","v":0},350,{"$f":"M32/R32","v":0}]
["Grade for Landscaping",null,"SF",0,0.1,0,0,0,0.1,0,"Grade for Landscaping",{"$f":"B33*(D33*(1+tax))","v":0},{"$f":"B33*(E33*(1+labor))","v":0},{"$f":"(B33*F33)*(1+tax)","v":0},{"$f":"B33*G33*(1+sub)","v":0},{"$f":"B33*(H33*(1+fuel))","v":0},{"$f":"J33*(profit)","v":0},350,{"$f":"M33/R33","v":0}]
["Scarify & Recompact",null,"SF",0,0.05,0,0,0,0.05,0,"Scarify & Recompact",{"$f":"B34*(D34*(1+tax))","v":0},{"$f":"B34*(E34*(1+labor))","v":0},{"$f":"(B34*F34)*(1+tax)","v":0},{"$f":"B34*G34*(1+sub)","v":0},{"$f":"B34*(H34*(1+fuel))","v":0},{"$f":"J34*(profit)","v":0},350,{"$f":"M34/R34","v":0}]
["Prep for Curb & Gutter",null,"LF",0,4,0,0,0,4,0,"Prep for Curb & Gutter",{"$f":"B35*(D35*(1+tax))","v":0},{"$f":"B35*(E35*(1+labor))","v":0},{"$f":"(B35*F35)*(1+tax)","v":0},{"$f":"B35*G35*(1+sub)","v":0},{"$f":"B35*(H35*(1+fuel))","v":0},{"$f":"J35*(profit)","v":0},350,{"$f":"M35/R35","v":0}]
["Import base",null,"Tons",0,0,5.45,0,4,9.8233250000000005,0,"Import base"]
["Prep for 4' Walk",null,"LF",0,3,0,0,0,3,0,"Prep for 4' Walk",{"$f":"B37*(D37*(1+tax))","v":0},{"$f":"B37*(E37*(1+labor))","v":0},{"$f":"(B37*F37)*(1+tax)","v":0},{"$f":"B37*G37*(1+sub)","v":0},{"$f":"B37*(H37*(1+fuel))","v":0},{"$f":"J37*(profit)","v":0},350,{"$f":"M37/R37","v":0}]
["Import base",null,"Tons",0,0,5.45,0,4,9.8233250000000005,0,"Import base"]
["Prep for Concrete",null,"SF",0,0.3,0,0,0,0.3,0,"Prep for Concrete",{"$f":"B39*(D39*(1+tax))","v":0},{"$f":"B39*(E39*(1+labor))","v":0},{"$f":"(B39*F39)*(1+tax)","v":0},{"$f":"B39*G39*(1+sub)","v":0},{"$f":"B39*(H39*(1+fuel))","v":0},{"$f":"J39*(profit)","v":0},350,{"$f":"M39/R39","v":0}]
["Import base",null,"Tons",0,0,5.45,0,4,9.8233250000000005,0,"Import base"]
["Prep for Apron",null,"LF",0,2,0,0,0,2,0,"Prep for Apron",{"$f":"B41*(D41*(1+tax))","v":0},{"$f":"B41*(E41*(1+labor))","v":0},{"$f":"(B41*F41)*(1+tax)","v":0},{"$f":"B41*G41*(1+sub)","v":0},{"$f":"B41*(H41*(1+fuel))","v":0},{"$f":"J41*(profit)","v":0},350,{"$f":"M41/R41","v":0}]
["Import base",null,"Tons",0,0,5.45,0,4,9.8233250000000005,0,"Import base"]
["Prep for entrance",null,"SF",0,0.5,0,0,0,0.5,0,"Prep for entrance",{"$f":"B43*(D43*(1+tax))","v":0},{"$f":"B43*(E43*(1+labor))","v":0},{"$f":"(B43*F43)*(1+tax)","v":0},{"$f":"B43*G43*(1+sub)","v":0},{"$f":"B43*(H43*(1+fuel))","v":0},{"$f":"J43*(profit)","v":0},350,{"$f":"M43/R43","v":0}]
["Import base",null,"Tons",0,null,5.45,0,4,{"$f":"D44*(1+tax)+E44*(1+labor)+G44*(1+sub)+H44*(1+fuel)+F44*(1+tax)","v":9.8233250000000005},{"$f":"B44*I44","v":0},"Import base"]
["Dumpster Pad",null,"Ea",0,600,50,0,50,{"$f":"D45*(1+tax)+E45*(1+labor)+G45*(1+sub)+H45*(1+fuel)+F45*(1+tax)","v":703.42499999999995},{"$f":"B45*I45","v":0},"Dumpster Pad"]
["Repair Rockwall",null,"hrs",0,90,0,0,0,{"$f":"D46*(1+tax)+E46*(1+labor)+G46*(1+sub)+H46*(1+fuel)+F46*(1+tax)","v":90},{"$f":"B46*I46","v":0},"Repair Rockwall"]
["Transformer Pads",null,"Ea",0,100,50,0,50,{"$f":"D47*(1+tax)+E47*(1+labor)+G47*(1+sub)+H47*(1+fuel)+F47*(1+tax)","v":203.42500000000001},{"$f":"B47*I47","v":0},"Transformer Pads"]
[]
["Total",null,{"$f":"COUNT(sitef:sitel)","v":0},null,null,null,null,null,null,{"$f":"SUM(J32:J48)","v":0},"Total",{"$f":"SUM(L32:L48)","v":0},0,0,0,0,0,null,{"$f":"SUM(S32:S48)","v":0}]
[]
["Sewer","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Sewer"]
["4\" PVC SDR 35",null,"LF",1,10,0,0,0,{"$f":"D52*(1+tax)+E52*(1+labor)+G52*(1+sub)+H52*(1+fuel)+F52*(1+tax)","v":11.0685},{"$f":"B52*I52","v":0},"4\" PVC SDR 35",{"$f":"B52*(D52*(1+tax))","v":0},{"$f":"B52*(E52*(1+labor))","v":0},{"$f":"(B52*F52)*(1+tax)","v":0},{"$f":"B52*G52*(1+sub)","v":0},{"$f":"B52*(H52*(1+fuel))","v":0},{"$f":"J52*(profit)","v":0},350,{"$f":"M52/R52","v":0},0]
["Trench Import",null,"Tons",0,0,4,0,3,7.274,0,"Trench Import",0,0,0,0,0,0,361,0]
["Bedding",null,"Tons",0,0,8,0,3,11.548,0,"Bedding",0,0,0,0,0,0,361,0]
["Export (Reuse onsite)",null,"Cy",0,0.5,0,0,3,3.5,0,"Export (Reuse onsite)",0,0,0,0,0,0,362,0]
["Wire, tape, etc",null,"LF",0.2,0.2,0,0,0,0.41370000000000001,0,"Wire, tape, etc",0,0,0,0,0,0,354,0]
["8x4 Nose-on w/cap",null,"Ea",75,300,0,0,0,380.13749999999999,0,"8x4 Nose-on w/cap",0,0,0,0,0,0,359,0]
["4\" CO",null,"Ea",150,50,0,0,0,210.27500000000001,0,"4\" CO",0,0,0,0,0,0,359,0]
["Collars",null,"Ea",40,40,0,0,0,{"$f":"D59*(1+tax)+E59*(1+labor)+G59*(1+sub)+H59*(1+fuel)+F59*(1+tax)","v":82.740000000000009},{"$f":"B59*I59","v":0},"Collars",{"$f":"B59*(D59*(1+tax))","v":0},{"$f":"B59*(E59*(1+labor))","v":0},{"$f":"(B59*F59)*(1+tax)","v":0},{"$f":"B59*G59*(1+sub)","v":0},{"$f":"B59*(H59*(1+fuel))","v":0},{"$f":"J59*(profit)","v":0},359,{"$f":"M59/R59","v":0}]
["Bends & fittings",null,"Ea",25,25,0,0,0,51.712499999999999,0,"Bends & fittings",{"$f":"B60*(D60*(1+tax))","v":0},{"$f":"B60*(E60*(1+labor))","v":0},{"$f":"(B60*F60)*(1+tax)","v":0},{"$f":"B60*G60*(1+sub)","v":0},{"$f":"B60*(H60*(1+fuel))","v":0},{"$f":"J60*(profit)","v":0},359,{"$f":"M60/R60","v":0}]
["Tie-in to existing",null,"LS",0,200,0,0,0,200,0,"Tie-in to existing",{"$f":"B61*(D61*(1+tax))","v":0},{"$f":"B61*(E61*(1+labor))","v":0},{"$f":"(B61*F61)*(1+tax)","v":0},{"$f":"B61*G61*(1+sub)","v":0},{"$f":"B61*(H61*(1+fuel))","v":0},{"$f":"J61*(profit)","v":0},359,{"$f":"M61/R61","v":0}]
["Trench Box",null,"LS",0,200,0,0,0,200,0,"Trench Box"]
["Testing",null,"LS",0,200,0,0,0,200,0,"Testing",{"$f":"B63*(D63*(1+tax))","v":0},{"$f":"B63*(E63*(1+labor))","v":0},{"$f":"(B63*F63)*(1+tax)","v":0},{"$f":"B63*G63*(1+sub)","v":0},{"$f":"B63*(H63*(1+fuel))","v":0},{"$f":"J63*(profit)","v":0},360,{"$f":"M63/R63","v":0}]
["Sawcutting",null,"LS",0,0,0,200,0,202,0,"Sawcutting",0,0,0,0,0,0,379,0]
["Demo Asphalt",null,"SF",0.25,0,0,0,0,0.267125,0,"Demo Asphalt",0,0,0,0,0,0,379,0]
["Haul off",null,"SF",0,0,4,0,4,8.2740000000000009,0,"Haul off",0,0,0,0,0,0,379,0]
["Import Roadbase",null,"Tons",4,0,5.45,0,3,13.097325000000001,0,"Import Roadbase",0,0,0,0,0,0,379,0]
["Scratch",null,"Sf",0.5,0,0,0,0,0.53425,0,"Scratch",0,0,0,0,0,0,379,0]
[null,null,null,null,null,null,null,null,{"$f":"D69*(1+tax)+E69*(1+labor)+G69*(1+sub)+H69*(1+fuel)+F69*(1+tax)","v":0},{"$f":"B69*I69","v":0},null,{"$f":"B69*(D69 *(1+tax))","v":0},{"$f":"B69*(E69*(1+labor))","v":0},{"$f":"(B69*F69)*(1+tax)","v":0},{"$f":"B69*G69*(1+sub)","v":0},{"$f":"B69*(H69*(1+fuel))","v":0},{"$f":"J69*(profit)","v":0},null,{"$f":"M69/R69","v":{"$error":"#DIV/0!"}}]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J52:J70)","v":0},"Total",{"$f":"SUM(L52:L70)","v":0},0,0,0,0,0,null,{"$f":"SUM(S52:S70)","v":{"$error":"#DIV/0!"}}]
[]
["Water","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Water"]
["8\" C900",null,"LF",2,9,0,0,0,{"$f":"D74*(1+tax)+E74*(1+labor)+G74*(1+sub)+H74*(1+fuel)+F74*(1+tax)","v":11.137},{"$f":"B74*I74","v":0},"8\" C900",{"$f":"B74*(D74*(1+tax))","v":0},{"$f":"B74*(E74*(1+labor))","v":0},{"$f":"(B74*F74)*(1+tax)","v":0},{"$f":"B74*G74*(1+sub)","v":0},{"$f":"B74*(H74*(1+fuel))","v":0},{"$f":"J74*(profit)","v":0},350,{"$f":"M74/R74","v":0}]
["Bedding",null,"Tons",0,0,9,0,4,13.6165,0,"Bedding",0,0,0,0,0,0,353,0]
["Import trenches",null,"Tons",0,0,2.25,0,4,6.4041250000000005,0,"Import trenches",0,0,0,0,0,0,382,0]
["Export ",null,"Cy",0,0.25,0,0,3,3.25,0,"Export ",0,0,0,0,0,0,382,0]
["Wire, tape, etc",null,"LF",0.2,0.2,0,0,0,0.41370000000000001,0,"Wire, tape, etc",0,0,0,0,0,0,354,0]
["8\" DI",null,"LF",15,9,0,0,0,25.0275,0,"8\" DI",0,0,0,0,0,0,350,0]
["Bedding",null,"Tons",0,0,9,0,4,13.6165,0,"Bedding",0,0,0,0,0,0,353,0]
["Import trenches",null,"Tons",0,0,2.25,0,4,6.4041250000000005,0,"Import trenches",0,0,0,0,0,0,382,0]
["Export ",null,"Cy",0,0.25,0,0,3,3.25,0,"Export ",0,0,0,0,0,0,382,0]
["Wire, tape, etc",null,"LF",0.2,0.2,0,0,0,0.41370000000000001,0,"Wire, tape, etc",0,0,0,0,0,0,354,0]
["4\" MJxFLG GV",null,"Ea",325,50,0,0,0,{"$f":"D84*(1+tax)+E84*(1+labor)+G84*(1+sub)+H84*(1+fuel)+F84*(1+tax)","v":397.26249999999999},{"$f":"B84*I84","v":0},"4\" MJxFLG GV",{"$f":"B84*(D84*(1+tax))","v":0},{"$f":"B84*(E84*(1+labor))","v":0},{"$f":"(B84*F84)*(1+tax)","v":0},{"$f":"B84*G84*(1+sub)","v":0},{"$f":"B84*(H84*(1+fuel))","v":0},{"$f":"J84*(profit)","v":0},358,{"$f":"M84/R84","v":0}]
["4\" Megalug",null,"Ea",35,5,0,0,0,42.397500000000001,0,"4\" Megalug",0,0,0,0,0,0,356,0]
["Misc",null,"LS",800,200,0,0,0,1054.8,0,"Misc",0,0,0,0,0,0,356,0]
["8\" Temp blowoff/cap",null,"Ea",300,100,0,0,0,420.55,0,"8\" Temp blowoff/cap",0,0,0,0,0,0,358,0]
["8\" Loop",null,"Ea",{"$f":"800","v":800},200,0,0,0,1054.8,0,"8\" Loop",0,0,0,0,0,0,358,0]
["4\" Loop",null,"Ea",450,200,0,0,0,680.82500000000005,0,"4\" Loop",0,0,0,0,0,0,358,0]
["Testing",null,"LF",0.25,0,0,0,0,0.267125,0,"Testing",0,0,0,0,0,0,379,0]
["Sawcutting",null,"LS",0,0,0,200,0,202,0,"Sawcutting",0,0,0,0,0,0,379,0]
["Demo Asphalt",null,"SF",0.25,0,0,0,0,{"$f":"D92*(1+tax)+E92*(1+labor)+G92*(1+sub)+H92*(1+fuel)+F92*(1+tax)","v":0.267125},{"$f":"B92*I92","v":0},"Demo Asphalt",{"$f":"B92*(D92*(1+tax))","v":0},{"$f":"B92*(E92*(1+labor))","v":0},{"$f":"(B92*F92)*(1+tax)","v":0},{"$f":"B92*G92*(1+sub)","v":0},{"$f":"B92*(H92*(1+fuel))","v":0},{"$f":"J92*(profit)","v":0},379,{"$f":"M92/R92","v":0}]
["Haul off",null,"SF",0,0,4,0,4,8.2740000000000009,0,"Haul off",0,0,0,0,0,0,379,0]
["Import Roadbase",null,"Tons",4,0,5.45,0,3,13.097325000000001,0,"Import Roadbase",0,0,0,0,0,0,379,0]
["Scratch",null,"Sf",0.5,0,0,0,0,0.53425,0,"Scratch",0,0,0,0,0,0,379,0]
["Sawcutting",null,"LF",0,0,0,0.25,0,0.2525,0,"Sawcutting",0,0,0,0,0,0,379,0]
["Demo Asphalt",null,"SF",0.25,0,0,0,0,0.267125,0,"Demo Asphalt",0,0,0,0,0,0,379,0]
["Haul off",null,"SF",0,0,4,0,4,8.2740000000000009,0,"Haul off",0,0,0,0,0,0,379,0]
["Import Roadbase",null,"Tons",4,0,5.45,0,3,13.097325000000001,0,"Import Roadbase",0,0,0,0,0,0,379,0]
["Scratch",null,"Sf",0.3,0,0,0,0,0.32055,0,"Scratch",0,0,0,0,0,0,379,0]
["Utilities crossing",null,"Ea",0,100,25,0,25,151.71250000000001,0,"Utilities crossing",0,0,0,0,0,0,380,0]
["Thrust Blocks",null,"CY",85,5,0,0,0,95.822500000000005,0,"Thrust Blocks",0,0,0,0,0,0,383,0]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J74:J103)","v":0},"Total",{"$f":"SUM(L74:L103)","v":0},0,0,0,0,0,null,{"$f":"SUM(S74:S103)","v":0}]
[]
["Storm Drain","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Storm Drain"]
["6\" ADS",null,"LF",2.35,4,0,0,0,{"$f":"D107*(1+tax)+E107*(1+labor)+G107*(1+sub)+H107*(1+fuel)+F107*(1+tax)","v":6.5109750000000002},{"$f":"B107*I107","v":0},"6\" ADS",{"$f":"B107*(D107*(1+tax))","v":0},{"$f":"B107*(E107*(1+labor))","v":0},{"$f":"(B107*F107)*(1+tax)","v":0},{"$f":"B107*G107*(1+sub)","v":0},{"$f":"B107*(H107*(1+fuel))","v":0},{"$f":"J107*(profit)","v":0},350,{"$f":"M107/R107","v":0}]
["Bedding",null,"Tons",0,0,7.5,0,3.5,11.51375,0,"Bedding",0,0,0,0,0,0,353,0]
["Import Trenches",null,"Tons",0,0,2.25,0,4,6.4041250000000005,0,"Import Trenches",0,0,0,0,0,0,350,0]
["Export ",null,"Cy",0,0.25,0,0,3,3.25,0,"Export ",0,0,0,0,0,0,350,0]
["15\" ADS",null,"LF",9.75,5,0,0,0,15.417875,0,"15\" ADS",0,0,0,0,0,0,350,0]
["Bedding",null,"Tons",0,0,7.5,0,3.5,11.51375,0,"Bedding",0,0,0,0,0,0,353,0]
["Import Trenches",null,"Tons",0,0,2.25,0,4,6.4041250000000005,0,"Import Trenches",0,0,0,0,0,0,350,0]
["Export ",null,"Cy",0,0.25,0,0,3,3.25,0,"Export ",0,0,0,0,0,0,350,0]
["15\" RCP",null,"LF",14,7,0,0,0,21.959,0,"15\" RCP",0,0,0,0,0,0,350,0]
["Bedding",null,"Tons",0,0,3,0,3.5,6.7054999999999998,0,"Bedding",0,0,0,0,0,0,353,0]
["Import Trenches",null,"Tons",0,0,2.25,0,4,6.4041250000000005,0,"Import Trenches",0,0,0,0,0,0,350,0]
["Export ",null,"Cy",0,0.25,0,0,3,3.25,0,"Export ",0,0,0,0,0,0,350,0]
["18\" RCP",null,"LF",18,8,0,0,0,27.233000000000001,0,"18\" RCP",0,0,0,0,0,0,350,0]
["Bedding",null,"Tons",0,0,3,0,3.5,6.7054999999999998,0,"Bedding",0,0,0,0,0,0,353,0]
["Import Trenches",null,"Tons",0,0,2.25,0,4,6.4041250000000005,0,"Import Trenches",0,0,0,0,0,0,350,0]
["Export ",null,"Cy",0,0.25,0,0,3,3.25,0,"Export ",0,0,0,0,0,0,350,0]
["6\" RD Box",null,"Ea",275,50,null,null,null,343.83749999999998,0,"6\" RD Box"]
["Collars",null,"Ea",25,25,null,null,null,51.712499999999999,0,"Collars"]
["12\" Junction",null,"Ea",400,50,null,null,null,477.4,0,"12\" Junction"]
["12\" Junction",null,"Ea",550,50,null,null,null,637.67499999999995,0,"12\" Junction"]
["Bedding",null,"Tons",0,2,8,0,4,14.548,0,"Bedding",{"$f":"B127*(D127*(1+tax))","v":0},{"$f":"B127*(E127*(1+labor))","v":0},{"$f":"(B127*F127)*(1+tax)","v":0},{"$f":"B127*G127*(1+sub)","v":0},{"$f":"B127*(H127*(1+fuel))","v":0},{"$f":"J127*(profit)","v":0},353,{"$f":"M127/R127","v":0}]
["6\" Wye",null,"Ea",40,25,null,null,null,67.740000000000009,0,"6\" Wye"]
["Oriface",null,"Ea",50,50,null,null,null,103.425,0,"Oriface"]
["Snout",null,"Ea",370,50,null,null,null,445.34500000000003,0,"Snout"]
["Snout",null,"Ea",570,50,null,null,null,659.04499999999996,0,"Snout"]
["Curb Inlet",null,"Ea",900,250,null,null,null,1211.6500000000001,0,"Curb Inlet"]
["Combo",null,"Ea",2500,500,null,null,null,3171.25,0,"Combo"]
["3x3 Catch Basin",null,"Ea",850,200,null,null,null,1108.2249999999999,0,"3x3 Catch Basin"]
["Double Inlet",null,"Ea",1500,500,null,null,null,2102.75,0,"Double Inlet"]
["3x3x9 Junction",null,"Ea",1150,400,null,null,null,1628.7750000000001,0,"3x3x9 Junction"]
["3x3x4 Junction",null,"Ea",1000,300,null,null,null,1368.5,0,"3x3x4 Junction"]
["Sawcutting",null,"LF",0,0,0,0.25,0,0.2525,0,"Sawcutting",{"$f":"B138*(D138*(1+tax))","v":0},{"$f":"B138*(E138*(1+labor))","v":0},{"$f":"(B138*F138)*(1+tax)","v":0},{"$f":"B138*G138*(1+sub)","v":0},{"$f":"B138*(H138*(1+fuel))","v":0},{"$f":"J138*(profit)","v":0},379,{"$f":"M138/R138","v":0}]
["Demo Asphalt",null,"SF",0.25,0,0,0,0,0.267125,0,"Demo Asphalt",0,0,0,0,0,0,379,0]
["Haul off",null,"SF",0,0,4,0,4,8.2740000000000009,0,"Haul off",0,0,0,0,0,0,379,0]
["Import Roadbase",null,"Tons",4,0,5.45,0,3,13.097325000000001,0,"Import Roadbase",0,0,0,0,0,0,379,0]
["Scratch",null,"Sf",0.3,0,0,0,0,0.32055,0,"Scratch",0,0,0,0,0,0,379,0]
["Testing",null,"LF",0,0.25,0,0,0,0.25,0,"Testing",0,0,0,0,0,0,379,0]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J107:J144)","v":0},"Total",{"$f":"SUM(L107:L144)","v":0},0,0,0,0,0,null,{"$f":"SUM(S107:S144)","v":0}]
[]
["Site Demolition","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Site Demolition"]
["Grind asphalt",null,"SF",0,0,0,0.15,0,{"$f":"D148*(1+tax)+E148*(1+labor)+G148*(1+sub)+H148*(1+fuel)+F148*(1+tax)","v":0.1515},{"$f":"B148*I148","v":0},"Grind asphalt",{"$f":"B148*(D148*(1+tax))","v":0},{"$f":"B148*(E148*(1+labor))","v":0},{"$f":"(B148*F148)*(1+tax)","v":0},{"$f":"B148*G148*(1+sub)","v":0},{"$f":"B148*(H148*(1+fuel))","v":0},{"$f":"J148*(profit)","v":0},350,{"$f":"M148/R148","v":0},0]
["Reuse asphalt",null,"CY",0,0,0,0,0,0,0,"Reuse asphalt",0,0,0,0,0,0,350,0,0]
["Demo concrete",null,"SF",0,0,0,0.25,0,{"$f":"D150*(1+tax)+E150*(1+labor)+G150*(1+sub)+H150*(1+fuel)+F150*(1+tax)","v":0.2525},{"$f":"B150*I150","v":0},"Demo concrete",{"$f":"B150*(D150*(1+tax))","v":0},{"$f":"B150*(E150*(1+labor))","v":0},{"$f":"(B150*F150)*(1+tax)","v":0},{"$f":"B150*G150*(1+sub)","v":0},{"$f":"B150*(H150*(1+fuel))","v":0},{"$f":"J150*(profit)","v":0},350,{"$f":"M150/R150","v":0},0]
["Haul off",null,"Tons",0,0,4,0,4,{"$f":"D151*(1+tax)+E151*(1+labor)+G151*(1+sub)+H151*(1+fuel)+F151*(1+tax)","v":8.2740000000000009},{"$f":"B151*I151","v":0},"Haul off",{"$f":"B151*(D151*(1+tax))","v":0},{"$f":"B151*(E151*(1+labor))","v":0},{"$f":"(B151*F151)*(1+tax)","v":0},{"$f":"B151*G151*(1+sub)","v":0},{"$f":"B151*(H151*(1+fuel))","v":0},{"$f":"J151*(profit)","v":0},350,{"$f":"M151/R151","v":0},0]
["Saw Cut Asphalt",null,"LF",0,0,0,0.5,0,0.505,0,"Saw Cut Asphalt",0,0,0,0,0,0,350,0]
["Saw Cut Curbs",null,"Ea",0,0,0,50,0,50.5,0,"Saw Cut Curbs",0,0,0,0,0,0,350,0]
["Remove Curb & Gutter",null,"LF",0,1,0,0,0,1,0,"Remove Curb & Gutter",0,0,0,0,0,0,350,0]
["Hauloff curb",null,"Tons",0,0,4,0,4,{"$f":"D155*(1+tax)+E155*(1+labor)+G155*(1+sub)+H155*(1+fuel)+F155*(1+tax)","v":8.2740000000000009},{"$f":"B155*I155","v":0},"Hauloff curb",{"$f":"B155*(D155*(1+tax))","v":0},{"$f":"B155*(E155*(1+labor))","v":0},{"$f":"(B155*F155)*(1+tax)","v":0},{"$f":"B155*G155*(1+sub)","v":0},{"$f":"B155*(H155*(1+fuel))","v":0},{"$f":"J155*(profit)","v":0},350,{"$f":"M155/R155","v":0},0]
["Demo Fence",null,"LF",0,1,0,0,0,1,0,"Demo Fence",0,0,0,0,0,0,350,0]
["Demo Chainlink",null,"Lf",0,0.75,0,0,0,0.75,0,"Demo Chainlink",0,0,0,0,0,0,350,0]
["Demo Backstop",null,"Lf",0,1.5,0,0,0,{"$f":"D158*(1+tax)+E158*(1+labor)+G158*(1+sub)+H158*(1+fuel)+F158*(1+tax)","v":1.5},{"$f":"B158*I158","v":0},"Demo Backstop",{"$f":"B158*(D158*(1+tax))","v":0},{"$f":"B158*(E158*(1+labor))","v":0},{"$f":"(B158*F158)*(1+tax)","v":0},{"$f":"B158*G158*(1+sub)","v":0},{"$f":"B158*(H158*(1+fuel))","v":0},{"$f":"J158*(profit)","v":0},350,{"$f":"M158/R158","v":0}]
["Demo Bench",null,"Ea",0,25,0,0,50,75,0,"Demo Bench",0,0,0,0,0,0,350,0]
["Demo Sign",null,"Ea",0,100,0,0,0,100,0,"Demo Sign",0,0,0,0,0,0,350,0]
["Demo Trees",null,"Ea",0,25,50,0,50,128.42500000000001,0,"Demo Trees",0,0,0,0,0,0,350,0]
["Demo tree",null,"Ea",0,350,0,75,0,425.75,0,"Demo tree",{"$f":"B162*(D162*(1+tax))","v":0},{"$f":"B162*(E162*(1+labor))","v":0},{"$f":"(B162*F162)*(1+tax)","v":0},{"$f":"B162*G162*(1+sub)","v":0},{"$f":"B162*(H162*(1+fuel))","v":0},{"$f":"J162*(profit)","v":0},350,{"$f":"M162/R162","v":0}]
["Hauloff garbage ",null,"Tons",0,3,8,0,10,21.548000000000002,0,"Hauloff garbage ",{"$f":"B163*(D163*(1+tax))","v":0},{"$f":"B163*(E163*(1+labor))","v":0},{"$f":"(B163*F163)*(1+tax)","v":0},{"$f":"B163*G163*(1+sub)","v":0},{"$f":"B163*(H163*(1+fuel))","v":0},{"$f":"J163*(profit)","v":0},350,{"$f":"M163/R163","v":0},0]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J148:J163)","v":0},"Total",{"$f":"SUM(L148:L164)","v":0},{"$f":"SUM(M148:M164)","v":0},{"$f":"SUM(N148:N154)","v":0},{"$f":"SUM(O148:O164)","v":0},{"$f":"SUM(P148:P164)","v":0},{"$f":"SUM(Q148:Q164)","v":0},null,{"$f":"SUM(S148:S164)","v":0}]
[]
["Erosion Control","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total","Erosion Control"]
["6' Temporary Fence",null,"LF",2,2,0,0,0,{"$f":"D168*(1+tax)+E168*(1+labor)+G168*(1+sub)+H168*(1+fuel)+F168*(1+tax)","v":4.1370000000000005},{"$f":"B168*I168","v":0},"6' Temporary Fence",{"$f":"B168*(D168*(1+tax))","v":0},{"$f":"B168*(E168*(1+labor))","v":0},{"$f":"(B168*F168)*(1+tax)","v":0},{"$f":"B168*G168*(1+sub)","v":0},{"$f":"B168*(H168*(1+fuel))","v":0},{"$f":"J168*(profit)","v":0},350,{"$f":"M168/R168","v":0},0]
["Silt Fence (maintance)",null,"LF",0.5,1,0,0,0,1.5342500000000001,0,"Silt Fence (maintance)",0,0,0,0,0,0,350,0,0]
["Materials Storage Area",null,"EA",0,0,0,0,0,0,0,"Materials Storage Area",0,0,0,0,0,0,350,0]
["Construction Entrance",null,"Tons",0,2,8,0,3,13.548,0,"Construction Entrance",0,0,0,0,0,0,350,0]
["Inlet Protection",null,"Ea",35,25,0,0,0,62.397500000000001,0,"Inlet Protection",0,0,0,0,0,0,350,0]
["Maintanence",null,"Wks",0,50,0,0,0,50,0,"Maintanence",0,0,0,0,0,0,350,0]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J168:J173)","v":0},"Total",{"$f":"SUM(L168:L173)","v":0},0,0,0,0,0,null,{"$f":"SUM(S168:S173)","v":0}]
["2Ne4:tot"]
["New1","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total"]
[null,null,null,null,null,null,null,null,{"$f":"D178*(1+tax)+E178*(1+labor)+G178*(1+sub)+H178*(1+fuel)+F178*(1+tax)","v":0},{"$f":"B178*I178","v":0},null,{"$f":"B178*(D178 *(1+tax))","v":0},{"$f":"B178*(E178*(1+labor))","v":0},{"$f":"(B178*F178)*(1+tax)","v":0},{"$f":"B178*G178*(1+sub)","v":0},{"$f":"B178*(H178*(1+fuel))","v":0},{"$f":"J178*(profit)","v":0},350,{"$f":"M178/R178","v":0},0]
["1Nephi3:7"]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J178:J179)","v":0},"Total",{"$f":"SUM(L178:L179)","v":0},0,0,0,0,0,null,{"$f":"SUM(S178:S179)","v":0}]
[]
["New2","Qty","Unit","Material","Labor","Dirt","Sub","Trucking","Unit Price","Total"]
[null,null,null,null,null,0,0,0,{"$f":"D183*(1+tax)+E183*(1+labor)+G183*(1+sub)+H183*(1+fuel)+F183*(1+tax)","v":0},{"$f":"B183*I183","v":0},null,{"$f":"B183*(D183*(1+tax))","v":0},{"$f":"B183*(E183*(1+labor))","v":0},{"$f":"(B183*F183)*(1+tax)","v":0},{"$f":"B183*G183*(1+sub)","v":0},{"$f":"B183*(H183*(1+fuel))","v":0},{"$f":"J183*(profit)","v":0},350,{"$f":"M183/R183","v":0},0]
["ALMA32"]
["Total",null,null,null,null,null,null,null,0,{"$f":"SUM(J183:J184)","v":0},"Total",{"$f":"SUM(L183:L184)","v":0},0,0,0,0,0,null,{"$f":"SUM(S183:S184)","v":0}]
["1Ne3:7"]
["Profit & Overhead",null,null,{"$f":"Rates!B6","v":0.01},null,null,null,null,null,null,"Profit & Overhead"]
["Tax Rate",null,null,{"$f":"Rates!B7","v":6.8500000000000005E-2},null,null,null,null,null,null,"Tax Rate"]
["Sub Rate",null,null,{"$f":"Rates!B8","v":0.01},null,null,null,null,null,null,"Sub Rate"]
["Fuel Surcharge",null,null,{"$f":"Rates!B9","v":0},null,null,null,null,null,null,"Fuel Surcharge"]
["Labor Burden",null,null,{"$f":"Rates!B10","v":0},null,null,null,null,null,null,{"$f":"Job","v":"TEMPLATE"}]
[null,null,null,null,null,null,null,null,null,null,null,"Material","Labor","Dirt","Sub","Trucking","Profit & Overhead","Total Hrs","Total Days"]
[null,"Qty"]
["GC's",null,null,null,null,null,null,null,null,{"$f":"J11*(1+profit)","v":0},"GC's",{"$f":"L11","v":0},{"$f":"M11","v":0},{"$f":"N11","v":0},{"$f":"O11","v":0},{"$f":"P11","v":0},{"$f":"Q11","v":0},{"$f":"S17","v":0},{"$f":"R194/8","v":0}]
["Site Work",null,{"$f":"COUNT(sitef:sitel)","v":0},null,null,null,null,null,null,{"$f":"J18*(1+profit)","v":0},"Site Work",{"$f":"L18","v":0},0,0,0,0,0,{"$f":"S18","v":0},0]
["Building Ex",null,{"$f":"COUNT(excaf:excal)","v":0},null,null,null,null,null,null,{"$f":"J29*(1+profit)","v":0},"Building Ex",{"$f":"L29","v":0},0,0,0,0,0,{"$f":"S29","v":0},{"$f":"R196/8","v":0}]
["Fine Grading",null,{"$f":"COUNT(gradef:gradel)","v":0},null,null,null,null,null,null,{"$f":"J49*(1+profit)","v":0},"Fine Grading",{"$f":"L49","v":0},0,0,0,0,0,{"$f":"S49","v":0},{"$f":"R197/8","v":0}]
["Sewer",null,{"$f":"COUNT(sewerf:sewerl)","v":0},null,null,null,null,null,null,{"$f":"J71*(1+profit)","v":0},"Sewer",{"$f":"L71","v":0},0,0,0,0,0,{"$f":"S71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Water",null,{"$f":"COUNT(waterf:waterl)","v":0},null,null,null,null,null,null,{"$f":"J104*(1+B187)","v":0},"Water",{"$f":"L104","v":0},0,0,0,0,0,{"$f":"S104","v":0},0]
["Storm Drain",null,{"$f":"COUNT(stromf:storml)","v":0},null,null,null,null,null,null,{"$f":"J145*(1+profit)","v":0},"Storm Drain",{"$f":"L145","v":0},0,0,0,0,0,{"$f":"S145","v":0},0]
["Site Demolition",null,{"$f":"COUNT(demof:demol)","v":0},null,null,null,null,null,null,{"$f":"J165*(1+profit)","v":0},"Site Demolition",{"$f":"L165","v":0},0,0,0,0,0,{"$f":"S165","v":0},0]
["Erosion Control",null,{"$f":"COUNT(erof:erol)","v":0},null,null,null,null,null,null,{"$f":"J175*(1+profit)","v":0},"Erosion Control",{"$f":"L175","v":0},0,0,0,0,0,{"$f":"S166","v":0},0]
["New1",null,1,null,null,null,null,null,null,{"$f":"SUM(J178:J179)","v":0},null,{"$f":"L180","v":0},0,0,0,0,0,0,0]
["New2",null,1,null,null,null,null,null,null,{"$f":"SUM(J183:J184)","v":0},null,{"$f":"L185","v":0},{"$f":"M185","v":0},0,0,0,0,0,0]
[]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(ftot:ltot)","v":0},"Total",{"$f":"SUM(L194:L205)","v":0},0,0,0,0,0,{"$f":"SUM(R195:R205)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(S195:S205)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project completion in Hrs",null,{"$f":"SUM(R195:R205)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project completion in Days",null,{"$f":"SUM(S195:S205)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Rates","index":1,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,3,4,4],[9,3,9,4]]}
[]
[]
[]
[]
["Rates",null,null,"Engineered Fill",null,null,"Trucking costs per hr",80]
["Profit & Overhead",0.01,null,"Cost per ton",0]
["Tax Rate",6.8500000000000005E-2,null,"Truck Time",1]
["Sub Rate",0.01,null,"Trucking costs per hr",80]
["Fuel Surcharge",0]
["Labor Burden",0,null,"Engineered Fill"]
[null,null,null,"Cost per ton",0]
[null,null,null,"Truck Time",1]
[null,null,null,"Trucking costs per hr",80]

{"sheet":"Summary","index":2,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[[13,0,13,10],[6,0,6,10]]}
[]
[]
[]
[]
[]
[]
["Scope Summary"]
[null,"Attn:",null,null,null,null,null,"Addenda:"]
[null,"Project:"]
[null,"Bid Date:"]
[]
[]
[]
["Project Scope"]
[null,null,null,"GC's",null,null,null,"Total"]
[null,null,null,"Moves",null,null,null,32550]
[null,null,null,"Site Work",null,null,null,"Total"]
[null,null,null,"Street Sweeping/Dust Control",null,null,null,1935]
[null,null,null,"Building Excavation",null,null,null,"Total"]
[null,null,null,"Cut & Export",null,null,null,238]
[null,null,null,"poop"]
[null,null,null,"Fine Grading",null,null,null,"Total"]
[null,null,null,"Import base",null,null,null,333.99310000000003]
[null,null,null,"Sewer",null,null,null,"Total"]
[null,null,null,"Bedding",null,null,null,496.56400000000002]
[null,null,null,"Demo Asphalt",null,null,null,11.4864]
[null,null,null,null,null,null,null,0]
[null,null,null,"Water",null,null,null,"Total"]
[null,null,null,"8\" DI",null,null,null,100.11]
[null,null,null,"Wire, tape, etc",null,null,null,17.789100000000001]
[null,null,null,"Demo Asphalt",null,null,null,11.4864]
[null,null,null,"Storm Drain",null,null,null,"Total"]
[null,null,null,"Export ",null,null,null,9.75]
[null,null,null,"15\" RCP",null,null,null,944.23699999999997]
[null,null,null,"6\" RD Box",null,null,null,11690.475]
[null,null,null,"Snout",null,null,null,22407.53]
[null,null,null,"3x3 Catch Basin",null,null,null,47653.675000000003]
[null,null,null,"Import Roadbase",null,null,null,563.18499999999995]
[null,null,null,"Site Demolition",null,null,null,"Total"]
[null,null,null,"Demo Fence",null,null,null,43]
[null,null,null,"Erosion Control",null,null,null,"Total"]
[null,null,null,"Inlet Protection",null,null,null,2121.5149999999999]

{"sheet":"Proposal","index":3,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,2,52,7],[16,7,16,9],[34,0,34,9],[31,7,31,9],[30,5,30,6],[25,7,25,9],[18,7,18,9],[20,7,20,9],[21,7,21,9],[22,7,22,9],[18,5,18,6],[19,7,19,9],[43,0,43,9],[53,2,53,7],[14,0,14,4],[15,0,15,4],[20,0,20,4],[21,0,21,4],[22,0,22,4],[26,0,26,4],[27,0,27,4],[14,7,14,9],[15,7,15,9],[25,0,25,4],[31,0,31,4],[31,5,31,6],[19,5,19,6],[15,5,15,6],[6,3,6,6],[30,7,30,9],[19,0,19,4],[26,7,26,9],[27,7,27,9],[20,5,20,6],[21,5,21,6],[22,5,22,6],[26,5,26,6],[27,5,27,6],[25,5,25,6],[24,5,24,6],[24,7,24,9],[12,7,12,9],[16,5,16,6],[13,7,13,9],[13,0,13,4],[13,5,13,6],[12,5,12,6],[14,5,14,6]]}
[]
[]
[]
[]
[]
[]
[null,null,null,"Bid Proposal"]
[null,null,"Attn: ",5,null,null,"Addenda :",5]
[null,null,"Project:","BYU"]
[null,null,"Bid Date:","2015-04-13"]
[]
[]
[null,null,null,null,null,"Items",null,"Total"]
["Site Work",null,null,null,null,{"$f":"SUM(F15:G16)","v":0},null,{"$f":"SUM(sitetots)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,"Items",null,"Total"]
["Site Utilities",null,null,null,null,{"$f":"SUM(F21:G23)","v":0},null,{"$f":"SUM(H21:J23)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,"Items",null,"Total"]
["Other",null,null,null,null,{"$f":"SUM(F27:G29)","v":0},null,{"$f":"SUM(H27:J29)","v":0}]
[]
[]
[]
[]
[]
["Total Proposed Bid Cost:",null,null,null,null,null,null,{"$f":"SUM(H14+H20+H26)","v":0}]
[]
[]
["Exclusions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Question call Joe Shmo at 661-644-9185"]

{"sheet":"Index","index":4,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Projects","Aggenda","Attn."]
["Temple Ave",1,1]
["BYU",2,2]
["Liberty Bend",3,3]
["Ect..",4,4]
[null,5,5]
[null,6,6]
[null,7,7]
[null,8,8]
[null,9,9]
[null,10,10]

{"sheet":"Help","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}