{"text_format":"1","workbook":"xlsx","n_sheets":93,"sheets":["ProjectInfo","KeyInfo","CostBreakdownSummary","CustomerSummary","ExecutiveSummary","ChangeOrderSummary","CustomerBidForm","SupervisionProfitOHCont","SubSelect","Permit","Lot","ArchEngineering","ConstructionLoan","TemporaryUtilities","Demolition","Earthwork","Footings","WindowWell","Foundation","CMUFoundation","Flatwork","MiscSteel","Damproofing","UtilityLaterals","SepticSystem","PotableWaterWell","FramingMaterial","FramingLabor","EntryDoor","GarageDoor","Windows","Plumbing","Heating","AirConditioning","Electrical","LightFixtures","Roofing","Insulation","Drywall","FinishCarpentry","FinishCarpentryLabor","Painting","TileMarble","Fireplace","FloorCoverings","Cabinets","Countertops","Appliances","HardwareMirror","Siding","SoffitFascia","Gutter","Deck","ExtRailing","FDNPlaster","Cleanup","Landscaping","ZCustom1","ZCustom2","ZCustom3","ZCustom4","ZCustom5","ZCustom6","ZCustom7","ZCustom8","ZCustom9","ZCustom10","ZCustom11","ZCustom12","ZCustom13","ZCustom14","ZCustom15","ZCustom16","ZCustom17","ZCustom18","ZCustom19","ZCustom20","ZCustom21","ZCustom22","ZCustom23","ZCustom24","ZCustom25","ZCustom26","ZCustom27","ZCustom28","ZCustom29","ZCustom30","PO","PO_withProductID","PO_List","PO_Items","POText","DatabaseLinks"],"not_rendered":{"charts":1,"images":52,"macros":1,"external_links":1,"defined_names":955,"comments":57,"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":"ProjectInfo","index":0,"n_rows":63,"n_cols":4,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Project Information"]
[]
[null,null,"Project information"]
[null,null,"Project Name: "]
[null,null,"Project Number: "]
[null,null,"Project Address: ",{"$f":"IF(ProjectLotID=\"\",\"\",VLOOKUP(ProjectLotID,[1]!LotDB,4,FALSE))","v":""}]
[null,null,"City: ",{"$f":"IF(ProjectLotID=\"\",\"\",VLOOKUP(ProjectLotID,[1]!LotDB,6,FALSE))","v":""}]
[null,null,"State: ",{"$f":"IF(ProjectLotID=\"\",\"\",VLOOKUP(ProjectLotID,[1]!LotDB,7,FALSE))","v":""}]
[null,null,"Zip: ",{"$f":"IF(ProjectLotID=\"\",\"\",VLOOKUP(ProjectLotID,[1]!LotDB,8,FALSE))","v":""}]
[null,null,"Lot Number.: ",{"$f":"IF(ProjectLotID=\"\",\"\",VLOOKUP(ProjectLotID,[1]!LotDB,2,FALSE))","v":""}]
[null,null,"Lot ID:  "]
[null,null,"Lot SF:  ",{"$f":"IF(D12=\"\",\"\",VLOOKUP(ProjectLotID,[1]!LotDB,10,FALSE))","v":""}]
[null,null,"Community/Subdivision: ",{"$f":"IF(ProjectLotID=\"\",\"\",VLOOKUP(ProjectLotID,[1]!LotDB,3,FALSE))","v":""}]
[null,null,"Permit Number: "]
[null,null,"Supervisor: "]
[]
[null,null,"Customer Info"]
[null,null,"Name: "]
[]
[null,null,"Address: "]
[]
[null,null,"City: "]
[null,null,"State: "]
[null,null,"Zip: "]
[null,null,"Home Number: "]
[null,null,"Business Number: "]
[null,null,"Fax: "]
[null,null,"Mobile: "]
[null,null,"Email: "]
[]
[]
[null,null,"Contractor Information"]
[null,null,"Company Name: "]
[null,null,"Company Address: "]
[null,null,"City, State, Zip: "]
[null,null,"Contact Name: "]
[null,null,"Business Number: "]
[null,null,"Fax: "]
[null,null,"Mobile: "]
[null,null,"Email: "]
[null,null,"License Number: "]
[]
[]
[null,null,"Lender Information"]
[null,null,"Company: "]
[null,null,"Loan #: "]
[null,null,"Address:  "]
[null,null,"Contact: "]
[null,null,"Business Number: "]
[null,null,"Mobile: "]
[null,null,"Fax:  "]
[null,null,"Email: "]
[]
[]
[null,null,"Architect/Engineer"]
[null,null,"Company: "]
[null,null,"Contact: "]
[null,null,"Address:  "]
[null,null,"Business Number: "]
[null,null,"Mobile: "]
[null,null,"Fax:  "]
[null,null,"Email: "]

{"sheet":"KeyInfo","index":1,"n_rows":105,"n_cols":114,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Key Information"]
[]
[null,null,"SF of Building","--SF--",null,"Tax Rate"]
[null,null,"Main Floor SF",null,null,"Local Sales Tax Rate:",6.25E-2]
[null,null,"2nd Floor SF"]
[null,null,"3rd Floor SF",null,null,"Exterior Walls","--Length'--","--Height '--"]
[null,null,"Bonus Room SF",null,null,"Basement"]
[null,null,"Finished Basement SF",null,null,"Main Floor"]
[null,null,"Total Finished SF",{"$f":"SUM(D5:D9)","v":0},null,"2nd Floor"]
[null,null,null,null,null,"3rd Floor "]
[null,null,"Unfinished SF of Building","--SF--",null,"Garage "]
[null,null,"Unfinished Basement SF",null,null,null,"--SF--"]
[null,null,"Garage SF",null,null,"SF of Gable Area"]
[null,null,"Covered Porch SF"]
[null,null,"Deck SF"]
[]
[]
[null,null,"Construction Loan",null,null,"Interior Walls","--Length '--","--Height'--"]
[null,null,"Expected Duration of Project (months)",null,null,"Basement"]
[null,null,"Interest Rate",null,null,"Main Floor"]
[null,null,null,null,null,"2nd Floor"]
[null,null,null,null,null,"3rd Floor "]
[null,null,"Footings",null,null,"Garage "]
[null,null,"LF of Footings"]
[null,null,"LF of Footings for 4' FDN"]
[null,null,"LF of Footings for 8' FDN",null,null,"Foundation","--Length '--","--Height'--"]
[null,null,null,null,null,"LF of Foundation"]
[null,null,null,null,null,"LF of Foundation 4'"]
[null,null,"Flatwork",null,null,"LF of Foundation 8'"]
[null,null,"Driveway SF",null,null,"Setback"]
[null,null,"Drive Approach Apron SF"]
[null,null,"Sidewalk Labor SF"]
[null,null,"Sidewalk Gravel SF",null,null,"Cabinets/Tops","--Base '--","--Upper--"]
[null,null,"Theater Slab SF",null,null,"LF Cabinets"]
[null,null,null,null,null,"LF Countertops"]
[]
[null,null,"Roofing",null,null,"LF Countertops Laminate"]
[null,null,"Plan View SF of Roofing (incl. overhang)",null,null,"LF Countertops Solid Surface"]
[null,null,"Slope (Rise/12)",null,null,"LF Countertops 12x12 Granite"]
[null,null,"LF Fascia",null,null,"LF Countertops Solid Granite"]
[null,null,"LF Starter Strip"]
[null,null,"LF Hip & Ridge"]
[null,null,null,null,null,"Room Description","--LF Wall'--","--Height'--"]
[null,null,null,null,null,"Kitchen"]
[null,null,null,null,null,"Laundry"]
[null,null,"Profit & OH","--% of Sale $--",null,"Dinning"]
[null,null,"Supervision Rate",1.4999999999999999E-2,null,"Main Bath"]
[null,null,"Builder's Margin (Profit)",0.1,null,"Master Bath"]
[null,null,"Company Overhead",0.08,null,"1/2 Bath"]
[null,null,"Contingency",0.02,null,"Carpet"]
[null,null,"Real Estate",0.06]
[null,null,"Liability Insurance",0.03]
[]
[]
[null,null,"Labor",null,null,"Room Description","--Length '--","--Width'--"]
[null,null,"Labor Base",25]
[null,null,"Labor Burden",0.05]
[null,null,"Total Labor Rate",{"$f":"D57*(1+D58)","v":26.25}]
[]
[]
[]
[null,null,"Floor Coverings",null,null,"Custom 3"]
[]
[]
[]
[]
[]
[]
[null,null,"Custom 2",null,null,"Custom 4"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostBreakdownSummary","CustomerSummary","ExecutiveSummary","ChangeOrderSummary","CustomerBidForm","KeyInfo","SubSelect","Lot","Permit","PlansEngineering","ConstructionLoan","TemporaryUtilities","SupervisionProfitOHCont","Demolition","Earthwork","Footings","WindowWell","Foundation","CMUFoundation","Flatwork","MiscSteel","Damproofing","UtilityLaterals","SepticSystem","PotableWaterWell","FramingMaterial","FramingLabor","EntryDoor","GarageDoor","Windows","Plumbing","Heating","AirConditioning","Electrical","LightFixtures","Roofing","Insulation","Drywall","FinishCarpentry","FinishCarpentryLabor","Painting","TileMarble","Fireplace","FloorCoverings","Cabinets","Countertops","Appliances","HardwareMirror","Siding","SoffitFascia","Gutter","Deck","ExtRailing","FDNPlaster","Cleanup","Landscaping","ZCustom1","ZCustom2","ZCustom3","ZCustom4","ZCustom5","ZCustom6","ZCustom7","ZCustom8","ZCustom9","ZCustom10","ZCustom11","ZCustom12","ZCustom13","ZCustom14","ZCustom15","ZCustom16","ZCustom17","ZCustom18","ZCustom19","ZCustom20","ZCustom21","ZCustom22","ZCustom23","ZCustom24","ZCustom25","ZCustom26","ZCustom27","ZCustom28","ZCustom29","ZCustom30","DatabaseLinks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionProfit","SectionProfit","SectionProfit","SectionSFBuilding","SectionSFBuilding","SectionProfit","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionConstructionLoan","SectionConstructionLoan","SectionProfit","SectionSFBuilding","SectionSFBuilding","SectionFTG","SectionSFBuilding","SectionFTG","SectionFTG","SectionFlatwork","SectionSFBuilding","SectionFDN","SectionFDN","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionCustom1","SectionCabinets","SectionCabinets","SectionSFBuilding","SectionSFBuilding","SectionExteriorWalls","SectionRoofing","SectionRoofing","SectionSFBuilding","SectionSFBuilding","SectionFDN","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionTax","SectionTax","SectionTax","SectionSFBuilding1","SectionSFBuilding1","SectionTax","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding1","SectionSFBuilding1","SectionFDN","SectionSFBuilding1","SectionFDN","SectionFDN","SectionSFBuilding","SectionSFBuilding1","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding2","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding","SectionExteriorWalls","SectionExteriorWalls","SectionSFBuilding1","SectionSFBuilding1","SectionExteriorWalls","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The SheetName is in row 3.  The",null,null,"SectionConstructionLoan",null,null,"SectionExteriorWalls","SectionLabor","SectionConstructionLoan","SectionLabor","SectionLabor",null,"SectionLabor","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionLabor","SectionLabor","SectionSFBuilding","SectionLabor","SectionSFBuilding","SectionSFBuilding","SectionSFBuilding1","SectionFTG","SectionSFBuilding1","SectionSFBuilding1","SectionLabor","SectionRoom1","SectionExteriorWalls","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionExteriorWalls","SectionLabor","SectionRoofing","SectionExteriorWalls","SectionExteriorWalls","SectionExteriorWalls","SectionExteriorWalls","SectionExteriorWalls","SectionLabor","SectionLabor","SectionSFBuilding1","SectionSFBuilding1","SectionSFBuilding1","SectionLabor","SectionLabor","SectionSFBuilding1","SectionSFBuilding","SectionSFBuilding","SectionRoom1","SectionLabor","SectionSFBuilding","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"name ranges that are listed",null,null,"SectionSFBuilding",null,null,"SectionInteriorWalls",null,"SectionSFBuilding",null,null,null,"SectionRoom1","SectionRoom1","SectionLabor","SectionTax","SectionRoom1","SectionRoom1","SectionSFBuilding1","SectionRoom1","SectionSFBuilding1","SectionSFBuilding1","SectionLabor","SectionFDN","SectionLabor","SectionLabor","SectionRoom1","SectionRoom2","SectionInteriorWalls","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionInteriorWalls","SectionRoom1","SectionLabor","SectionInteriorWalls","SectionInteriorWalls","SectionInteriorWalls","SectionInteriorWalls","SectionInteriorWalls","SectionRoom1","SectionRoom1","SectionLabor","SectionLabor","SectionLabor","SectionRoom1","SectionRoom1","SectionLabor","SectionSFBuilding1","SectionSFBuilding1","SectionRoom2","SectionRoom1","SectionSFBuilding1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"below each sheetname are the ones",null,null,"SectionSFBuilding1",null,null,null,null,"SectionSFBuilding1",null,null,null,"SectionRoom2","SectionRoom2","SectionRoom1","SectionRoom1","SectionRoom2","SectionRoom2","SectionExteriorWalls","SectionRoom2","SectionExteriorWalls","SectionExteriorWalls","SectionRoom1","SectionExteriorWalls","SectionRoom1","SectionRoom1","SectionRoom2",null,"SectionRoofing","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionLabor","SectionRoom2","SectionRoom1","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionLabor","SectionRoom2","SectionRoom2","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom2","SectionRoom2","SectionRoom1","SectionLabor","SectionLabor",null,"SectionRoom2","SectionLabor","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"that will appear in the Key Info box.",null,null,"SectionExteriorWalls",null,null,null,null,"SectionExteriorWalls",null,null,null,null,null,"SectionRoom2","SectionRoom2",null,null,"SectionLabor",null,"SectionLabor","SectionLabor","SectionRoom2","SectionLabor","SectionRoom2","SectionRoom2",null,null,"SectionLabor",null,null,null,null,null,null,null,"SectionRoom1",null,"SectionRoom2","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1","SectionRoom1",null,null,"SectionRoom2","SectionRoom2","SectionRoom2",null,null,"SectionRoom2","SectionRoom1","SectionRoom1",null,null,"SectionRoom1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionInteriorWalls",null,null,null,null,"SectionInteriorWalls",null,null,null,null,null,null,null,null,null,"SectionRoom1",null,"SectionRoom1","SectionRoom1",null,"SectionRoom1",null,null,null,null,"SectionRoom1",null,null,null,null,null,null,null,"SectionRoom2",null,null,"SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2","SectionRoom2",null,null,null,null,null,null,null,null,"SectionRoom2","SectionRoom2",null,null,"SectionRoom2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionFTG",null,null,null,null,"SectionFTG",null,null,null,null,null,null,null,null,null,"SectionRoom2",null,"SectionRoom2","SectionRoom2",null,"SectionRoom2",null,null,null,null,"SectionRoom2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionFDN",null,null,null,null,"SectionFDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionRoofing",null,null,null,null,"SectionRoofing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionCabinets",null,null,null,null,"SectionCabinets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionLabor",null,null,null,null,"SectionLabor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionRoom1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SectionRoom2"]

{"sheet":"CostBreakdownSummary","index":2,"n_rows":111,"n_cols":45,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
["+"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimator Pro"]
[null,null,null,null,{"$f":"TODAY()","v":"2008-07-11"},null,null,null,null,null,null,null,"Estimate Number:",null,null,{"$f":"EstimateNumber","v":"EP88817"}]
[null,null,null,null,"Customer's Names:",{"$f":"CustomerName1","v":0},null,null,null,null,null,"Project Name:  ",{"$f":"ProjectName","v":0}]
[null,null,null,null,null,{"$f":"CustomerName2","v":0},null,null,null,null,null,"Project Address:  ",{"$f":"ProjectAddress","v":""}]
[null,null,null,null,"Home Phone:",{"$f":"CustomerHomePhone","v":0},null,null,null,null,null,null,{"$f":"ProjectCity","v":""}]
[null,null,null,null,"Business Phone:",{"$f":"CustomerBusinessPhone","v":0},null,null,null,null,null,"Lot Number:  ",{"$f":"ProjectLotNumber","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Subdivision:  ",{"$f":"ProjectSubdivision","v":""}]
[null,null,null,null,"Total Sales Price: ",{"$f":"F111","v":9186.1425093199196},null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,"Code",null,"Project Overhead & Lot","Est. Cost or Bid","% of Total","$ / SF","Change Orders","Actual Bid",1,2,3,null,"Total Draws","Variance"]
["lot","Lot!A1",1000,null,"Lot",{"$f":"TotalLot","v":0},{"$f":"F12/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"IF(TotalFinishedSF>0,F12/TotalFinishedSF,0)","v":0},{"$f":"ChangeOrderSummary!J6","v":0},null,null,null,null,null,{"$f":"SUM(K12:N12)","v":0},{"$f":"F12-O12 + IF(IncludeChanges = TRUE,I12,0)","v":0}]
["permit","Permit!A1",null,null,"Permit and Fees",{"$f":"TotalPermit","v":0},0,0,{"$f":"ChangeOrderSummary!J7","v":0},null,null,null,null,null,{"$f":"SUM(K13:N13)","v":0},0]
["archengineering","PlansEngineering!A1",null,null,"Architecture & Engineering",{"$f":"TotalArchEngineering","v":0},0,0,{"$f":"ChangeOrderSummary!J8","v":0},null,null,null,null,null,0,0]
["temporaryutilities","TemporaryUtilities!A1",null,null,"Temporary Utilities",{"$f":"TotalTempUtil","v":0},0,0,{"$f":"ChangeOrderSummary!J9","v":0},null,null,null,null,null,0,0]
["constructionloan","ConstructionLoan!A1",null,null,"Construction Loan ",{"$f":"TotalLoan","v":0},0,0,{"$f":"ChangeOrderSummary!J10","v":0},null,null,null,null,null,0,0]
["SupervisionProfitOHCont","SupervisionProfitOHCont!E12",null,null,"Supervision",{"$f":"Supervision","v":129.52461218573606},1.410000030527778E-2,0,{"$f":"ChangeOrderSummary!J11","v":0},null,null,null,null,null,0,129.52461218573606]
["SupervisionProfitOHCont","SupervisionProfitOHCont!E23",null,null,"Contingency",{"$f":"Contingency","v":172.69948291431476},1.880000040703704E-2,0,{"$f":"ChangeOrderSummary!J12","v":0},null,null,null,null,null,0,172.69948291431476]
["SupervisionProfitOHCont","SupervisionProfitOHCont!f23",null,null,"Liability Insurance",{"$f":"LiabilityInsurance","v":0},0,{"$f":"IF(TotalFinishedSF>0,F19/TotalFinishedSF,0)","v":0},{"$f":"ChangeOrderSummary!J13","v":0},null,null,null,null,null,{"$f":"SUM(K19:N19)","v":0},{"$f":"F19-O19 + IF(IncludeChanges = TRUE,I19,0)","v":0}]
["SupervisionProfitOHCont","SupervisionProfitOHCont!I23",null,null,"Real Estate Commission",{"$f":"RealEstateComm","v":551.16856095126195},6.0000001131276459E-2,0,{"$f":"ChangeOrderSummary!J14","v":0},null,null,null,null,null,0,551.16856095126195]
[{"$f":"findcustomname(Custom1Name)","v":"ZCustom1"},"Custom1Name",null,null,{"$f":"LEFT(Custom1Name,LEN(Custom1Name)-6)","v":"Custom 1 "},{"$f":"TotalCustom1","v":0},0,0,{"$f":"ChangeOrderSummary!J15","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom2Name)","v":"ZCustom2"},"Custom2Name",null,null,{"$f":"LEFT(Custom2Name,LEN(Custom2Name)-6)","v":"Custom 2 "},{"$f":"TotalCustom2","v":0},0,0,{"$f":"ChangeOrderSummary!J16","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom3Name)","v":"ZCustom3"},"Custom3Name",null,null,{"$f":"LEFT(Custom3Name,LEN(Custom3Name)-6)","v":"Custom 3 "},{"$f":"TotalCustom3","v":0},0,0,{"$f":"ChangeOrderSummary!J17","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom4Name)","v":"ZCustom4"},"Custom4Name",null,null,{"$f":"LEFT(Custom4Name,LEN(Custom4Name)-6)","v":"Custom 4 "},{"$f":"TotalCustom4","v":0},0,0,{"$f":"ChangeOrderSummary!J18","v":0},null,null,null,null,null,0,0]
[]
[null,null,null,null,"Subtotal - Project OH & Lot",{"$f":"SUM(F12:F25)","v":853.39265605131277},9.2900001843591276E-2,0,0,0,0,0,0,null,{"$f":"SUM(O12:O25)","v":0},{"$f":"SUM(P12:P25)","v":853.39265605131277}]
[]
[null,null,"Code",null,"Hard Costs","Est. Cost or Bid","% of Total","$ / SF","Change Order","Actual Bid",1,2,3,null,"Total Draws","Variance"]
["demolition","Demolition!A1",null,null,"Demolition",{"$f":"TotalDemo","v":0},{"$f":"F29/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"IF(TotalFinishedSF>0,F29/TotalFinishedSF,0)","v":0},{"$f":"ChangeOrderSummary!J23","v":0},null,null,null,null,null,{"$f":"SUM(K29:N29)","v":0},{"$f":"F29-O29 + IF(IncludeChanges = TRUE,I29,0)","v":0}]
["earthwork","Earthwork!A1",null,null,"Earthwork",{"$f":"TotalEarthWork","v":0},{"$f":"F30/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},0,{"$f":"ChangeOrderSummary!J24","v":0},null,null,null,null,null,{"$f":"SUM(K30:N30)","v":0},0]
["footings","Footings!A1",300,null,"Footings",{"$f":"TotalFooting","v":2554.2615000000001},0.27805594104473569,0,{"$f":"ChangeOrderSummary!J25","v":0},null,550,1854,400,null,2804,-249.73849999999993]
["foundation","Foundation!A1",null,null,"Foundation",{"$f":"TotalFoundation","v":0},0,0,{"$f":"ChangeOrderSummary!J26","v":0},null,null,null,null,null,0,0]
["cmufoundation","CMUFoundation!A1",null,null,"CMU Foundation",{"$f":"TotalCMU","v":0},0,0,{"$f":"ChangeOrderSummary!J27","v":0},null,null,null,null,null,0,0]
["flatwork","Flatwork!A1",null,null,"Flatwork",{"$f":"TotalFlatwork","v":0},0,0,{"$f":"ChangeOrderSummary!J28","v":0},null,null,null,null,null,0,0]
["miscsteel","TotalMiscSteel",null,null,"Miscellaneous Steel",{"$f":"TotalMiscSteel","v":0},0,0,{"$f":"ChangeOrderSummary!J29","v":0},null,null,null,null,null,0,0]
["windowwell","WindowWell!A1",null,null,"Window Wells",{"$f":"TotalWindowWell","v":0},0,0,{"$f":"ChangeOrderSummary!J30","v":0},null,null,null,null,null,0,0]
["damproofing","Damproofing!A1",null,null,"Damproofing",{"$f":"TotalDamp","v":0},0,0,{"$f":"ChangeOrderSummary!J31","v":0},null,null,null,null,null,0,0]
["utilitylaterals","UtilityLaterals!A1",null,null,"Utility Laterals",{"$f":"TotalUtilLat","v":0},0,0,{"$f":"ChangeOrderSummary!J32","v":0},null,null,null,null,null,0,0]
["septicsystem","SepticSystem!A1",null,null,"Septic System",{"$f":"TotalSeptic","v":0},0,0,{"$f":"ChangeOrderSummary!J33","v":0},null,null,null,null,null,0,0]
["potablewaterwell","PotableWaterWell!A1",null,null,"Potable Water Well Allow.",{"$f":"TotalWell","v":0},0,0,{"$f":"ChangeOrderSummary!J34","v":0},null,null,null,null,null,0,0]
["framingmaterial","FramingMaterial!A1",null,null,"Framing Material",{"$f":"TotalFraming","v":0},0,0,{"$f":"ChangeOrderSummary!J35","v":0},null,null,null,null,null,0,0]
["framinglabor","FramingLabor!A1",null,null,"Framing Labor",{"$f":"TotalFramingLabor","v":0},0,0,{"$f":"ChangeOrderSummary!J36","v":0},null,null,null,null,null,0,0]
["entrydoor","EntryDoor!A1",null,null,"Entry Doors",{"$f":"TotalEntryDoor","v":0},0,0,{"$f":"ChangeOrderSummary!J37","v":0},null,null,null,null,null,0,0]
["garagedoor","GarageDoor!A1",null,null,"Garage Doors",{"$f":"TotalGarageDoor","v":0},0,0,{"$f":"ChangeOrderSummary!J38","v":0},null,null,null,null,null,0,0]
["windows","Windows!A1",null,null,"Windows",{"$f":"TotalWindows","v":0},0,0,{"$f":"ChangeOrderSummary!J39","v":0},null,null,null,null,null,0,0]
["plumbing","Plumbing!A1",null,null,"Plumbing",{"$f":"TotalPlumbing","v":0},0,0,{"$f":"ChangeOrderSummary!J40","v":0},null,null,null,null,null,0,0]
["heating","Heating!A1",null,null,"Heating",{"$f":"TotalHeating","v":0},0,0,{"$f":"ChangeOrderSummary!J41","v":0},null,null,null,null,null,0,0]
["airconditioning","AirConditioning!A1",null,null,"Air Conditioning",{"$f":"TotalAirCond","v":0},0,0,{"$f":"ChangeOrderSummary!J42","v":0},null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"``"]
["eletrical","Electrical!A1",null,null,"Electrical",{"$f":"TotalElectrical","v":0},0,0,{"$f":"ChangeOrderSummary!J43","v":0},null,null,null,null,null,0,0]
["lightfixtures","LightFixtures!A1",null,null,"Light Fixture Allowance",{"$f":"TotalLightAllow","v":0},0,0,{"$f":"ChangeOrderSummary!J44","v":0},null,null,null,null,null,0,0]
["roofing","Roofing!A1",null,null,"Roofing",{"$f":"TotalRoof","v":4224.1931249999998},0.45984406628944524,0,{"$f":"ChangeOrderSummary!J45","v":0},null,null,null,null,null,0,4224.1931249999998]
["insulation","Insulation!A1",null,null,"Insulation",{"$f":"TotalInsulation","v":0},0,0,{"$f":"ChangeOrderSummary!J46","v":0},null,null,null,null,null,0,0]
["drywall","Drywall!A1",null,null,"Drywall",{"$f":"TotalDryWall","v":0},0,0,{"$f":"ChangeOrderSummary!J47","v":0},null,null,null,null,null,0,0]
["finishcarpentry","FinishCarpentry!A1",null,null,"Finish Carpentry",{"$f":"TotalFinishCar","v":0},0,0,{"$f":"ChangeOrderSummary!J48","v":0},null,null,null,null,null,0,0]
[null,"FinishCarpentryLabor!A1",null,null,"Finish Carpentry Labor",{"$f":"TotalFinishLabor","v":0},0,0,{"$f":"ChangeOrderSummary!J49","v":0},null,null,null,null,null,0,0]
["painting","Painting!A1",null,null,"Painting",{"$f":"TotalPainting","v":0},0,0,{"$f":"ChangeOrderSummary!J50","v":0},null,null,null,null,null,0,0]
["tilemarble","TileMarble!A1",null,null,"Tile/Marble",{"$f":"TotalTileMarble","v":0},0,0,{"$f":"ChangeOrderSummary!J51","v":0},null,null,null,null,null,0,0]
["fireplace","Fireplace!A1",null,null,"Fireplace Allowance",{"$f":"TotalFireplace","v":0},0,0,{"$f":"ChangeOrderSummary!J52","v":0},null,null,null,null,null,0,0]
["floorcoverings","FloorCoverings!A1",null,null,"Floor Coverings",{"$f":"TotalFloorCover","v":0},0,0,{"$f":"ChangeOrderSummary!J53","v":0},null,null,null,null,null,0,0]
["cabinets","Cabinets!A1",null,null,"Cabinets",{"$f":"TotalCabinet","v":0},0,0,{"$f":"ChangeOrderSummary!J54","v":0},null,null,null,null,null,0,0]
["countertops","Countertops!A1",null,null,"Countertops",{"$f":"TotalCountertop","v":0},0,{"$f":"IF(TotalFinishedSF>0,F61/TotalFinishedSF,0)","v":0},{"$f":"ChangeOrderSummary!J55","v":0},null,null,null,null,null,0,{"$f":"F61-O61 + IF(IncludeChanges = TRUE,I61,0)","v":0}]
["appliances","Appliances!A1",null,null,"Appliances",{"$f":"TotalAppliance","v":0},{"$f":"F62/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},0,{"$f":"ChangeOrderSummary!J56","v":0},null,null,null,null,null,0,0]
["hardwaremirror","HardwareMirror!A1",null,null,"Hardware & Mirrors",{"$f":"TotalHdwMirror","v":0},0,0,{"$f":"ChangeOrderSummary!J57","v":0},null,null,null,null,null,0,0]
["Siding","Siding!A1",null,null,"Siding",{"$f":"TotalSidingLump","v":0},0,0,{"$f":"ChangeOrderSummary!J58","v":0},null,null,null,null,null,0,0]
["Siding",null,null,null,"Vinyl / Alum. Siding",{"$f":"TotalAlumVinyl","v":0},0,0,{"$f":"ChangeOrderSummary!J59","v":0},null,null,null,null,null,0,0]
["Siding",null,null,null,"Wood Siding",{"$f":"TotalWoodSiding","v":0},0,0,{"$f":"ChangeOrderSummary!J60","v":0},null,null,null,null,null,0,0]
["Siding",null,null,null,"Brick",{"$f":"TotalBrickSiding","v":0},0,0,{"$f":"ChangeOrderSummary!J61","v":0},null,null,null,null,null,0,0]
["Siding",null,null,null,"Stucco",{"$f":"TotalStuccoSiding","v":0},0,0,{"$f":"ChangeOrderSummary!J62","v":0},null,null,null,null,null,0,0]
["Siding",null,null,null,"Stone",{"$f":"TotalStoneSiding","v":0},0,0,{"$f":"ChangeOrderSummary!J63","v":0},null,null,null,null,null,0,0]
["Siding",null,null,null,"Other",{"$f":"TotalOtherSiding","v":0},0,0,{"$f":"ChangeOrderSummary!J64","v":0},null,null,null,null,null,0,0]
["soffitfascia","SoffitFascia!A1",null,null,"Soffit & Fascia",{"$f":"TotalSoffitFascia","v":0},0,0,{"$f":"ChangeOrderSummary!J65","v":0},null,null,null,null,null,0,0]
["butter","Gutter!A1",null,null,"Gutter",{"$f":"TotalGutter","v":0},0,0,{"$f":"ChangeOrderSummary!J66","v":0},null,null,null,null,null,0,0]
["deck","Deck!A1",null,null,"Deck",{"$f":"TotalDeck","v":0},0,0,{"$f":"ChangeOrderSummary!J67","v":0},null,null,null,null,null,0,0]
["extrailing","ExtRailing!A1",null,null,"Exterior Railing",{"$f":"TotalRailing","v":0},0,0,{"$f":"ChangeOrderSummary!J68","v":0},null,null,null,null,null,0,0]
["fdnplaster","FDNPlaster!A1",null,null,"Foundation Plaster",{"$f":"TotalPlaster","v":0},0,0,{"$f":"ChangeOrderSummary!J69","v":0},null,null,null,null,null,0,0]
["cleanup","Cleanup!A1",null,null,"Clean-up",{"$f":"TotalCleanup","v":0},0,0,{"$f":"ChangeOrderSummary!J70","v":0},null,null,null,null,null,0,0]
["landscaping","Landscaping!A1",null,null,"Landscaping",{"$f":"TotalLandscaping","v":0},0,0,{"$f":"ChangeOrderSummary!J71","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom5Name)","v":"ZCustom5"},"Custom5Name",null,null,{"$f":"LEFT(Custom5Name,LEN(Custom5Name)-6)","v":"Custom 5 "},{"$f":"TotalCustom5","v":0},0,0,{"$f":"ChangeOrderSummary!J72","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom6Name)","v":"ZCustom6"},"Custom6Name",null,null,{"$f":"LEFT(Custom6Name,LEN(Custom6Name)-6)","v":"Custom 6 "},{"$f":"TotalCustom6","v":0},0,0,{"$f":"ChangeOrderSummary!J73","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom7Name)","v":"ZCustom7"},"Custom7Name",null,null,{"$f":"LEFT(Custom7Name,LEN(Custom7Name)-6)","v":"Custom 7 "},{"$f":"TotalCustom7","v":0},0,0,{"$f":"ChangeOrderSummary!J74","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom8Name)","v":"ZCustom8"},"Custom8Name",null,null,{"$f":"LEFT(Custom8Name,LEN(Custom8Name)-6)","v":"Custom 8 "},{"$f":"TotalCustom8","v":0},0,0,{"$f":"ChangeOrderSummary!J75","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom9Name)","v":"ZCustom9"},"Custom9Name",null,null,{"$f":"LEFT(Custom9Name,LEN(Custom9Name)-6)","v":"Custom 9 "},{"$f":"TotalZCustom9","v":0},0,0,{"$f":"ChangeOrderSummary!J76","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom10Name)","v":"ZCustom10"},"Custom10Name",null,null,{"$f":"LEFT(Custom10Name,LEN(Custom10Name)-6)","v":"Custom 10 "},{"$f":"TotalCustom10","v":0},0,0,{"$f":"ChangeOrderSummary!J77","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom11Name)","v":"ZCustom11"},"Custom11Name",null,null,{"$f":"LEFT(Custom11Name,LEN(Custom11Name)-6)","v":"Custom 11 "},{"$f":"TotalZCustom11","v":0},0,0,{"$f":"ChangeOrderSummary!J78","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom12Name)","v":"ZCustom12"},"Custom12Name",null,null,{"$f":"LEFT(Custom12Name,LEN(Custom12Name)-6)","v":"Custom 12 "},{"$f":"TotalZCustom12","v":0},0,0,{"$f":"ChangeOrderSummary!J79","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom13Name)","v":"ZCustom13"},"Custom13Name",null,null,{"$f":"LEFT(Custom13Name,LEN(Custom13Name)-6)","v":"Custom 13 "},{"$f":"TotalZCustom13","v":0},0,0,{"$f":"ChangeOrderSummary!J80","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom14Name)","v":"ZCustom14"},"Custom14Name",null,null,{"$f":"LEFT(Custom14Name,LEN(Custom14Name)-6)","v":"Custom 14 "},{"$f":"TotalZCustom14","v":0},0,0,{"$f":"ChangeOrderSummary!J81","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom15Name)","v":"ZCustom15"},"Custom15Name",null,null,{"$f":"LEFT(Custom15Name,LEN(Custom15Name)-6)","v":"Custom 15 "},{"$f":"TotalZCustom15","v":0},0,0,{"$f":"ChangeOrderSummary!J82","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom16Name)","v":"ZCustom16"},"Custom16Name",null,null,{"$f":"LEFT(Custom16Name,LEN(Custom16Name)-6)","v":"Custom 16 "},{"$f":"TotalZCustom16","v":0},0,0,{"$f":"ChangeOrderSummary!J83","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom17Name)","v":"ZCustom17"},"Custom17Name",null,null,{"$f":"LEFT(Custom17Name,LEN(Custom17Name)-6)","v":"Custom 17 "},{"$f":"TotalZCustom17","v":0},0,0,{"$f":"ChangeOrderSummary!J84","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom18Name)","v":"ZCustom18"},"Custom18Name",null,null,{"$f":"LEFT(Custom18Name,LEN(Custom18Name)-6)","v":"Custom 18 "},{"$f":"TotalZCustom18","v":0},0,0,{"$f":"ChangeOrderSummary!J85","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom19Name)","v":"ZCustom19"},"Custom19Name",null,null,{"$f":"LEFT(Custom19Name,LEN(Custom19Name)-6)","v":"Custom 19 "},{"$f":"TotalZCustom19","v":0},0,0,{"$f":"ChangeOrderSummary!J86","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom20Name)","v":"ZCustom20"},"Custom20Name",null,null,{"$f":"LEFT(Custom20Name,LEN(Custom20Name)-6)","v":"Custom 20 "},{"$f":"TotalZCustom20","v":0},0,0,{"$f":"ChangeOrderSummary!J87","v":0},null,null,null,null,null,0,{"$f":"F93-O93 + IF(IncludeChanges = TRUE,I93,0)","v":0}]
[{"$f":"findcustomname(Custom21Name)","v":"ZCustom21"},null,null,null,{"$f":"LEFT(Custom21Name,LEN(Custom21Name)-6)","v":"Custom 21 "},{"$f":"TotalCustom21","v":0},0,0,{"$f":"ChangeOrderSummary!J88","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom22Name)","v":"ZCustom22"},null,null,null,{"$f":"LEFT(Custom22Name,LEN(Custom22Name)-6)","v":"Custom 22 "},{"$f":"TotalCustom22","v":0},0,0,{"$f":"ChangeOrderSummary!J89","v":0},null,null,null,null,null,{"$f":"SUM(K95:N95)","v":0},0]
[{"$f":"findcustomname(Custom23Name)","v":"ZCustom23"},null,null,null,{"$f":"LEFT(Custom23Name,LEN(Custom23Name)-6)","v":"Custom 23 "},{"$f":"TotalCustom23","v":0},0,0,{"$f":"ChangeOrderSummary!J90","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom24Name)","v":"ZCustom24"},null,null,null,{"$f":"LEFT(Custom24Name,LEN(Custom24Name)-6)","v":"Custom 24 "},{"$f":"TotalCustom24","v":0},0,0,{"$f":"ChangeOrderSummary!J91","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom25Name)","v":"ZCustom25"},null,null,null,{"$f":"LEFT(Custom25Name,LEN(Custom25Name)-6)","v":"Custom 25 "},{"$f":"TotalCustom25","v":0},0,0,{"$f":"ChangeOrderSummary!J92","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom26Name)","v":"ZCustom26"},null,null,null,{"$f":"LEFT(Custom26Name,LEN(Custom26Name)-6)","v":"Custom 26 "},{"$f":"TotalCustom26","v":0},0,0,{"$f":"ChangeOrderSummary!J93","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom27Name)","v":"ZCustom27"},null,null,null,{"$f":"LEFT(Custom27Name,LEN(Custom27Name)-6)","v":"Custom 27 "},{"$f":"TotalCustom27","v":0},0,0,{"$f":"ChangeOrderSummary!J94","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom28Name)","v":"ZCustom28"},null,null,null,{"$f":"LEFT(Custom28Name,LEN(Custom28Name)-6)","v":"Custom 28 "},{"$f":"TotalCustom28","v":0},0,0,{"$f":"ChangeOrderSummary!J95","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom29Name)","v":"ZCustom29"},null,null,null,{"$f":"LEFT(Custom29Name,LEN(Custom29Name)-6)","v":"Custom 29 "},{"$f":"TotalCustom29","v":0},0,0,{"$f":"ChangeOrderSummary!J96","v":0},null,null,null,null,null,0,0]
[{"$f":"findcustomname(Custom30Name)","v":"ZCustom30"},null,null,null,{"$f":"LEFT(Custom30Name,LEN(Custom30Name)-6)","v":"Custom 30 "},{"$f":"TotalCustom30","v":0},0,0,{"$f":"ChangeOrderSummary!J97","v":0},null,null,null,null,null,0,0]
[]
[null,null,null,null,"Subtotal of Hard Costs:",{"$f":"SUM(F29:F104)","v":6778.4546250000003},0.73790000733418093,0,0,0,550,1854,400,null,{"$f":"SUM(O29:O104)","v":2804},{"$f":"SUM(P29:P104)","v":3974.4546249999999}]
[]
[null,null,null,null,"Tot. Hard Costs & Proj. OH",{"$f":"TotalHardCosts+TotalProjectOH","v":7631.8472810513131},{"$f":"TotalHardCosts+TotalProjectOH","v":7631.8472810513131},{"$f":"H105+H26","v":0},0,0,550,1854,400,null,{"$f":"O105+O26","v":2804},{"$f":"P105+P26","v":4827.8472810513122}]
[]
["SupervisionProfitOHCont","SupervisionProfitOHCont!E19",null,null,"Company Overhead (G&A)",{"$f":"CompanyOH","v":690.79793165725903},{"$f":"F109/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":7.5200001628148161E-2},{"$f":"IF(TotalFinishedSF>0,F109/TotalFinishedSF,0)","v":0},null,null,null,null,null,null,{"$f":"SUM(K109:N109)","v":0},{"$f":"F109-O109","v":690.79793165725903}]
["SupervisionProfitOHCont","SupervisionProfitOHCont!E15",null,null,"Builder's Margin",{"$f":"Profit","v":863.49741457157381},{"$f":"F110/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":9.4000002035185215E-2},{"$f":"IF(TotalFinishedSF>0,F110/TotalFinishedSF,0)","v":0},null,null,null,null,null,null,{"$f":"SUM(K110:N110)","v":0},{"$f":"F110-O110","v":863.49741457157381}]
[null,null,null,null,"Total Sales Price:",{"$f":"F110+F109+F107","v":9186.1426272801455},null,null,null,null,null,null,null,null,null,{"$f":"SUM(P109:P110,P107)","v":6382.1426272801455}]

{"sheet":"CustomerSummary","index":3,"n_rows":111,"n_cols":19,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TotalSalesPrice-Profit=0,-1,B111)","v":7469.2525217496286},{"$f":"IF(B111=0,0,IF(S2=TRUE,Profit*(S4),S6))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimator Pro Customer Summary",null,null,null,false]
[null,null,null,null,{"$f":"EstimateDate","v":"2008-07-11"}]
[null,null,null,null,"Customer's Names:",{"$f":"TEXT(CustomerName1,\"\")","v":""},null,null,null,null,"Lot ID:  ",{"$f":"TEXT(ProjectLotNumber,\"\")","v":""},null,null,null,null,null,null,0.5]
[null,null,null,null,null,{"$f":"TEXT(CustomerName2,\"\")","v":""},null,null,null,null,"Subdivision:  ",{"$f":"TEXT(ProjectSubdivision,\"\")","v":""}]
[null,null,null,null,"Home Phone:",{"$f":"CustomerHomePhone","v":0},null,null,null,null,"Project Address:  ",{"$f":"TEXT(ProjectAddress,\"\")","v":""},null,null,null,null,null,null,1000]
[null,null,null,null,"Business Phone:",{"$f":"CustomerBusinessPhone","v":0},null,null,null,null,null,{"$f":"TEXT(ProjectCity,\"\")","v":""}]
[]
[null,null,null,null,"Total Sales Price: ",{"$f":"TotalSalesPrice","v":9186.1425093199196}]
[]
[null,null,"Code",null,"Project Overhead & Lot","Est. Cost or Bid","% of Total","Actual Bid","% of Total",1,2,3,null,"Total Draws","Variance"]
[null,{"$f":"IF(D12=\"+\",TotalLot,0)","v":0},{"$f":"CostBreakdownSummary!C12","v":1000},null,"Lot",{"$f":"TotalLot*G12","v":0},{"$f":"IF(AND(D12=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1},null,{"$f":"F12/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K12","v":0},{"$f":"CostBreakdownSummary!L12","v":0},{"$f":"CostBreakdownSummary!M12","v":0},null,{"$f":"SUM(J12:M12)","v":0},{"$f":"F12-N12","v":0}]
[null,{"$f":"IF(D13=\"+\",TotalPermit,0)","v":0},{"$f":"CostBreakdownSummary!C13","v":0},null,"Permit and Fees",{"$f":"TotalPermit*G13","v":0},{"$f":"IF(AND(D13=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1},null,{"$f":"F13/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K13","v":0},{"$f":"CostBreakdownSummary!L13","v":0},{"$f":"CostBreakdownSummary!M13","v":0},null,{"$f":"SUM(J13:M13)","v":0},0]
[null,{"$f":"IF(D14=\"+\",TotalArchEngineering,0)","v":0},{"$f":"CostBreakdownSummary!C14","v":0},null,"Architecture & Engineering",{"$f":"TotalArchEngineering*G14","v":0},{"$f":"IF(AND(D14=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1},null,{"$f":"F14/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K14","v":0},{"$f":"CostBreakdownSummary!L14","v":0},{"$f":"CostBreakdownSummary!M14","v":0},null,0,0]
[null,{"$f":"IF(D15=\"+\",TotalTempUtil,0)","v":0},{"$f":"CostBreakdownSummary!C15","v":0},"+","Temporary Utilities",{"$f":"TotalTempUtil*G15","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K15","v":0},{"$f":"CostBreakdownSummary!L15","v":0},{"$f":"CostBreakdownSummary!M15","v":0},null,0,0]
[null,{"$f":"IF(D16=\"+\",TotalLoan,0)","v":0},{"$f":"CostBreakdownSummary!C16","v":0},null,"Construction Loan ",{"$f":"TotalLoan*G16","v":0},1,null,0,{"$f":"CostBreakdownSummary!K16","v":0},{"$f":"CostBreakdownSummary!L16","v":0},{"$f":"CostBreakdownSummary!M16","v":0},null,0,0]
[null,{"$f":"IF(D17=\"+\",Supervision,0)","v":0},{"$f":"CostBreakdownSummary!C17","v":0},null,"Supervision",{"$f":"Supervision*G17","v":129.52461218573606},1,null,1.410000030527778E-2,{"$f":"CostBreakdownSummary!K17","v":0},{"$f":"CostBreakdownSummary!L17","v":0},{"$f":"CostBreakdownSummary!M17","v":0},null,0,129.52461218573606]
[1,{"$f":"IF(D18=\"+\",Contingency,0)","v":0},{"$f":"CostBreakdownSummary!C18","v":0},null,"Contingency",{"$f":"Contingency*G18","v":172.69948291431476},1,null,1.880000040703704E-2,{"$f":"CostBreakdownSummary!K18","v":0},{"$f":"CostBreakdownSummary!L18","v":0},{"$f":"CostBreakdownSummary!M18","v":0},null,0,172.69948291431476]
[2,{"$f":"IF(D19=\"+\",Contingency,0)","v":0},{"$f":"CostBreakdownSummary!C19","v":0},null,"Liability Insurance",{"$f":"LiabilityInsurance*G19","v":0},{"$f":"IF(AND(D19=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1},null,{"$f":"F19/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K19","v":0},{"$f":"CostBreakdownSummary!L19","v":0},{"$f":"CostBreakdownSummary!M19","v":0},null,{"$f":"SUM(J19:M19)","v":0},{"$f":"F19-N19","v":0}]
[null,{"$f":"IF(D20=\"+\",RealEstateComm,0)","v":0},{"$f":"CostBreakdownSummary!C20","v":0},null,"Real Estate Commission",{"$f":"RealEstateComm*G20","v":551.16856095126195},1,null,6.0000001131276459E-2,{"$f":"CostBreakdownSummary!K20","v":0},{"$f":"CostBreakdownSummary!L20","v":0},{"$f":"CostBreakdownSummary!M20","v":0},null,0,551.16856095126195]
[null,{"$f":"IF(D21=\"+\",TotalCustom1,0)","v":0},{"$f":"CostBreakdownSummary!C21","v":0},"+",{"$f":"LEFT(Custom1Name,LEN(Custom1Name)-6)","v":"Custom 1 "},{"$f":"TotalCustom1*G21","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K21","v":0},{"$f":"CostBreakdownSummary!L21","v":0},{"$f":"CostBreakdownSummary!M21","v":0},null,0,0]
[null,{"$f":"IF(D22=\"+\",TotalCustom2,0)","v":0},{"$f":"CostBreakdownSummary!C22","v":0},"+",{"$f":"LEFT(Custom2Name,LEN(Custom2Name)-6)","v":"Custom 2 "},{"$f":"TotalCustom2*G22","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K22","v":0},{"$f":"CostBreakdownSummary!L22","v":0},{"$f":"CostBreakdownSummary!M22","v":0},null,0,0]
[null,{"$f":"IF(D23=\"+\",TotalCustom3,0)","v":0},{"$f":"CostBreakdownSummary!C23","v":0},"+",{"$f":"LEFT(Custom3Name,LEN(Custom3Name)-6)","v":"Custom 3 "},{"$f":"TotalCustom3*G23","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K23","v":0},{"$f":"CostBreakdownSummary!L23","v":0},{"$f":"CostBreakdownSummary!M23","v":0},null,0,0]
[null,{"$f":"IF(D24=\"+\",TotalCustom4,0)","v":0},{"$f":"CostBreakdownSummary!C24","v":0},"+",{"$f":"LEFT(Custom4Name,LEN(Custom4Name)-6)","v":"Custom 4 "},{"$f":"TotalCustom4*G24","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K24","v":0},{"$f":"CostBreakdownSummary!L24","v":0},{"$f":"CostBreakdownSummary!M24","v":0},null,0,0]
[]
[null,null,null,null,"Subtotal - Project OH & Lot",{"$f":"SUM(F12:F25)","v":853.39265605131277},null,{"$f":"SUM(H12:H18)","v":0},{"$f":"F26/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":9.2900001843591276E-2},{"$f":"SUM(J12:J25)","v":0},0,0,null,0,853.39265605131277]
[]
[null,null,"Code",null,"Hard Costs","Est. Cost or Bid","% of Total","Actual Bid","% of Total",1,2,3,null,"Total Draws","Variance"]
[null,{"$f":"IF(D29=\"+\",TotalDemo,0)","v":0},{"$f":"CostBreakdownSummary!C29","v":0},"+","Demolition",{"$f":"TotalDemo*G29","v":0},{"$f":"IF(AND(D29=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1.1338822053596544},null,{"$f":"F29/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K29","v":0},{"$f":"CostBreakdownSummary!L29","v":0},{"$f":"CostBreakdownSummary!M29","v":0},null,{"$f":"SUM(J29:M29)","v":0},{"$f":"F29-N29","v":0}]
[null,{"$f":"IF(D30=\"+\",TotalEarthWork,0)","v":0},{"$f":"CostBreakdownSummary!C30","v":0},"+","Earthwork",{"$f":"TotalEarthWork*G30","v":0},1.1338822053596544,null,{"$f":"F30/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K30","v":0},{"$f":"CostBreakdownSummary!L30","v":0},{"$f":"CostBreakdownSummary!M30","v":0},null,0,0]
[null,{"$f":"IF(D31=\"+\",TotalFooting,0)","v":2554.2615000000001},{"$f":"CostBreakdownSummary!C31","v":300},"+","Footings",{"$f":"TotalFooting*G31","v":2896.2316603123672},1.1338822053596544,null,0.3152826833868469,{"$f":"CostBreakdownSummary!K31","v":550},{"$f":"CostBreakdownSummary!L31","v":1854},{"$f":"CostBreakdownSummary!M31","v":400},null,2804,92.231660312367239]
[null,{"$f":"IF(D32=\"+\",TotalFoundation,0)","v":0},{"$f":"CostBreakdownSummary!C32","v":0},"+","Foundation",{"$f":"TotalFoundation*G32","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K32","v":0},{"$f":"CostBreakdownSummary!L32","v":0},{"$f":"CostBreakdownSummary!M32","v":0},null,0,0]
[null,{"$f":"IF(D33=\"+\",TotalCMU,0)","v":0},{"$f":"CostBreakdownSummary!C33","v":0},"+","CMU Foundation",{"$f":"TotalCMU*G33","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K33","v":0},{"$f":"CostBreakdownSummary!L33","v":0},{"$f":"CostBreakdownSummary!M33","v":0},null,0,0]
[null,{"$f":"IF(D34=\"+\",TotalFlatwork,0)","v":0},{"$f":"CostBreakdownSummary!C34","v":0},"+","Flatwork",{"$f":"TotalFlatwork*G34","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K34","v":0},{"$f":"CostBreakdownSummary!L34","v":0},{"$f":"CostBreakdownSummary!M34","v":0},null,0,0]
[null,{"$f":"IF(D35=\"+\",TotalMiscSteel,0)","v":0},{"$f":"CostBreakdownSummary!C35","v":0},"+","Miscellaneous Steel",{"$f":"TotalMiscSteel*G35","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K35","v":0},{"$f":"CostBreakdownSummary!L35","v":0},{"$f":"CostBreakdownSummary!M35","v":0},null,0,0]
[null,{"$f":"IF(D36=\"+\",TotalWindowWell,0)","v":0},{"$f":"CostBreakdownSummary!C36","v":0},"+","Window Wells",{"$f":"TotalWindowWell*G36","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K36","v":0},{"$f":"CostBreakdownSummary!L36","v":0},{"$f":"CostBreakdownSummary!M36","v":0},null,0,0]
[null,{"$f":"IF(D37=\"+\",TotalDamp,0)","v":0},{"$f":"CostBreakdownSummary!C37","v":0},"+","Damproofing",{"$f":"TotalDamp*G37","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K37","v":0},{"$f":"CostBreakdownSummary!L37","v":0},{"$f":"CostBreakdownSummary!M37","v":0},null,0,0]
[null,{"$f":"IF(D38=\"+\",TotalUtilLat,0)","v":0},{"$f":"CostBreakdownSummary!C38","v":0},"+","Utility Laterals",{"$f":"TotalUtilLat*G38","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K38","v":0},{"$f":"CostBreakdownSummary!L38","v":0},{"$f":"CostBreakdownSummary!M38","v":0},null,0,0]
[null,{"$f":"IF(D39=\"+\",TotalSeptic,0)","v":0},{"$f":"CostBreakdownSummary!C39","v":0},"+","Septic System",{"$f":"TotalSeptic*G39","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K39","v":0},{"$f":"CostBreakdownSummary!L39","v":0},{"$f":"CostBreakdownSummary!M39","v":0},null,0,0]
[null,{"$f":"IF(D40=\"+\",TotalWell,0)","v":0},{"$f":"CostBreakdownSummary!C40","v":0},null,"Potable Water Well Allow.",{"$f":"TotalWell*G40","v":0},1,null,0,{"$f":"CostBreakdownSummary!K40","v":0},{"$f":"CostBreakdownSummary!L40","v":0},{"$f":"CostBreakdownSummary!M40","v":0},null,0,0]
[null,{"$f":"IF(D41=\"+\",TotalFraming,0)","v":0},{"$f":"CostBreakdownSummary!C41","v":0},"+","Framing Material",{"$f":"TotalFraming*G41","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K41","v":0},{"$f":"CostBreakdownSummary!L41","v":0},{"$f":"CostBreakdownSummary!M41","v":0},null,0,0]
[null,{"$f":"IF(D42=\"+\",TotalFramingLabor,0)","v":0},{"$f":"CostBreakdownSummary!C42","v":0},"+","Framing Labor",{"$f":"TotalFramingLabor*G42","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K42","v":0},{"$f":"CostBreakdownSummary!L42","v":0},{"$f":"CostBreakdownSummary!M42","v":0},null,0,0]
[null,{"$f":"IF(D43=\"+\",TotalEntryDoor,0)","v":0},{"$f":"CostBreakdownSummary!C43","v":0},"+","Entry Doors",{"$f":"TotalEntryDoor*G43","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K43","v":0},{"$f":"CostBreakdownSummary!L43","v":0},{"$f":"CostBreakdownSummary!M43","v":0},null,0,0]
[null,{"$f":"IF(D44=\"+\",TotalGarageDoor,0)","v":0},{"$f":"CostBreakdownSummary!C44","v":0},"+","Garage Doors",{"$f":"TotalGarageDoor*G44","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K44","v":0},{"$f":"CostBreakdownSummary!L44","v":0},{"$f":"CostBreakdownSummary!M44","v":0},null,0,0]
[null,{"$f":"IF(D45=\"+\",TotalWindows,0)","v":0},{"$f":"CostBreakdownSummary!C45","v":0},"+","Windows",{"$f":"TotalWindows*G45","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K45","v":0},{"$f":"CostBreakdownSummary!L45","v":0},{"$f":"CostBreakdownSummary!M45","v":0},null,0,0]
[null,{"$f":"IF(D46=\"+\",TotalPlumbing,0)","v":0},{"$f":"CostBreakdownSummary!C46","v":0},"+","Plumbing",{"$f":"TotalPlumbing*G46","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K46","v":0},{"$f":"CostBreakdownSummary!L46","v":0},{"$f":"CostBreakdownSummary!M46","v":0},null,0,0]
[null,{"$f":"IF(D47=\"+\",TotalHeating,0)","v":0},{"$f":"CostBreakdownSummary!C47","v":0},"+","Heating",{"$f":"TotalHeating*G47","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K47","v":0},{"$f":"CostBreakdownSummary!L47","v":0},{"$f":"CostBreakdownSummary!M47","v":0},null,0,0]
[null,{"$f":"IF(D48=\"+\",TotalAirCond,0)","v":0},{"$f":"CostBreakdownSummary!C48","v":0},"+","Air Conditioning",{"$f":"TotalAirCond*G48","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K48","v":0},{"$f":"CostBreakdownSummary!L48","v":0},{"$f":"CostBreakdownSummary!M48","v":0},null,0,0]
[null,{"$f":"IF(D49=\"+\",TotalElectrical,0)","v":0},{"$f":"CostBreakdownSummary!C49","v":0},"+","Electrical",{"$f":"TotalElectrical*G49","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K49","v":0},{"$f":"CostBreakdownSummary!L49","v":0},{"$f":"CostBreakdownSummary!M49","v":0},null,0,0]
[null,{"$f":"IF(D50=\"+\",TotalLightAllow,0)","v":0},{"$f":"CostBreakdownSummary!C50","v":0},null,"Light Fixture Allowance",{"$f":"TotalLightAllow*G50","v":0},1,null,0,{"$f":"CostBreakdownSummary!K50","v":0},{"$f":"CostBreakdownSummary!L50","v":0},{"$f":"CostBreakdownSummary!M50","v":0},null,0,0]
[null,{"$f":"IF(D51=\"+\",TotalRoof,0)","v":4224.1931249999998},{"$f":"CostBreakdownSummary!C51","v":0},"+","Roofing",{"$f":"TotalRoof*G51","v":4789.7374125158431},1.1338822053596544,null,0.52140900357863518,{"$f":"CostBreakdownSummary!K51","v":0},{"$f":"CostBreakdownSummary!L51","v":0},{"$f":"CostBreakdownSummary!M51","v":0},null,0,4789.7374125158431]
[null,{"$f":"IF(D52=\"+\",TotalInsulation,0)","v":0},{"$f":"CostBreakdownSummary!C52","v":0},"+","Insulation",{"$f":"TotalInsulation*G52","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K52","v":0},{"$f":"CostBreakdownSummary!L52","v":0},{"$f":"CostBreakdownSummary!M52","v":0},null,0,0]
[null,{"$f":"IF(D53=\"+\",TotalDryWall,0)","v":0},{"$f":"CostBreakdownSummary!C53","v":0},"+","Drywall",{"$f":"TotalDryWall*G53","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K53","v":0},{"$f":"CostBreakdownSummary!L53","v":0},{"$f":"CostBreakdownSummary!M53","v":0},null,0,0]
[null,{"$f":"IF(D54=\"+\",TotalFinishCar,0)","v":0},{"$f":"CostBreakdownSummary!C54","v":0},"+","Finish Carpentry",{"$f":"TotalFinishCar*G54","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K54","v":0},{"$f":"CostBreakdownSummary!L54","v":0},{"$f":"CostBreakdownSummary!M54","v":0},null,0,0]
[null,{"$f":"IF(D55=\"+\",TotalFinishLabor,0)","v":0},{"$f":"CostBreakdownSummary!C55","v":0},"+","Finish Carpentry Labor",{"$f":"TotalFinishLabor*G55","v":0},{"$f":"IF(AND(D55=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1.1338822053596544},null,{"$f":"F55/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K55","v":0},{"$f":"CostBreakdownSummary!L55","v":0},{"$f":"CostBreakdownSummary!M55","v":0},null,0,0]
[null,{"$f":"IF(D56=\"+\",TotalPainting,0)","v":0},{"$f":"CostBreakdownSummary!C56","v":0},"+","Painting",{"$f":"TotalPainting*G56","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K56","v":0},{"$f":"CostBreakdownSummary!L56","v":0},{"$f":"CostBreakdownSummary!M56","v":0},null,0,0]
[null,{"$f":"IF(D57=\"+\",TotalTileMarble,0)","v":0},{"$f":"CostBreakdownSummary!C57","v":0},"+","Tile/Marble",{"$f":"TotalTileMarble*G57","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K57","v":0},{"$f":"CostBreakdownSummary!L57","v":0},{"$f":"CostBreakdownSummary!M57","v":0},null,0,0]
[null,{"$f":"IF(D58=\"+\",TotalFireplace,0)","v":0},{"$f":"CostBreakdownSummary!C58","v":0},null,"Fireplace Allowance",{"$f":"TotalFireplace*G58","v":0},1,null,0,{"$f":"CostBreakdownSummary!K58","v":0},{"$f":"CostBreakdownSummary!L58","v":0},{"$f":"CostBreakdownSummary!M58","v":0},null,0,0]
[null,{"$f":"IF(D59=\"+\",TotalFloorCover,0)","v":0},{"$f":"CostBreakdownSummary!C59","v":0},null,"Floor Coverings",{"$f":"TotalFloorCover*G59","v":0},1,null,0,{"$f":"CostBreakdownSummary!K59","v":0},{"$f":"CostBreakdownSummary!L59","v":0},{"$f":"CostBreakdownSummary!M59","v":0},null,0,0]
[null,{"$f":"IF(D60=\"+\",TotalCabinet,0)","v":0},{"$f":"CostBreakdownSummary!C60","v":0},null,"Cabinets",{"$f":"TotalCabinet*G60","v":0},1,null,0,{"$f":"CostBreakdownSummary!K60","v":0},{"$f":"CostBreakdownSummary!L60","v":0},{"$f":"CostBreakdownSummary!M60","v":0},null,0,0]
[null,{"$f":"IF(D61=\"+\",TotalCountertop,0)","v":0},{"$f":"CostBreakdownSummary!C61","v":0},null,"Countertops",{"$f":"TotalCountertop*G61","v":0},1,null,0,{"$f":"CostBreakdownSummary!K61","v":0},{"$f":"CostBreakdownSummary!L61","v":0},{"$f":"CostBreakdownSummary!M61","v":0},null,0,0]
[null,{"$f":"IF(D62=\"+\",TotalAppliance,0)","v":0},{"$f":"CostBreakdownSummary!C62","v":0},"+","Appliances",{"$f":"TotalAppliance*G62","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K62","v":0},{"$f":"CostBreakdownSummary!L62","v":0},{"$f":"CostBreakdownSummary!M62","v":0},null,0,0]
[null,{"$f":"IF(D63=\"+\",TotalHdwMirror,0)","v":0},{"$f":"CostBreakdownSummary!C63","v":0},"+","Hardware & Mirrors",{"$f":"TotalHdwMirror*G63","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K63","v":0},{"$f":"CostBreakdownSummary!L63","v":0},{"$f":"CostBreakdownSummary!M63","v":0},null,0,0]
[null,{"$f":"IF(D64=\"+\",TotalSidingLump,0)","v":0},{"$f":"CostBreakdownSummary!C64","v":0},"+","Siding",{"$f":"TotalSidingLump*G64","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K64","v":0},{"$f":"CostBreakdownSummary!L64","v":0},{"$f":"CostBreakdownSummary!M64","v":0},null,0,0]
[null,{"$f":"IF(D65=\"+\",TotalAlumVinyl,0)","v":0},{"$f":"CostBreakdownSummary!C65","v":0},"+","Vinyl / Alum. Siding",{"$f":"TotalAlumVinyl*G65","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K65","v":0},{"$f":"CostBreakdownSummary!L65","v":0},{"$f":"CostBreakdownSummary!M65","v":0},null,0,0]
[null,{"$f":"IF(D66=\"+\",TotalWoodSiding,0)","v":0},{"$f":"CostBreakdownSummary!C66","v":0},"+","Wood Siding",{"$f":"TotalWoodSiding*G66","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K66","v":0},{"$f":"CostBreakdownSummary!L66","v":0},{"$f":"CostBreakdownSummary!M66","v":0},null,0,0]
[null,{"$f":"IF(D67=\"+\",TotalBrickSiding,0)","v":0},{"$f":"CostBreakdownSummary!C67","v":0},"+","Brick",{"$f":"TotalBrickSiding*G67","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K67","v":0},{"$f":"CostBreakdownSummary!L67","v":0},{"$f":"CostBreakdownSummary!M67","v":0},null,0,0]
[null,{"$f":"IF(D68=\"+\",TotalStuccoSiding,0)","v":0},{"$f":"CostBreakdownSummary!C68","v":0},"+","Stucco",{"$f":"TotalStuccoSiding*G68","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K68","v":0},{"$f":"CostBreakdownSummary!L68","v":0},{"$f":"CostBreakdownSummary!M68","v":0},null,0,0]
[null,{"$f":"IF(D69=\"+\",TotalStoneSiding,0)","v":0},{"$f":"CostBreakdownSummary!C69","v":0},"+","Stone",{"$f":"TotalStoneSiding*G69","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K69","v":0},{"$f":"CostBreakdownSummary!L69","v":0},{"$f":"CostBreakdownSummary!M69","v":0},null,0,0]
[null,{"$f":"IF(D70=\"+\",TotalOtherSiding,0)","v":0},{"$f":"CostBreakdownSummary!C70","v":0},"+","Other",{"$f":"TotalOtherSiding*G70","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K70","v":0},{"$f":"CostBreakdownSummary!L70","v":0},{"$f":"CostBreakdownSummary!M70","v":0},null,0,0]
[null,{"$f":"IF(D71=\"+\",TotalSoffitFascia,0)","v":0},{"$f":"CostBreakdownSummary!C71","v":0},"+","Soffit & Fascia",{"$f":"TotalSoffitFascia*G71","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K71","v":0},{"$f":"CostBreakdownSummary!L71","v":0},{"$f":"CostBreakdownSummary!M71","v":0},null,0,0]
[null,{"$f":"IF(D72=\"+\",TotalGutter,0)","v":0},{"$f":"CostBreakdownSummary!C72","v":0},"+","Gutter",{"$f":"TotalGutter*G72","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K72","v":0},{"$f":"CostBreakdownSummary!L72","v":0},{"$f":"CostBreakdownSummary!M72","v":0},null,0,0]
[null,{"$f":"IF(D73=\"+\",TotalDeck,0)","v":0},{"$f":"CostBreakdownSummary!C73","v":0},"+","Deck",{"$f":"TotalDeck*G73","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K73","v":0},{"$f":"CostBreakdownSummary!L73","v":0},{"$f":"CostBreakdownSummary!M73","v":0},null,0,0]
[null,{"$f":"IF(D74=\"+\",TotalRailing,0)","v":0},{"$f":"CostBreakdownSummary!C74","v":0},"+","Exterior Railing",{"$f":"TotalRailing*G74","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K74","v":0},{"$f":"CostBreakdownSummary!L74","v":0},{"$f":"CostBreakdownSummary!M74","v":0},null,0,0]
[null,{"$f":"IF(D75=\"+\",TotalPlaster,0)","v":0},{"$f":"CostBreakdownSummary!C75","v":0},"+","Foundation Plaster",{"$f":"TotalPlaster*G75","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K75","v":0},{"$f":"CostBreakdownSummary!L75","v":0},{"$f":"CostBreakdownSummary!M75","v":0},null,0,0]
[null,{"$f":"IF(D76=\"+\",TotalCleanup,0)","v":0},{"$f":"CostBreakdownSummary!C76","v":0},"+","Clean-up",{"$f":"TotalCleanup*G76","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K76","v":0},{"$f":"CostBreakdownSummary!L76","v":0},{"$f":"CostBreakdownSummary!M76","v":0},null,0,0]
[null,{"$f":"IF(D77=\"+\",TotalLandscaping,0)","v":0},{"$f":"CostBreakdownSummary!C77","v":0},"+","Landscaping",{"$f":"TotalLandscaping*G77","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K77","v":0},{"$f":"CostBreakdownSummary!L77","v":0},{"$f":"CostBreakdownSummary!M77","v":0},null,0,0]
[null,{"$f":"IF(D78=\"+\",TotalCustom5,0)","v":0},{"$f":"CostBreakdownSummary!C78","v":0},"+",{"$f":"LEFT(Custom5Name,LEN(Custom5Name)-6)","v":"Custom 5 "},{"$f":"TotalCustom5*G78","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K78","v":0},{"$f":"CostBreakdownSummary!L78","v":0},{"$f":"CostBreakdownSummary!M78","v":0},null,0,0]
[null,{"$f":"IF(D79=\"+\",TotalCustom6,0)","v":0},{"$f":"CostBreakdownSummary!C79","v":0},"+",{"$f":"LEFT(Custom6Name,LEN(Custom6Name)-6)","v":"Custom 6 "},{"$f":"TotalCustom6*G79","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K79","v":0},{"$f":"CostBreakdownSummary!L79","v":0},{"$f":"CostBreakdownSummary!M79","v":0},null,0,0]
[null,{"$f":"IF(D80=\"+\",TotalCustom7,0)","v":0},{"$f":"CostBreakdownSummary!C80","v":0},"+",{"$f":"LEFT(Custom7Name,LEN(Custom7Name)-6)","v":"Custom 7 "},{"$f":"TotalCustom7*G80","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K80","v":0},{"$f":"CostBreakdownSummary!L80","v":0},{"$f":"CostBreakdownSummary!M80","v":0},null,0,0]
[null,{"$f":"IF(D81=\"+\",TotalCustom8,0)","v":0},{"$f":"CostBreakdownSummary!C81","v":0},"+",{"$f":"LEFT(Custom8Name,LEN(Custom8Name)-6)","v":"Custom 8 "},{"$f":"TotalCustom8*G81","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K81","v":0},{"$f":"CostBreakdownSummary!L81","v":0},{"$f":"CostBreakdownSummary!M81","v":0},null,0,0]
[null,{"$f":"IF(D82=\"+\",TotalZCustom9,0)","v":0},{"$f":"CostBreakdownSummary!C82","v":0},"+",{"$f":"LEFT(Custom9Name,LEN(Custom9Name)-6)","v":"Custom 9 "},{"$f":"TotalZCustom9*G82","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K82","v":0},{"$f":"CostBreakdownSummary!L82","v":0},{"$f":"CostBreakdownSummary!M82","v":0},null,0,0]
[null,{"$f":"IF(D83=\"+\",TotalCustom10,0)","v":0},{"$f":"CostBreakdownSummary!C83","v":0},"+",{"$f":"LEFT(Custom10Name,LEN(Custom10Name)-6)","v":"Custom 10 "},{"$f":"TotalCustom10*G83","v":0},{"$f":"IF(AND(D83=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1.1338822053596544},null,{"$f":"F83/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K83","v":0},{"$f":"CostBreakdownSummary!L83","v":0},{"$f":"CostBreakdownSummary!M83","v":0},null,0,0]
[null,{"$f":"IF(D84=\"+\",TotalZCustom11,0)","v":0},{"$f":"CostBreakdownSummary!C84","v":0},"+",{"$f":"LEFT(Custom11Name,LEN(Custom11Name)-6)","v":"Custom 11 "},{"$f":"TotalZCustom11*G84","v":0},{"$f":"IF(AND(D84=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1.1338822053596544},null,{"$f":"F84/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K84","v":0},{"$f":"CostBreakdownSummary!L84","v":0},{"$f":"CostBreakdownSummary!M84","v":0},null,0,0]
[null,{"$f":"IF(D85=\"+\",TotalZCustom12,0)","v":0},{"$f":"CostBreakdownSummary!C85","v":0},"+",{"$f":"LEFT(Custom12Name,LEN(Custom12Name)-6)","v":"Custom 12 "},{"$f":"TotalZCustom12*G85","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K85","v":0},{"$f":"CostBreakdownSummary!L85","v":0},{"$f":"CostBreakdownSummary!M85","v":0},null,0,0]
[null,{"$f":"IF(D86=\"+\",TotalZCustom13,0)","v":0},{"$f":"CostBreakdownSummary!C86","v":0},"+",{"$f":"LEFT(Custom13Name,LEN(Custom13Name)-6)","v":"Custom 13 "},{"$f":"TotalZCustom13*G86","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K86","v":0},{"$f":"CostBreakdownSummary!L86","v":0},{"$f":"CostBreakdownSummary!M86","v":0},null,0,0]
[null,{"$f":"IF(D87=\"+\",TotalZCustom14,0)","v":0},{"$f":"CostBreakdownSummary!C87","v":0},"+",{"$f":"LEFT(Custom14Name,LEN(Custom14Name)-6)","v":"Custom 14 "},{"$f":"TotalZCustom14*G87","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K87","v":0},{"$f":"CostBreakdownSummary!L87","v":0},{"$f":"CostBreakdownSummary!M87","v":0},null,0,0]
[null,{"$f":"IF(D88=\"+\",TotalZCustom15,0)","v":0},{"$f":"CostBreakdownSummary!C88","v":0},"+",{"$f":"LEFT(Custom15Name,LEN(Custom15Name)-6)","v":"Custom 15 "},{"$f":"TotalZCustom15*G88","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K88","v":0},{"$f":"CostBreakdownSummary!L88","v":0},{"$f":"CostBreakdownSummary!M88","v":0},null,0,0]
[null,{"$f":"IF(D89=\"+\",TotalZCustom16,0)","v":0},{"$f":"CostBreakdownSummary!C89","v":0},"+",{"$f":"LEFT(Custom16Name,LEN(Custom16Name)-6)","v":"Custom 16 "},{"$f":"TotalZCustom16*G89","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K89","v":0},{"$f":"CostBreakdownSummary!L89","v":0},{"$f":"CostBreakdownSummary!M89","v":0},null,0,0]
[null,{"$f":"IF(D90=\"+\",TotalZCustom17,0)","v":0},{"$f":"CostBreakdownSummary!C90","v":0},"+",{"$f":"LEFT(Custom17Name,LEN(Custom17Name)-6)","v":"Custom 17 "},{"$f":"TotalZCustom17*G90","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K90","v":0},{"$f":"CostBreakdownSummary!L90","v":0},{"$f":"CostBreakdownSummary!M90","v":0},null,0,0]
[null,{"$f":"IF(D91=\"+\",TotalZCustom18,0)","v":0},{"$f":"CostBreakdownSummary!C91","v":0},"+",{"$f":"LEFT(Custom18Name,LEN(Custom18Name)-6)","v":"Custom 18 "},{"$f":"TotalZCustom18*G91","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K91","v":0},{"$f":"CostBreakdownSummary!L91","v":0},{"$f":"CostBreakdownSummary!M91","v":0},null,0,0]
[null,{"$f":"IF(D92=\"+\",TotalZCustom19,0)","v":0},{"$f":"CostBreakdownSummary!C92","v":0},"+",{"$f":"LEFT(Custom19Name,LEN(Custom19Name)-6)","v":"Custom 19 "},{"$f":"TotalZCustom19*G92","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K92","v":0},{"$f":"CostBreakdownSummary!L92","v":0},{"$f":"CostBreakdownSummary!M92","v":0},null,0,0]
[null,{"$f":"IF(D93=\"+\",TotalZCustom20,0)","v":0},{"$f":"CostBreakdownSummary!C93","v":0},"+",{"$f":"LEFT(Custom20Name,LEN(Custom20Name)-6)","v":"Custom 20 "},{"$f":"TotalZCustom20*G93","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K93","v":0},{"$f":"CostBreakdownSummary!L93","v":0},{"$f":"CostBreakdownSummary!M93","v":0},null,{"$f":"SUM(J93:M93)","v":0},{"$f":"F93-N93","v":0}]
[null,{"$f":"IF(D94=\"+\",TotalCustom21,0)","v":0},{"$f":"CostBreakdownSummary!C94","v":0},"+",{"$f":"LEFT(Custom21Name,LEN(Custom21Name)-6)","v":"Custom 21 "},{"$f":"TotalCustom21*G94","v":0},{"$f":"IF(AND(D94=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1.1338822053596544},null,{"$f":"F94/(IF(TotalSalesPrice=0,1,TotalSalesPrice))","v":0},{"$f":"CostBreakdownSummary!K94","v":0},{"$f":"CostBreakdownSummary!L94","v":0},{"$f":"CostBreakdownSummary!M94","v":0},null,{"$f":"SUM(J94:M94)","v":0},{"$f":"F94-N94","v":0}]
[null,{"$f":"IF(D95=\"+\",TotalCustom22,0)","v":0},{"$f":"CostBreakdownSummary!C95","v":0},"+",{"$f":"LEFT(Custom22Name,LEN(Custom22Name)-6)","v":"Custom 22 "},{"$f":"TotalCustom22*G95","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K95","v":0},{"$f":"CostBreakdownSummary!L95","v":0},{"$f":"CostBreakdownSummary!M95","v":0},null,0,0]
[null,{"$f":"IF(D96=\"+\",TotalCustom23,0)","v":0},{"$f":"CostBreakdownSummary!C96","v":0},"+",{"$f":"LEFT(Custom23Name,LEN(Custom23Name)-6)","v":"Custom 23 "},{"$f":"TotalCustom23*G96","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K96","v":0},{"$f":"CostBreakdownSummary!L96","v":0},{"$f":"CostBreakdownSummary!M96","v":0},null,0,0]
[null,{"$f":"IF(D97=\"+\",TotalCustom24,0)","v":0},{"$f":"CostBreakdownSummary!C97","v":0},"+",{"$f":"LEFT(Custom24Name,LEN(Custom24Name)-6)","v":"Custom 24 "},{"$f":"TotalCustom24*G97","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K97","v":0},{"$f":"CostBreakdownSummary!L97","v":0},{"$f":"CostBreakdownSummary!M97","v":0},null,0,0]
[null,{"$f":"IF(D98=\"+\",TotalCustom25,0)","v":0},{"$f":"CostBreakdownSummary!C98","v":0},"+",{"$f":"LEFT(Custom25Name,LEN(Custom25Name)-6)","v":"Custom 25 "},{"$f":"TotalCustom25*G98","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K98","v":0},{"$f":"CostBreakdownSummary!L98","v":0},{"$f":"CostBreakdownSummary!M98","v":0},null,0,0]
[null,{"$f":"IF(D99=\"+\",TotalCustom26,0)","v":0},{"$f":"CostBreakdownSummary!C99","v":0},"+",{"$f":"LEFT(Custom26Name,LEN(Custom26Name)-6)","v":"Custom 26 "},{"$f":"TotalCustom26*G99","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K99","v":0},{"$f":"CostBreakdownSummary!L99","v":0},{"$f":"CostBreakdownSummary!M99","v":0},null,0,0]
[null,{"$f":"IF(D100=\"+\",TotalCustom27,0)","v":0},{"$f":"CostBreakdownSummary!C100","v":0},"+",{"$f":"LEFT(Custom27Name,LEN(Custom27Name)-6)","v":"Custom 27 "},{"$f":"TotalCustom27*G100","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K100","v":0},{"$f":"CostBreakdownSummary!L100","v":0},{"$f":"CostBreakdownSummary!M100","v":0},null,0,0]
[null,{"$f":"IF(D101=\"+\",TotalCustom28,0)","v":0},{"$f":"CostBreakdownSummary!C101","v":0},"+",{"$f":"LEFT(Custom28Name,LEN(Custom28Name)-6)","v":"Custom 28 "},{"$f":"TotalCustom28*G101","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K101","v":0},{"$f":"CostBreakdownSummary!L101","v":0},{"$f":"CostBreakdownSummary!M101","v":0},null,0,0]
[null,{"$f":"IF(D102=\"+\",TotalCustom29,0)","v":0},{"$f":"CostBreakdownSummary!C102","v":0},"+",{"$f":"LEFT(Custom29Name,LEN(Custom29Name)-6)","v":"Custom 29 "},{"$f":"TotalCustom29*G102","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K102","v":0},{"$f":"CostBreakdownSummary!L102","v":0},{"$f":"CostBreakdownSummary!M102","v":0},null,0,0]
[null,{"$f":"IF(D103=\"+\",TotalCustom30,0)","v":0},{"$f":"CostBreakdownSummary!C103","v":0},"+",{"$f":"LEFT(Custom30Name,LEN(Custom30Name)-6)","v":"Custom 30 "},{"$f":"TotalCustom30*G103","v":0},1.1338822053596544,null,0,{"$f":"CostBreakdownSummary!K103","v":0},{"$f":"CostBreakdownSummary!L103","v":0},{"$f":"CostBreakdownSummary!M103","v":0},null,0,0]
[]
[null,null,null,null,"Subtotal of Hard Costs:",{"$f":"SUM(F29:F104)","v":7685.9690728282103},null,{"$f":"SUM(H29:H104)","v":0},0.83669168696548213,{"$f":"SUM(J29:J104)","v":550},1854,400,0,2804,4881.9690728282103]
[]
[null,null,null,null,"Tot. Hard Costs & Proj. OH",{"$f":"F105+F26","v":8539.3617288795231},null,{"$f":"H105+H26","v":0},0.92959168880907339,{"$f":"J105+J26","v":550},1854,400,0,2804,5735.3617288795231]
[]
[null,{"$f":"IF(D109=\"+\",CompanyOH,0)","v":690.79793165725903},null,"+","Company Overhead (G&A)",{"$f":"CompanyOH*G109","v":783.28348156367406},{"$f":"IF(AND(D109=\"+\",$R$1<>0),(1+($S$1/$R$1)),1)","v":1.1338822053596544},null,8.5267943619313946E-2,{"$f":"CostBreakdownSummary!K109","v":0},{"$f":"CostBreakdownSummary!L109","v":0},{"$f":"CostBreakdownSummary!M109","v":0},null,{"$f":"SUM(J109:K109)","v":0},{"$f":"F109-N109","v":783.28348156367406}]
[null,null,null,null,"Builder's Margin",{"$f":"Profit-S1","v":-136.50258542842619},null,null,-1.4859619833889549E-2,{"$f":"CostBreakdownSummary!K110","v":0},{"$f":"CostBreakdownSummary!L110","v":0},{"$f":"CostBreakdownSummary!M110","v":0},null,{"$f":"SUM(J110:K110)","v":0},{"$f":"F110-N110","v":-136.50258542842619}]
[null,{"$f":"SUM(B11:B109)","v":7469.2525566572594},null,null,"Total Sales Price:",{"$f":"F107+F109+F110","v":9186.1426250147706},null,null,null,null,null,null,null,null,{"$f":"SUM(O109:O110,O107)","v":6382.1426250147706}]

{"sheet":"ExecutiveSummary","index":4,"n_rows":111,"n_cols":6,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Executive Summary"]
[null,null,null,null,{"$f":"EstimateDate","v":"2008-07-11"}]
[null,null,null,"Customer's Names:",{"$f":"TEXT(CustomerName1,\"\")","v":""}]
[null,null,null,null,{"$f":"TEXT(CustomerName2,\"\")","v":""}]
[null,null,null,"Lot ID, Subdivision: ",{"$f":"TEXT(ProjectLotNumber,\"\") & \" ,  \" & TEXT(ProjectSubdivision,\"\")","v":" ,  "}]
[]
[null,null,null,"Total Sales Price: "]
[null,null,null,{"$f":"TotalSalesPrice","v":9186.1425093199196}]
[null,null,null,null,{"$f":"CostBreakdownSummary!M8","v":""}]
[null,null,"Code","Detail Sheets","Notes","Est. Cost or Bid"]
[null,"Lot!A1",{"$f":"CostBreakdownSummary!C12","v":1000},"Lot",null,{"$f":"TotalLot","v":0}]
[null,"Permit!A1",{"$f":"CostBreakdownSummary!C13","v":0},"Permit and Fees",null,{"$f":"TotalPermit","v":0}]
[null,"PlansEngineering!A1",{"$f":"CostBreakdownSummary!C14","v":0},"Architecture & Engineering",null,{"$f":"TotalArchEngineering","v":0}]
[null,"TemporaryUtilities!A1",{"$f":"CostBreakdownSummary!C15","v":0},"Temporary Utilities",null,{"$f":"TotalTempUtil","v":0}]
[null,"ConstructionLoan!A1",{"$f":"CostBreakdownSummary!C16","v":0},"Construction Loan ",null,{"$f":"TotalLoan","v":0}]
[null,"SupervisionProfitOHCont!E12",{"$f":"CostBreakdownSummary!C17","v":0},"Supervision",null,{"$f":"Supervision","v":129.52461218573606}]
[1,"SupervisionProfitOHCont!E23",{"$f":"CostBreakdownSummary!C18","v":0},"Contingency",null,{"$f":"Contingency","v":172.69948291431476}]
[2,"SupervisionProfitOHCont!E24",{"$f":"CostBreakdownSummary!C19","v":0},"Liability Insurance",null,{"$f":"LiabilityInsurance","v":0}]
[null,"SupervisionProfitOHCont!I23",{"$f":"CostBreakdownSummary!C20","v":0},"Real Estate Commission",null,{"$f":"RealEstateComm","v":551.16856095126195}]
[null,"Custom1Name",{"$f":"CostBreakdownSummary!C21","v":0},{"$f":"LEFT(Custom1Name,LEN(Custom1Name)-6)","v":"Custom 1 "},null,{"$f":"TotalCustom1","v":0}]
[null,"Custom2Name",{"$f":"CostBreakdownSummary!C22","v":0},{"$f":"LEFT(Custom2Name,LEN(Custom2Name)-6)","v":"Custom 2 "},null,{"$f":"TotalCustom2","v":0}]
[null,"Custom3Name",{"$f":"CostBreakdownSummary!C23","v":0},{"$f":"LEFT(Custom3Name,LEN(Custom3Name)-6)","v":"Custom 3 "},null,{"$f":"TotalCustom3","v":0}]
[null,"Custom4Name",{"$f":"CostBreakdownSummary!C24","v":0},{"$f":"LEFT(Custom4Name,LEN(Custom4Name)-6)","v":"Custom 4 "},null,{"$f":"TotalCustom4","v":0}]
[]
[null,null,null,"Subtotal - Project OH & Lot",null,{"$f":"SUM(F12:F25)","v":853.39265605131277}]
[]
[null,null,"Code","Detail Sheets","Notes","Est. Cost or Bid"]
[null,"Demolition!A1",{"$f":"CostBreakdownSummary!C29","v":0},"Demolition",null,{"$f":"TotalDemo","v":0}]
[null,"Earthwork!A1",{"$f":"CostBreakdownSummary!C30","v":0},"Earthwork",null,{"$f":"TotalEarthWork","v":0}]
[null,"Footings!A1",{"$f":"CostBreakdownSummary!C31","v":300},"Footings",null,{"$f":"TotalFooting","v":2554.2615000000001}]
[null,"Foundation!A1",{"$f":"CostBreakdownSummary!C32","v":0},"Foundation",null,{"$f":"TotalFoundation","v":0}]
[null,"CMUFoundation!A1",{"$f":"CostBreakdownSummary!C33","v":0},"CMU Foundation",null,{"$f":"TotalCMU","v":0}]
[null,"Flatwork!A1",{"$f":"CostBreakdownSummary!C34","v":0},"Concrete Flatwork",null,{"$f":"TotalFlatwork","v":0}]
[null,"TotalMiscSteel",{"$f":"CostBreakdownSummary!C35","v":0},"Miscellaneous Steel",null,{"$f":"TotalMiscSteel","v":0}]
[null,"WindowWell!A1",{"$f":"CostBreakdownSummary!C36","v":0},"Window Wells",null,{"$f":"TotalWindowWell","v":0}]
[null,"Damproofing!A1",{"$f":"CostBreakdownSummary!C37","v":0},"Damproofing",null,{"$f":"TotalDamp","v":0}]
[null,"UtilityLaterals!A1",{"$f":"CostBreakdownSummary!C38","v":0},"Utility Laterals",null,{"$f":"TotalUtilLat","v":0}]
[null,"SepticSystem!A1",{"$f":"CostBreakdownSummary!C39","v":0},"Septic System",null,{"$f":"TotalSeptic","v":0}]
[null,"PotableWaterWell!A1",{"$f":"CostBreakdownSummary!C40","v":0},"Potable Water Well Allow.",null,{"$f":"CostBreakdownSummary!F40","v":0}]
[null,"FramingMaterial!A1",{"$f":"CostBreakdownSummary!C41","v":0},"Framing Material",null,{"$f":"TotalFraming","v":0}]
[null,"FramingLabor!A1",{"$f":"CostBreakdownSummary!C42","v":0},"Framing Labor",null,{"$f":"TotalFramingLabor","v":0}]
[null,"EntryDoor!A1",{"$f":"CostBreakdownSummary!C43","v":0},"Entry Doors",null,{"$f":"TotalEntryDoor","v":0}]
[null,"GarageDoor!A1",{"$f":"CostBreakdownSummary!C44","v":0},"Garage Doors",null,{"$f":"TotalGarageDoor","v":0}]
[null,"Windows!A1",{"$f":"CostBreakdownSummary!C45","v":0},"Windows",null,{"$f":"TotalWindows","v":0}]
[null,"Plumbing!A1",{"$f":"CostBreakdownSummary!C46","v":0},"Plumbing",null,{"$f":"TotalPlumbing","v":0}]
[null,"Heating!A1",{"$f":"CostBreakdownSummary!C47","v":0},"Heating",null,{"$f":"TotalHeating","v":0}]
[null,"AirConditioning!A1",{"$f":"CostBreakdownSummary!C48","v":0},"Air Conditioning",null,{"$f":"TotalAirCond","v":0}]
[null,"Electrical!A1",{"$f":"CostBreakdownSummary!C49","v":0},"Electrical",null,{"$f":"TotalElectrical","v":0}]
[null,"LightFixtures!A1",{"$f":"CostBreakdownSummary!C50","v":0},"Light Fixture Allowance",null,{"$f":"TotalLightAllow","v":0}]
[null,"Roofing!A1",{"$f":"CostBreakdownSummary!C51","v":0},"Roofing",null,{"$f":"TotalRoof","v":4224.1931249999998}]
[null,"Insulation!A1",{"$f":"CostBreakdownSummary!C52","v":0},"Insulation",null,{"$f":"TotalInsulation","v":0}]
[null,"Drywall!A1",{"$f":"CostBreakdownSummary!C53","v":0},"Drywall",null,{"$f":"TotalDryWall","v":0}]
[null,"FinishCarpentry!A1",{"$f":"CostBreakdownSummary!C54","v":0},"Finish Carpentry",null,{"$f":"TotalFinishCar","v":0}]
[null,"FinishCarpentryLabor!A1",{"$f":"CostBreakdownSummary!C55","v":0},"Finish Carpentry Labor",null,{"$f":"TotalFinishLabor","v":0}]
[null,"Painting!A1",{"$f":"CostBreakdownSummary!C56","v":0},"Painting",null,{"$f":"TotalPainting","v":0}]
[null,"TileMarble!A1",{"$f":"CostBreakdownSummary!C57","v":0},"Tile/Marble",null,{"$f":"TotalTileMarble","v":0}]
[null,"Fireplace!A1",{"$f":"CostBreakdownSummary!C58","v":0},"Fireplace Allowance",null,{"$f":"TotalFireplace","v":0}]
[null,"FloorCoverings!A1",{"$f":"CostBreakdownSummary!C59","v":0},"Floor Coverings",null,{"$f":"TotalFloorCover","v":0}]
[null,"Cabinets!A1",{"$f":"CostBreakdownSummary!C60","v":0},"Cabinets",null,{"$f":"TotalCabinet","v":0}]
[null,"Countertops!A1",{"$f":"CostBreakdownSummary!C61","v":0},"Countertops",null,{"$f":"TotalCountertop","v":0}]
[null,"Appliances!A1",{"$f":"CostBreakdownSummary!C62","v":0},"Appliances",null,{"$f":"TotalAppliance","v":0}]
[null,"HardwareMirror!A1",{"$f":"CostBreakdownSummary!C63","v":0},"Hardware & Mirrors",null,{"$f":"TotalHdwMirror","v":0}]
[null,"Siding!A1",{"$f":"CostBreakdownSummary!C64","v":0},"Siding",null,{"$f":"TotalSidingLump","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C65","v":0},"Vinyl / Alum. Siding",null,{"$f":"TotalAlumVinyl","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C66","v":0},"Wood Siding",null,{"$f":"TotalWoodSiding","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C67","v":0},"Brick",null,{"$f":"TotalBrickSiding","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C68","v":0},"Stucco",null,{"$f":"TotalStuccoSiding","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C69","v":0},"Stone",null,{"$f":"TotalStoneSiding","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C70","v":0},"Other",null,{"$f":"TotalOtherSiding","v":0}]
[null,"SoffitFascia!A1",{"$f":"CostBreakdownSummary!C71","v":0},"Soffit & Fascia",null,{"$f":"TotalSoffitFascia","v":0}]
[null,"Gutter!A1",{"$f":"CostBreakdownSummary!C72","v":0},"Gutter",null,{"$f":"TotalGutter","v":0}]
[null,"Deck!A1",{"$f":"CostBreakdownSummary!C73","v":0},"Deck",null,{"$f":"TotalDeck","v":0}]
[null,"ExtRailing!A1",{"$f":"CostBreakdownSummary!C74","v":0},"Exterior Railing",null,{"$f":"TotalRailing","v":0}]
[null,"FDNPlaster!A1",{"$f":"CostBreakdownSummary!C75","v":0},"Foundation Plaster",null,{"$f":"TotalPlaster","v":0}]
[null,"Cleanup!A1",{"$f":"CostBreakdownSummary!C76","v":0},"Clean-up",null,{"$f":"TotalCleanup","v":0}]
[null,"Landscaping!A1",{"$f":"CostBreakdownSummary!C77","v":0},"Landscaping",null,{"$f":"TotalLandscaping","v":0}]
[null,"Custom5Name",{"$f":"CostBreakdownSummary!C78","v":0},{"$f":"LEFT(Custom5Name,LEN(Custom5Name)-6)","v":"Custom 5 "},null,{"$f":"TotalCustom5","v":0}]
[null,"Custom6Name",{"$f":"CostBreakdownSummary!C79","v":0},{"$f":"LEFT(Custom6Name,LEN(Custom6Name)-6)","v":"Custom 6 "},null,{"$f":"TotalCustom6","v":0}]
[null,"Custom7Name",{"$f":"CostBreakdownSummary!C80","v":0},{"$f":"LEFT(Custom7Name,LEN(Custom7Name)-6)","v":"Custom 7 "},null,{"$f":"TotalCustom7","v":0}]
[null,"Custom8Name",{"$f":"CostBreakdownSummary!C81","v":0},{"$f":"LEFT(Custom8Name,LEN(Custom8Name)-6)","v":"Custom 8 "},null,{"$f":"TotalCustom8","v":0}]
[null,"Custom9Name",{"$f":"CostBreakdownSummary!C82","v":0},{"$f":"LEFT(Custom9Name,LEN(Custom9Name)-6)","v":"Custom 9 "},null,{"$f":"TotalZCustom9","v":0}]
[null,"Custom10Name",{"$f":"CostBreakdownSummary!C83","v":0},{"$f":"LEFT(Custom10Name,LEN(Custom10Name)-6)","v":"Custom 10 "},null,{"$f":"TotalCustom10","v":0}]
[null,"Custom11Name",{"$f":"CostBreakdownSummary!C84","v":0},{"$f":"LEFT(Custom11Name,LEN(Custom11Name)-6)","v":"Custom 11 "},null,{"$f":"TotalZCustom11","v":0}]
[null,"Custom12Name",{"$f":"CostBreakdownSummary!C85","v":0},{"$f":"LEFT(Custom12Name,LEN(Custom12Name)-6)","v":"Custom 12 "},null,{"$f":"TotalZCustom12","v":0}]
[null,"Custom13Name",{"$f":"CostBreakdownSummary!C86","v":0},{"$f":"LEFT(Custom13Name,LEN(Custom13Name)-6)","v":"Custom 13 "},null,{"$f":"TotalZCustom13","v":0}]
[null,"Custom14Name",{"$f":"CostBreakdownSummary!C87","v":0},{"$f":"LEFT(Custom14Name,LEN(Custom14Name)-6)","v":"Custom 14 "},null,{"$f":"TotalZCustom14","v":0}]
[null,"Custom15Name",{"$f":"CostBreakdownSummary!C88","v":0},{"$f":"LEFT(Custom15Name,LEN(Custom15Name)-6)","v":"Custom 15 "},null,{"$f":"TotalZCustom15","v":0}]
[null,"Custom16Name",{"$f":"CostBreakdownSummary!C89","v":0},{"$f":"LEFT(Custom16Name,LEN(Custom16Name)-6)","v":"Custom 16 "},null,{"$f":"TotalZCustom16","v":0}]
[null,"Custom17Name",{"$f":"CostBreakdownSummary!C90","v":0},{"$f":"LEFT(Custom17Name,LEN(Custom17Name)-6)","v":"Custom 17 "},null,{"$f":"TotalZCustom17","v":0}]
[null,"Custom18Name",{"$f":"CostBreakdownSummary!C91","v":0},{"$f":"LEFT(Custom18Name,LEN(Custom18Name)-6)","v":"Custom 18 "},null,{"$f":"TotalZCustom18","v":0}]
[null,"Custom19Name",{"$f":"CostBreakdownSummary!C92","v":0},{"$f":"LEFT(Custom19Name,LEN(Custom19Name)-6)","v":"Custom 19 "},null,{"$f":"TotalZCustom19","v":0}]
[null,"Custom20Name",{"$f":"CostBreakdownSummary!C93","v":0},{"$f":"LEFT(Custom20Name,LEN(Custom20Name)-6)","v":"Custom 20 "},null,{"$f":"TotalZCustom20","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C94","v":0},{"$f":"LEFT(Custom21Name,LEN(Custom21Name)-6)","v":"Custom 21 "},null,{"$f":"TotalCustom21","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C95","v":0},{"$f":"LEFT(Custom22Name,LEN(Custom22Name)-6)","v":"Custom 22 "},null,{"$f":"TotalCustom22","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C96","v":0},{"$f":"LEFT(Custom23Name,LEN(Custom23Name)-6)","v":"Custom 23 "},null,{"$f":"TotalCustom23","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C97","v":0},{"$f":"LEFT(Custom24Name,LEN(Custom24Name)-6)","v":"Custom 24 "},null,{"$f":"TotalCustom24","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C98","v":0},{"$f":"LEFT(Custom25Name,LEN(Custom25Name)-6)","v":"Custom 25 "},null,{"$f":"TotalCustom25","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C99","v":0},{"$f":"LEFT(Custom26Name,LEN(Custom26Name)-6)","v":"Custom 26 "},null,{"$f":"TotalCustom26","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C100","v":0},{"$f":"LEFT(Custom27Name,LEN(Custom27Name)-6)","v":"Custom 27 "},null,{"$f":"TotalCustom27","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C101","v":0},{"$f":"LEFT(Custom28Name,LEN(Custom28Name)-6)","v":"Custom 28 "},null,{"$f":"TotalCustom28","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C102","v":0},{"$f":"LEFT(Custom29Name,LEN(Custom29Name)-6)","v":"Custom 29 "},null,{"$f":"TotalCustom29","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C103","v":0},{"$f":"LEFT(Custom30Name,LEN(Custom30Name)-6)","v":"Custom 30 "},null,{"$f":"TotalCustom30","v":0}]
[]
[null,null,null,null,null,{"$f":"SUM(F29:F104)","v":6778.4546250000003}]
[]
[null,null,{"$f":"IF(CostBreakdownSummary!C107=\"\",\"\",CostBreakdownSummary!C107)","v":""},"Tot. Hard Costs & Proj. OH",null,{"$f":"F105+F26","v":7631.8472810513131}]
[]
[null,"SupervisionProfitOHCont!E19",{"$f":"IF(CostBreakdownSummary!C109=\"\",\"\",CostBreakdownSummary!C109)","v":""},"Company Overhead (G&A)",null,{"$f":"CompanyOH","v":690.79793165725903}]
[null,"SupervisionProfitOHCont!E15",{"$f":"IF(CostBreakdownSummary!C110=\"\",\"\",CostBreakdownSummary!C110)","v":""},"Builder's Margin",null,{"$f":"Profit","v":863.49741457157381}]
[null,null,null,null,null,{"$f":"SUM(F109:F110,F107)","v":9186.1426272801455}]

{"sheet":"ChangeOrderSummary","index":5,"n_rows":101,"n_cols":10,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Change Order Summary"]
[null,null,null,{"$f":"EstimateDate","v":"2008-07-11"},null,null,null,null,null,"Instructions"]
[]
[null,null,"Code","Project Overhead & Lot","Est. Cost or Bid",1,2,3,null,"Total Change"]
[null,"Lot!A1",{"$f":"CostBreakdownSummary!C12","v":1000},"Lot",{"$f":"TotalLot","v":0},null,null,null,null,{"$f":"SUM(F6:I6)","v":0}]
[null,"Permit!A1",{"$f":"CostBreakdownSummary!C13","v":0},"Permit and Fees",{"$f":"TotalPermit","v":0},null,null,null,null,{"$f":"SUM(F7:I7)","v":0}]
[null,"PlansEngineering!A1",{"$f":"CostBreakdownSummary!C14","v":0},"Architecture & Engineering",{"$f":"TotalArchEngineering","v":0},null,null,null,null,0]
[null,"TemporaryUtilities!A1",{"$f":"CostBreakdownSummary!C15","v":0},"Temporary Utilities",{"$f":"TotalTempUtil","v":0},null,null,null,null,0]
[null,"ConstructionLoan!A1",{"$f":"CostBreakdownSummary!C16","v":0},"Construction Loan ",{"$f":"TotalLoan","v":0},null,null,null,null,0]
[null,"SupervisionProfitOHCont!E12",{"$f":"CostBreakdownSummary!C17","v":0},"Supervision",{"$f":"Supervision","v":129.52461218573606},null,null,null,null,0]
[null,"SupervisionProfitOHCont!E23",{"$f":"CostBreakdownSummary!C18","v":0},"Contingency",{"$f":"Contingency","v":172.69948291431476},null,null,null,null,{"$f":"SUM(F12:I12)","v":0}]
[null,"SupervisionProfitOHCont!F23",{"$f":"CostBreakdownSummary!C19","v":0},"Liability Insurance",{"$f":"LiabilityInsurance","v":0},null,null,null,null,{"$f":"SUM(F13:I13)","v":0}]
[null,"SupervisionProfitOHCont!I23",{"$f":"CostBreakdownSummary!C20","v":0},"Real Estate Commission",{"$f":"RealEstateComm","v":551.16856095126195},null,null,null,null,0]
[null,"Custom1Name",{"$f":"CostBreakdownSummary!C21","v":0},{"$f":"LEFT(Custom1Name,LEN(Custom1Name)-6)","v":"Custom 1 "},{"$f":"TotalCustom1","v":0},null,null,null,null,0]
[null,"Custom2Name",{"$f":"CostBreakdownSummary!C22","v":0},{"$f":"LEFT(Custom2Name,LEN(Custom2Name)-6)","v":"Custom 2 "},{"$f":"TotalCustom2","v":0},null,null,null,null,0]
[null,"Custom3Name",{"$f":"CostBreakdownSummary!C23","v":0},{"$f":"LEFT(Custom3Name,LEN(Custom3Name)-6)","v":"Custom 3 "},{"$f":"TotalCustom3","v":0},null,null,null,null,0]
[1,"Custom4Name",{"$f":"CostBreakdownSummary!C24","v":0},{"$f":"LEFT(Custom4Name,LEN(Custom4Name)-6)","v":"Custom 4 "},{"$f":"TotalCustom4","v":0},null,null,null,null,0]
[]
[null,null,null,"Project OH & Lot Changes: ",{"$f":"SUM(E6:E19)","v":853.39265605131277},{"$f":"SUM(F6:F18)","v":0},{"$f":"SUM(G6:G18)","v":0},{"$f":"SUM(H6:H18)","v":0},null,{"$f":"SUM(J6:J19)","v":0}]
[]
[null,null,"Code","Hard Costs","Est. Cost or Bid",1,2,3,null,"Total Change"]
[null,"Demolition!A1",{"$f":"CostBreakdownSummary!C29","v":0},"Demolition",{"$f":"TotalDemo","v":0},null,null,null,null,{"$f":"SUM(F23:I23)","v":0}]
[null,"Earthwork!A1",{"$f":"CostBreakdownSummary!C30","v":0},"Earthwork",{"$f":"TotalEarthWork","v":0},null,null,null,null,{"$f":"SUM(F24:I24)","v":0}]
[null,"Footings!A1",{"$f":"CostBreakdownSummary!C31","v":300},"Footings",{"$f":"TotalFooting","v":2554.2615000000001},null,null,null,null,0]
[null,"Foundation!A1",{"$f":"CostBreakdownSummary!C32","v":0},"Foundation",{"$f":"TotalFoundation","v":0},null,null,null,null,0]
[null,"CMUFoundation!A1",{"$f":"CostBreakdownSummary!C33","v":0},"CMU Foundation",{"$f":"TotalCMU","v":0},null,null,null,null,0]
[null,"Flatwork!A1",{"$f":"CostBreakdownSummary!C34","v":0},"Concrete Flatwork",{"$f":"TotalFlatwork","v":0},null,null,null,null,0]
[null,"TotalMiscSteel",{"$f":"CostBreakdownSummary!C35","v":0},"Miscellaneous Steel",{"$f":"TotalMiscSteel","v":0},null,null,null,null,0]
[null,"WindowWell!A1",{"$f":"CostBreakdownSummary!C36","v":0},"Window Wells",{"$f":"TotalWindowWell","v":0},null,null,null,null,0]
[null,"Damproofing!A1",{"$f":"CostBreakdownSummary!C37","v":0},"Damproofing",{"$f":"TotalDamp","v":0},null,null,null,null,0]
[null,"UtilityLaterals!A1",{"$f":"CostBreakdownSummary!C38","v":0},"Utility Laterals",{"$f":"TotalUtilLat","v":0},null,null,null,null,0]
[null,"SepticSystem!A1",{"$f":"CostBreakdownSummary!C39","v":0},"Septic System",{"$f":"TotalSeptic","v":0},null,null,null,null,0]
[null,"PotableWaterWell!A1",{"$f":"CostBreakdownSummary!C40","v":0},"Potable Water Well Allow.",{"$f":"TotalWell","v":0},null,null,null,null,0]
[null,"FramingMaterial!A1",{"$f":"CostBreakdownSummary!C41","v":0},"Framing Material",{"$f":"TotalFraming","v":0},null,null,null,null,0]
[null,"FramingLabor!A1",{"$f":"CostBreakdownSummary!C42","v":0},"Framing Labor",{"$f":"TotalFramingLabor","v":0},null,null,null,null,0]
[null,"EntryDoor!A1",{"$f":"CostBreakdownSummary!C43","v":0},"Entry Doors",{"$f":"TotalEntryDoor","v":0},null,null,null,null,0]
[null,"GarageDoor!A1",{"$f":"CostBreakdownSummary!C44","v":0},"Garage Doors",{"$f":"TotalGarageDoor","v":0},null,null,null,null,0]
[null,"Windows!A1",{"$f":"CostBreakdownSummary!C45","v":0},"Windows",{"$f":"TotalWindows","v":0},null,null,null,null,0]
[null,"Plumbing!A1",{"$f":"CostBreakdownSummary!C46","v":0},"Plumbing",{"$f":"TotalPlumbing","v":0},null,null,null,null,0]
[null,"Heating!A1",{"$f":"CostBreakdownSummary!C47","v":0},"Heating",{"$f":"TotalHeating","v":0},null,null,null,null,0]
[null,"AirConditioning!A1",{"$f":"CostBreakdownSummary!C48","v":0},"Air Conditioning",{"$f":"TotalAirCond","v":0},null,null,null,null,0]
[null,"Electrical!A1",{"$f":"CostBreakdownSummary!C49","v":0},"Electrical",{"$f":"TotalElectrical","v":0},null,null,null,null,0]
[null,"LightFixtures!A1",{"$f":"CostBreakdownSummary!C50","v":0},"Light Fixture Allowance",{"$f":"TotalLightAllow","v":0},null,null,null,null,0]
[null,"Roofing!A1",{"$f":"CostBreakdownSummary!C51","v":0},"Roofing",{"$f":"TotalRoof","v":4224.1931249999998},null,null,null,null,0]
[null,"Insulation!A1",{"$f":"CostBreakdownSummary!C52","v":0},"Insulation",{"$f":"TotalInsulation","v":0},null,null,null,null,0]
[null,"Drywall!A1",{"$f":"CostBreakdownSummary!C53","v":0},"Drywall",{"$f":"TotalDryWall","v":0},null,null,null,null,0]
[null,"FinishCarpentry!A1",{"$f":"CostBreakdownSummary!C54","v":0},"Finish Carpentry",{"$f":"TotalFinishCar","v":0},null,null,null,null,0]
[null,"FinishCarpentryLabor!A1",{"$f":"CostBreakdownSummary!C55","v":0},"Finish Carpentry Labor",{"$f":"TotalFinishLabor","v":0},null,null,null,null,{"$f":"SUM(F49:I49)","v":0}]
[null,"Painting!A1",{"$f":"CostBreakdownSummary!C56","v":0},"Painting",{"$f":"TotalPainting","v":0},null,null,null,null,0]
[null,"TileMarble!A1",{"$f":"CostBreakdownSummary!C57","v":0},"Tile/Marble",{"$f":"TotalTileMarble","v":0},null,null,null,null,0]
[null,"Fireplace!A1",{"$f":"CostBreakdownSummary!C58","v":0},"Fireplace Allowance",{"$f":"TotalFireplace","v":0},null,null,null,null,0]
[null,"FloorCoverings!A1",{"$f":"CostBreakdownSummary!C59","v":0},"Floor Coverings",{"$f":"TotalFloorCover","v":0},null,null,null,null,0]
[null,"Cabinets!A1",{"$f":"CostBreakdownSummary!C60","v":0},"Cabinets",{"$f":"TotalCabinet","v":0},null,null,null,null,0]
[null,"Countertops!A1",{"$f":"CostBreakdownSummary!C61","v":0},"Countertops",{"$f":"TotalCountertop","v":0},null,null,null,null,0]
[null,"Appliances!A1",{"$f":"CostBreakdownSummary!C62","v":0},"Appliances",{"$f":"TotalAppliance","v":0},null,null,null,null,0]
[null,"HardwareMirror!A1",{"$f":"CostBreakdownSummary!C63","v":0},"Hardware & Mirrors",{"$f":"TotalHdwMirror","v":0},null,null,null,null,0]
[null,"Siding!A1",{"$f":"CostBreakdownSummary!C64","v":0},"Siding",{"$f":"TotalSidingLump","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C65","v":0},"Vinyl / Alum. Siding",{"$f":"TotalAlumVinyl","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C66","v":0},"Wood Siding",{"$f":"TotalWoodSiding","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C67","v":0},"Brick",{"$f":"TotalBrickSiding","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C68","v":0},"Stucco",{"$f":"TotalStuccoSiding","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C69","v":0},"Stone",{"$f":"TotalStoneSiding","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C70","v":0},"Other",{"$f":"TotalOtherSiding","v":0},null,null,null,null,0]
[null,"SoffitFascia!A1",{"$f":"CostBreakdownSummary!C71","v":0},"Soffit & Fascia",{"$f":"TotalSoffitFascia","v":0},null,null,null,null,0]
[null,"Gutter!A1",{"$f":"CostBreakdownSummary!C72","v":0},"Gutter",{"$f":"TotalGutter","v":0},null,null,null,null,0]
[null,"Deck!A1",{"$f":"CostBreakdownSummary!C73","v":0},"Deck",{"$f":"TotalDeck","v":0},null,null,null,null,0]
[null,"ExtRailing!A1",{"$f":"CostBreakdownSummary!C74","v":0},"Exterior Railing",{"$f":"TotalRailing","v":0},null,null,null,null,0]
[null,"FDNPlaster!A1",{"$f":"CostBreakdownSummary!C75","v":0},"Foundation Plaster",{"$f":"TotalPlaster","v":0},null,null,null,null,0]
[null,"Cleanup!A1",{"$f":"CostBreakdownSummary!C76","v":0},"Clean-up",{"$f":"TotalCleanup","v":0},null,null,null,null,0]
[null,"Landscaping!A1",{"$f":"CostBreakdownSummary!C77","v":0},"Landscaping",{"$f":"TotalLandscaping","v":0},null,null,null,null,0]
[null,"Custom5Name",{"$f":"CostBreakdownSummary!C78","v":0},{"$f":"LEFT(Custom5Name,LEN(Custom5Name)-6)","v":"Custom 5 "},{"$f":"TotalCustom5","v":0},null,null,null,null,0]
[null,"Custom6Name",{"$f":"CostBreakdownSummary!C79","v":0},{"$f":"LEFT(Custom6Name,LEN(Custom6Name)-6)","v":"Custom 6 "},{"$f":"TotalCustom6","v":0},null,null,null,null,0]
[null,"Custom7Name",{"$f":"CostBreakdownSummary!C80","v":0},{"$f":"LEFT(Custom7Name,LEN(Custom7Name)-6)","v":"Custom 7 "},{"$f":"TotalCustom7","v":0},null,null,null,null,0]
[null,"Custom8Name",{"$f":"CostBreakdownSummary!C81","v":0},{"$f":"LEFT(Custom8Name,LEN(Custom8Name)-6)","v":"Custom 8 "},{"$f":"TotalCustom8","v":0},null,null,null,null,0]
[null,"Custom9Name",{"$f":"CostBreakdownSummary!C82","v":0},{"$f":"LEFT(Custom9Name,LEN(Custom9Name)-6)","v":"Custom 9 "},{"$f":"TotalZCustom9","v":0},null,null,null,null,0]
[null,"Custom10Name",{"$f":"CostBreakdownSummary!C83","v":0},{"$f":"LEFT(Custom10Name,LEN(Custom10Name)-6)","v":"Custom 10 "},{"$f":"TotalCustom10","v":0},null,null,null,null,0]
[null,"Custom11Name",{"$f":"CostBreakdownSummary!C84","v":0},{"$f":"LEFT(Custom11Name,LEN(Custom11Name)-6)","v":"Custom 11 "},{"$f":"TotalZCustom11","v":0},null,null,null,null,0]
[null,"Custom12Name",{"$f":"CostBreakdownSummary!C85","v":0},{"$f":"LEFT(Custom12Name,LEN(Custom12Name)-6)","v":"Custom 12 "},{"$f":"TotalZCustom12","v":0},null,null,null,null,0]
[null,"Custom13Name",{"$f":"CostBreakdownSummary!C86","v":0},{"$f":"LEFT(Custom13Name,LEN(Custom13Name)-6)","v":"Custom 13 "},{"$f":"TotalZCustom13","v":0},null,null,null,null,0]
[null,"Custom14Name",{"$f":"CostBreakdownSummary!C87","v":0},{"$f":"LEFT(Custom14Name,LEN(Custom14Name)-6)","v":"Custom 14 "},{"$f":"TotalZCustom14","v":0},null,null,null,null,0]
[null,"Custom15Name",{"$f":"CostBreakdownSummary!C88","v":0},{"$f":"LEFT(Custom15Name,LEN(Custom15Name)-6)","v":"Custom 15 "},{"$f":"TotalZCustom15","v":0},null,null,null,null,0]
[null,"Custom16Name",{"$f":"CostBreakdownSummary!C89","v":0},{"$f":"LEFT(Custom16Name,LEN(Custom16Name)-6)","v":"Custom 16 "},{"$f":"TotalZCustom16","v":0},null,null,null,null,0]
[null,"Custom17Name",{"$f":"CostBreakdownSummary!C90","v":0},{"$f":"LEFT(Custom17Name,LEN(Custom17Name)-6)","v":"Custom 17 "},{"$f":"TotalZCustom17","v":0},null,null,null,null,0]
[null,"Custom18Name",{"$f":"CostBreakdownSummary!C91","v":0},{"$f":"LEFT(Custom18Name,LEN(Custom18Name)-6)","v":"Custom 18 "},{"$f":"TotalZCustom18","v":0},null,null,null,null,0]
[null,"Custom19Name",{"$f":"CostBreakdownSummary!C92","v":0},{"$f":"LEFT(Custom19Name,LEN(Custom19Name)-6)","v":"Custom 19 "},{"$f":"TotalZCustom19","v":0},null,null,null,null,0]
[null,"Custom20Name",{"$f":"CostBreakdownSummary!C93","v":0},{"$f":"LEFT(Custom20Name,LEN(Custom20Name)-6)","v":"Custom 20 "},{"$f":"TotalZCustom20","v":0},null,null,null,null,{"$f":"SUM(F87:I87)","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C94","v":0},{"$f":"LEFT(Custom21Name,LEN(Custom21Name)-6)","v":"Custom 21 "},{"$f":"TotalCustom21","v":0},null,null,null,null,{"$f":"SUM(F88:I88)","v":0}]
[null,null,{"$f":"CostBreakdownSummary!C95","v":0},{"$f":"LEFT(Custom22Name,LEN(Custom22Name)-6)","v":"Custom 22 "},{"$f":"TotalCustom22","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C96","v":0},{"$f":"LEFT(Custom23Name,LEN(Custom23Name)-6)","v":"Custom 23 "},{"$f":"TotalCustom23","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C97","v":0},{"$f":"LEFT(Custom24Name,LEN(Custom24Name)-6)","v":"Custom 24 "},{"$f":"TotalCustom24","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C98","v":0},{"$f":"LEFT(Custom25Name,LEN(Custom25Name)-6)","v":"Custom 25 "},{"$f":"TotalCustom25","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C99","v":0},{"$f":"LEFT(Custom26Name,LEN(Custom26Name)-6)","v":"Custom 26 "},{"$f":"TotalCustom26","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C100","v":0},{"$f":"LEFT(Custom27Name,LEN(Custom27Name)-6)","v":"Custom 27 "},{"$f":"TotalCustom27","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C101","v":0},{"$f":"LEFT(Custom28Name,LEN(Custom28Name)-6)","v":"Custom 28 "},{"$f":"TotalCustom28","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C102","v":0},{"$f":"LEFT(Custom29Name,LEN(Custom29Name)-6)","v":"Custom 29 "},{"$f":"TotalCustom29","v":0},null,null,null,null,0]
[null,null,{"$f":"CostBreakdownSummary!C103","v":0},{"$f":"LEFT(Custom30Name,LEN(Custom30Name)-6)","v":"Custom 30 "},{"$f":"TotalCustom30","v":0},null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Hard Costs Changes: ",{"$f":"SUM(E23:E98)","v":6778.4546250000003},{"$f":"SUM(F23:F98)","v":0},{"$f":"SUM(G23:G98)","v":0},{"$f":"SUM(H23:H98)","v":0},null,{"$f":"SUM(J23:J98)","v":0}]
[]
[null,null,null,"Total Changes: ",{"$f":"TotalHardCosts+TotalProjectOH","v":7631.847241633257},{"$f":"F99+F20","v":0},{"$f":"G99+G20","v":0},{"$f":"H99+H20","v":0},null,{"$f":"J99+J20","v":0}]

{"sheet":"CustomerBidForm","index":6,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Company Name",null,null,"Customer's Names:",{"$f":"TEXT(CustomerName1,\"\")","v":""}]
[null,null,null,"Address",null,null,null,{"$f":"TEXT(CustomerName2,\"\")","v":""}]
[null,null,null,"City, State  ZIP",null,null,"Home Phone:",{"$f":"CustomerHomePhone","v":0}]
[null,null,null,"Phone",null,null,"Business Phone:",{"$f":"CustomerBusinessPhone","v":0}]
[]
[]
[null,null,null,null,null,null,"Date:",{"$f":"EstimateDate","v":"2008-07-11"}]
[]
[null,null,null,null,null,null,"Total Bid Price:",{"$f":"TotalSalesPrice","v":9186.1425093199196}]
[null,null,null,null,null,null,"  "]
[null,null,null,"Bid Includes:"]
[]
[]
[]
[null,null,null,"Contractor Notes:"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Payment Schedule:"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Contractor Signature:",null,null,"Date:"]
[]
[]
[null,null,null,"Customer Signature:",null,null,"Date:"]

{"sheet":"SupervisionProfitOHCont","index":7,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Supervision, Profit, Overhead"]
[]
[null,null,null,null,null,null,null,"Total Sales Price:"]
[null,null,null,null,null,null,null,{"$f":"H16","v":9186.1425093199196}]
[null,null,null,null,"Total Sales Price Less Lot"]
[null,null,null,null,{"$f":"TotalSalesPrice-TotalLot-RealEstate","v":8634.9739483686571},2]
[null,null,false]
[null,1,"Supervision",null,null,null,"Break Down",null,"Actual"]
[1,9,"Supervision Rate ",{"$f":"KeyInfo!$D$48","v":1.4999999999999999E-2},{"$f":"IF(ISERROR($E$7),0,IF(A10=1,($E$7*D10),0))","v":129.52460922552984},1,"Hard Costs",{"$f":"IF(OR(ISERROR(TotalSalesPrice),ISERROR(TotalHardCosts)),0,IF(TotalSalesPrice<0.01,0,TotalHardCosts))","v":6778.4546250000003},{"$f":"IF(TotalSalesPrice<0.01,0,IF(ISERROR(H10/$H$16),\"\",H10/$H$16))","v":0.73790000733418093}]
[null,null,"Supervision Fee",null,{"$f":"IF(A10=2,D11,0)","v":0},null,"Project OH",{"$f":"IF(OR(ISERROR(TotalSalesPrice),ISERROR(TotalProjectOHLot-TotalLot)),0, IF(TotalSalesPrice<0.01,0,TotalProjectOHLot - TotalLot-RealEstate))","v":302.22409510005082},3.2900000712314824E-2]
[null,null,null,"Total Supervision",{"$f":"SUM(E10:E11)","v":129.52460922552984},null,"Lot",{"$f":"IF(OR(ISERROR(TotalSalesPrice),ISERROR(TotalLot)),0,IF(TotalSalesPrice<0.01,0,TotalLot))","v":0},0]
[null,null,null,null,null,null,"Company OH (G&A)",{"$f":"IF(OR(ISERROR(TotalSalesPrice),ISERROR(CompanyOH)),0,IF(TotalSalesPrice<0.01,0,CompanyOH))","v":690.79793165725903},7.5200001628148161E-2]
[null,null,"Builders Margin (Profit)",null,null,null,"Profit",{"$f":"IF(OR(ISERROR(TotalSalesPrice),ISERROR(Profit)),0,IF(TotalSalesPrice<0.01,0,Profit))","v":863.49741457157381},9.4000002035185215E-2]
[1,null,"Builders Margin %",{"$f":"KeyInfo!D49","v":0.1},{"$f":"IF(ISERROR($E$7),0,IF(A15=1,($E$7*D15),0))","v":863.49739483686574},null,"Real Estate Commission",{"$f":"RealEstate","v":551.16856095126195},6.0000001131276459E-2]
[null,null,"Lump Sum: ",null,{"$f":"IF(A15=2,D16,0)","v":0},null,"Total Sales Price",{"$f":"SUM(H10:H15)","v":9186.1426272801473},{"$f":"SUM(I10:I15)","v":1.0000000128411055}]
[null,null,null,"Total Profit:  ",{"$f":"IF(C18=FALSE,0,IF(OR(E16=\"\",E16=0),E15,E16))","v":863.49739483686574}]
[null,null,true]
[null,null,"Company Overhead",null,null,null,"Real Estate Commission"]
[1,null,"Company OH Margin %",{"$f":"KeyInfo!$D$50","v":0.08},{"$f":"IF(ISERROR($E$7),0,IF(A20=1,($E$7*D20),0))","v":690.79791586949261},1,"Real Estate Margin %",{"$f":"KeyInfo!D52","v":0.06},{"$f":"IF(ISERROR($E$7),0,IF(F20=1,(H5*H20),0))","v":551.16855055919518}]
[null,null,"Lump Sum: ",null,{"$f":"IF(A20=2,D21,0)","v":0},null,"Lump Sum:",null,{"$f":"IF(F20=2,H21,0)","v":0}]
[null,null,null,"Total OH:  ",{"$f":"IF(C23=FALSE,0,IF(OR(E21=\"\",E21=0),E20,E21))","v":690.79791586949261},null,null,"Total Commission:  ",{"$f":"IF(F25=FALSE,0,IF(OR(I21=\"\",I21=0),I20,I21))","v":551.16855055919518}]
[null,null,true,null,null,null,true]
[null,null,"Contingency",null,null,null,"Liability Insurance"]
[1,null,"Contingency Margin %",{"$f":"KeyInfo!D51","v":0.02},{"$f":"IF(ISERROR($E$7),0,IF(A25=1,($E$7*D25),0))","v":172.69947896737315},1,"Contingency Margin %",{"$f":"KeyInfo!D53","v":0.03},{"$f":"IF(ISERROR($E$7),0,IF(F25=2,($E$7*H25),0))","v":0}]
[null,null,"Lump Sum: ",null,{"$f":"IF(A25=2,D26,0)","v":0},null,"Lump Sum: ",null,{"$f":"IF(F25=1,H26,0)","v":0}]
[null,null,null,"Total Contingency:  ",{"$f":"IF(C28=FALSE,0,IF(OR(E26=\"\",E26=0),E25,E26))","v":172.69947896737315},null,null,"Total Liability Insurance:  ",{"$f":"IF(OR(I26=\"\",I26=0),I25,I26)","v":0}]
[null,null,true]

{"sheet":"SubSelect","index":8,"n_rows":54,"n_cols":19,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Subcontractor & Supplier Selections"]
[null,"Select a Work Type then click on the grey bar to select a new subcontractor or supplier"]
[null,"Work Type","Company","Contact","Office #","Mobile #","Fax #","E-mail","Work","Specialities","Street","City","State","Zip Code","Contractor License #","Notes"]
[null,"Finance Company"]
[null,"Earthwork"]
[null,"Superintendent"]
[null,"Steel"]
[null,"Power"]
[null,"Ftgs/Fdn"]
[null,"Concrete"]
[null,"Gas"]
[null,"Window Wells"]
[null,"Window Well Labor"]
[null,"Dampproofing"]
[null,"Trusses"]
[null,"Termite"]
[null,"VA/FHA Inspector"]
[null,"Lumber"]
[null,"Exterior Doors"]
[null,"Windows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I am cool"]
[null,"Grading Labor"]
[null,"S & W"]
[null,"General Labor"]
[null,"Plumbing"]
[null,"City Inspector"]
[null,"Flatwork"]
[null,"Framing"]
[null,"Roofing"]
[null,"HVAC"]
[null,"Electrical"]
[null,"Cabinets"]
[null,"Fireplace"]
[null,"Insulation"]
[null,"Drywall"]
[null,"Garage Door"]
[null,"Finish Lumber"]
[null,"Finish Carpentry"]
[null,"Tile"]
[null,"Painting"]
[null,"Appliances"]
[null,"Floor Coverings"]
[null,"CounterTops"]
[null,"Lighting"]
[null,"Hardware"]
[null,"Interior Clean-up"]
[null,"Masonry"]
[null,"Brick Supply"]
[null,"Aluminum/Vinyl Siding"]
[null,"Wood Siding"]
[null,"Stucco Siding"]
[null,"Gutter"]
[null,"Exterior Clean-up"]
[null,"FDN Plaster"]

{"sheet":"Permit","index":9,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[47,2,47,3]]}
[]
[null,null,null,null,null,"Permit & Fees Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,"Total Costs:"]
[null,null,null,"Enter Amount: ",null,{"$f":"IF(D5=1,E6,IF(D5=2,E7,0))","v":0}]
[null,null,null,null,{"$f":"F17+D43","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[]
[null,null,"Permit Price per SF + Extras"]
[null,null,"Description","QTY","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,"Total Permit Fee:",{"$f":"SUM(F14:F16)","v":0}]
[]
[]
[null,null,"City Valuation"]
[null,null,"Choose A City:"]
[null,null,"Lehi ",null,"City Phone: ",{"$f":"INDEX( [1]!PermitValuationDB,2,MATCH(C22,[1]!PermitCityList,0)+1)","v":"768-7120"},null,null,null,true]
[null,null,"Valuation","SF","Valuation $/SF","Valuation"]
[null,null,"Main Floor SF",{"$f":"IF(UseValuation = TRUE,MainFloorSF,0)","v":0},{"$f":"VLOOKUP(C24,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":45.83},{"$f":"D24*E24","v":0}]
[null,null,"2nd Floor SF",{"$f":"IF(UseValuation = TRUE,SecondFloorSF,0)","v":0},{"$f":"VLOOKUP(C25,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":22.92},{"$f":"D25*E25","v":0}]
[null,null,"3rd Floor SF",{"$f":"IF(UseValuation=TRUE,ThirdFloorSF,0)","v":0},{"$f":"VLOOKUP(C26,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":22.92},0]
[null,null,"Finished Basement SF",{"$f":"IF(UseValuation = TRUE,FinishedBaseSF,0)","v":0},{"$f":"VLOOKUP(C27,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":22.92},0]
[null,null,"Total Finished SF",{"$f":"IF(UseValuation = TRUE,TotalFinishedSF,0)","v":0}]
[null,null,"Unfinished Basement SF",{"$f":"IF(UseValuation=TRUE,UnfinishedBaseSF,0)","v":0},{"$f":"VLOOKUP(C29,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":9.9},0]
[null,null,"Garage SF",{"$f":"IF(UseValuation=TRUE,GarageSF,0)","v":0},{"$f":"VLOOKUP(C30,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":16.579999999999998},0]
[null,null,"Covered Porch SF",{"$f":"IF(UseValuation=TRUE,PorchSF,0)","v":0},{"$f":"VLOOKUP(C31,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":15},0]
[null,null,"Deck",{"$f":"IF(UseValuation=TRUE,DeckSF,0)","v":0},{"$f":"VLOOKUP(C32,[1]!PermitValuationDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE)","v":0},0]
[null,null,null,null,"Calculated Valuation:       ",{"$f":"SUM(F24:F27,F29:F32)","v":0}]
[null,null,null,null,"Lump Sum Valuation:       "]
[null,null,null,null,null,"Selected Valuation"]
[null,null,{"$f":"PermitCityChoose","v":"Lehi "},null,null,{"$f":"PermitCalcVal","v":0}]
[null,null,"Building Permit"]
[null,null,"Permit: ",{"$f":"IF(E38=TRUE,PermitFee,0)","v":0},true]
[null,null,"Plan Check: ",{"$f":"IF(E39=TRUE,PermitPlanCheck,0)","v":0},true]
[null,null,{"$f":"CONCATENATE(E53*100 & \"%\" &\" State Tax: \")","v":"1% State Tax: "},{"$f":"IF(E40=TRUE,PermitState,0)","v":0},true,"Water Line Size"]
[null,null,"Connection & Impact Fees: ",{"$f":"IF(PermitTotalValuation=0,0,IF(E41=TRUE,VLOOKUP(\"Total Fees\",[1]!PermitFeesDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE) + VLOOKUP(UtilLatWaterSize,[1]!PermitFeesDB,MATCH(PermitCityChoose,[1]!PermitCityList,0)+1,FALSE),0))","v":0},true,{"$f":"UtilLatWaterSize","v":"1\""}]
[null,null,"Other: ",{"$f":"IF(PermitTotalValuation=0,0,IF(E42=TRUE,PermitOther,0))","v":0},true]
[null,null,"Total Building Permit:",{"$f":"SUM(D38:D42)","v":0}]
[]
[]
[]
[null,null,null,"Permit Calculator"]
[null,null,"For Property Improvement Valuation"]
[null,null,"From:               ","To:","Total Valuation","Permit Fee"]
[null,null,{"$f":"IF(PermitTotalValuation=0,0,LOOKUP(PermitTotalValuation,[1]!CodeLow))","v":0},{"$f":"IF(PermitTotalValuation=0,0,LOOKUP(PermitTotalValuation,[1]!CodeLow,[1]!CodeHigh))","v":0},{"$f":"PermitTotalValuation","v":0},{"$f":"IF(PermitTotalValuation=0,0,LOOKUP(PermitTotalValuation,[1]!CodeLow,[1]!CodeBase)+G50)","v":0},{"$f":"ROUNDUP((PermitTotalValuation-C50)/LOOKUP(PermitTotalValuation,[1]!CodeLow,[1]!CodePlusAmt),0)*LOOKUP(PermitTotalValuation,[1]!CodeLow,[1]!CodePlus)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Plan Check Rate:",0.65,{"$f":"PermitFee*E52","v":0}]
[null,null,null,"State Tax:",0.01,{"$f":"PermitFee*E53","v":0}]
[null,null,null,"Other:"]

{"sheet":"Lot","index":10,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[[10,2,10,3]]}
[]
[null,null,null,null,null,null,"Lot Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount: ",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G28+D20","v":0}]
[]
[null,null,"Detail Lot Development "]
[]
[null,null,"Select Lot from Inventory"]
[null,null,"Lot Information"]
[null,null,"  Lot ID:",{"$f":"ProjectLotID","v":0}]
[null,null,"  Subdivision/Community:",{"$f":"ProjectSubdivision","v":""}]
[null,null,"  Street:",{"$f":"ProjectAddress","v":""}]
[null,null,"  City:",{"$f":"ProjectCity","v":""}]
[null,null,"State:",{"$f":"ProjectState","v":""}]
[null,null,"Zip:",{"$f":"ProjectZip","v":""}]
[null,null,"  Lot SF:",{"$f":"ProjectLotSF","v":""}]
[null,null,"Finished Lot Cost",{"$f":"IF(ProjectLotID=\"\",0,VLOOKUP(ProjectLotID,[1]!LotDB,11,FALSE))","v":0}]
[]
[]
[null,null,"Detail Lot Development Costs"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Total Lot Development Cost:",{"$f":"SUM(G25:G27)","v":0}]

{"sheet":"ArchEngineering","index":11,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Plans & Engineering Detail"]
[]
[null,null,null,null,null,"Enter Lump Sum:","Sub-Total"]
[null,null,null,"Plans:",null,null,{"$f":"IF(OR(F5=\"\",F5=0),G15,F5)","v":0}]
[null,null,null,"Engineering:",null,null,{"$f":"IF(OR(F6=\"\",F6=0),G24,F6)","v":0}]
[null,null,null,null,null,"Total of Plans and Engineering:",{"$f":"TotalArchitecture+TotalEngineering","v":0}]
[null,null,null,1]
[]
[null,null,"Architecture"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Total of Engineering:",{"$f":"SUM(G12:G14)","v":0}]
[]
[]
[]
[null,null,"Engineering",null,null,null,"Sub 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Total of Engineering:",{"$f":"SUM(G21:G23)","v":0}]

{"sheet":"ConstructionLoan","index":12,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Construction Loan Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G22","v":0}]
[]
[]
[null,null,"Appraised Value:",null,null,"Origination Rate:",0.01]
[null,null,"LTV:",0.8,null,"Interest Rate:",6.8000000000000005E-2]
[null,null,"Loan Amount:",{"$f":"D10*D11","v":0},null,"Term: (Months)",6]
[]
[]
[null,null,"Construction Loan",null,null,null,"Bank 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total $"]
[null,null,"Loan Origination Fee",{"$f":"LoanOriginationRate","v":0.01},"%",{"$f":"LoanAmount","v":0},{"$f":"F17*D17","v":0}]
[null,null,"Interest Reserve",{"$f":"(LoanIntRate/12)*LoanTerm/2","v":1.7000000000000001E-2},"Factor",{"$f":"LoanAmount","v":0},{"$f":"F18*D18","v":0}]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Other Fees Total:  ",{"$f":"SUM(G17:G21)","v":0}]

{"sheet":"TemporaryUtilities","index":13,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Temporary Utilities Detail"]
[]
[null,null,false]
[null,null,"Estimated Duration of Construction:",{"$f":"ProjectDuration","v":0},"Months"]
[]
[]
[null,null,"Choose Estimating Method",1,null,"Total Costs:"]
[null,null,null,"Enter Amount: ",null,{"$f":"IF(D8=1,E9,E10)","v":0}]
[null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Temporary Utilities"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Total Temporary Utility Costs:",{"$f":"SUM(G15:G17)","v":0}]
[null,null,null,""]
[null,null,null,""]

{"sheet":"Demolition","index":14,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Demolition Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Demolition",null,null,null,"Sub1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Earthwork","index":15,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Earthwork Detail"]
[]
[]
[null,null,"Choose Estimating Method",2,null,"Total Costs:"]
[null,null,null,"Enter Amount:",null,{"$f":"IF(D5=2,E6,E7)","v":0}]
[null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Earthwork",null,null,null,"Sub1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Footings","index":16,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,"Footing Detail",null,null,0.01]
[null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,0.02]
[null,null,"Choose Estimating Method",2,null,null,"Total Costs:",null,null,null,"0.005"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":2554.2615000000001}]
[null,null,null,null,null,{"$f":"H21+H33+H40","v":2554.2615000000001}]
[]
[]
[null,null,"QTY Horizontal Bars in FTG: ",2]
[null,null,"J-Bar Spacing in FTG (in.) : ",24]
[null,null,"Footings Waste Factor: ",0.05,null,null,null,null,null,0]
[]
[null,null,"Detail Estimate"]
[null,null,null,null,null,null,null,null,null,false]
[null,null,"Footings",null,null,null,null,"Labor Only",null,true]
[null,"Product ID","Description","QTY","Unit","CY","$/Unit","Sub-Total $"]
[null,{"$f":"GetProductID($C$18,[1]!FootingDB,7+MATCH(FootingSub,[1]!FootingSubs,1))","v":""},"20 x 10 Footing",220,{"$f":"IF($C$18=\"\",\"\",VLOOKUP($C$18, [1]!FootingDB, 3,FALSE))","v":"LF"},{"$f":"($D$18*(VLOOKUP($C$18, [1]!FootingDB, 4,FALSE)/IF($E$18=\"EA\",144,12))*(VLOOKUP($C$18, [1]!FootingDB, 5,FALSE)/12)*(1+FootingWasteFactor))/27","v":11.882716049382717},{"$f":"IF($C$18=\"\",\"\",VLOOKUP($C$18,[1]!FootingDB,MATCH(FootingSub,[1]!FootingSubs,FALSE)+7,FALSE))","v":3.6},{"$f":"IF($G$18=\"\",\"\",IF($D$18=\"\",\"\",$D$18*$G$18))","v":792}]
[]
[null,null,"End",null,"Total CY:",{"$f":"ROUNDUP(SUM(F18:F19)*4,0)/4","v":12}]
[null,null,"Total LF of Footings:",{"$f":"SUMIF(E18:E20,\"LF*\",D18:D20)","v":220},null,null,"Total Cost:",{"$f":"SUM(H18:H20)","v":792}]
[null,null,"Total # of Spot Footings:",{"$f":"SUMIF(E18:E20,\"EA*\",D18:D20)","v":0}]
[]
[null,null,"Add Misc.",null,null,null,null,"Sub 1"]
[null,"Product ID","Description","QTY","Unit","CY","$/Unit","Sub-Total $"]
[null,{"$f":"GetProductID($C$26,[1]!Footing1DB,4+MATCH(Footing1Sub,[1]!Footing1Subs,1))","v":""},"20'",{"$f":"ROUNDUP(FootingLF/18*FootingHorizRebarQTY*(1+FootingWasteFactor),0)","v":26},{"$f":"IF($C$26=\"\",\"\",VLOOKUP($C$26, [1]!Footing1DB, 3,FALSE))","v":"EA"},{"$f":"IF($C$26=\"\",\"\",VLOOKUP($C$26, [1]!Footing1DB, 4,FALSE))","v":0},{"$f":"IF($C$26=\"\",\"\",VLOOKUP($C$26, [1]!Footing1DB, MATCH(Footing1Sub,[1]!Footing1Subs,FALSE)+4,FALSE))","v":13.26},{"$f":"IF($G$26=\"\",\"\",IF($D$26=\"\",\"\",$D$26*$G$26))","v":344.76}]
[null,{"$f":"GetProductID($C$27,[1]!Footing1DB,4+MATCH(Footing1Sub,[1]!Footing1Subs,1))","v":""},"30'' J-Bar",{"$f":"ROUNDUP(FootingLF/FootingJBarSpacing*(FootingWasteFactor + 1)*12,0)","v":116},{"$f":"IF($C$27=\"\",\"\",VLOOKUP($C$27, [1]!Footing1DB, 3,FALSE))","v":"EA"},{"$f":"IF($C$27=\"\",\"\",VLOOKUP($C$27, [1]!Footing1DB, 4,FALSE))","v":0},{"$f":"IF($C$27=\"\",\"\",VLOOKUP($C$27, [1]!Footing1DB, MATCH(Footing1Sub,[1]!Footing1Subs,FALSE)+4,FALSE))","v":1.512},{"$f":"IF($G$27=\"\",\"\",IF($D$27=\"\",\"\",$D$27*$G$27))","v":175.392}]
[]
[null,null,"End",null,"Total CY:",{"$f":"SUM(F26:F28)","v":0}]
[null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C26:C29,\"Labor*\",H26:H29)","v":0}]
[null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(H26:H29)-H30","v":520.15200000000004}]
[null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E33=FALSE,\"\",H31*TaxRate)","v":32.509500000000003}]
[null,null,null,null,true,null,"Total Cost:",{"$f":"SUM(H30:H32)","v":552.66150000000005}]
[]
[]
[null,null,"Concrete"]
[null,null,"Description","QTY","Unit","PSI","$/CY","Total"]
[null,null,"Concrete",{"$f":"F29+FootingCYRibbon","v":12},"CY",3000,{"$f":"VLOOKUP(FootingBagMix,[1]!ConcreteDB,2)+IF(G44=FALSE,0,VLOOKUP(FootingBagMix,[1]!ConcreteDB,5))+IF(F44=FALSE,0,VLOOKUP(FootingBagMix,[1]!ConcreteDB,4)*(CalciumPercent/0.005))","v":100.8},{"$f":"IF(E44=FALSE,0,G38*D38)","v":1209.5999999999999}]
[null,null,null,null,null,null,"Sales Tax:      ",{"$f":"IF(F42=FALSE,0,H38*TaxRate)","v":0}]
[null,null,null,null,null,null,"Total: ",{"$f":"H39+H38","v":1209.5999999999999}]
[]
[null,null,null,null,null,false]
[]
[null,null,null,null,true,false,false,"1.0%"]

{"sheet":"WindowWell","index":17,"n_rows":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Window Well Detail"]
[]
[]
[null,null,"Choose Estimating Method: ",1,null,null,null,"Total Costs:"]
[null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,G6,G7)","v":0}]
[null,null,null,null,null,null,{"$f":"I17","v":0},null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Window Wells",null,null,null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","SF","Total Area","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[]
[]
[null,null,"End",null,null,"Total Window Area:",{"$f":"SUM(G11:G12)","v":0},null,null,null,{"$f":"SUM(K11:K12)","v":0}]
[null,null,"Total # of Window Wells:",{"$f":"SUM(D11:D13)","v":0},null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C11:C13,\"Labor*\",I11:I13)+K13","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I11:I13)-SUMIF(E11:E13,\"Labor*\",I11:I13)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G17=FALSE,\"\",I15*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost:",{"$f":"SUM(I14:I16)","v":0}]

{"sheet":"Foundation","index":18,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Foundation Detail"]
[]
[]
[null,null,null,"Choose Estimating Method: ",1,null,null,"Total Costs:"]
[null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(E5=1,G6,G7)","v":0}]
[null,null,null,null,null,null,{"$f":"H23+H34+H40","v":0}]
[]
[null,null,null,"Please Provide the Following: "]
[null,null,"Veritical Rebar Spacing",24]
[null,null,"Horizontal Rebar Spacing",24]
[null,null,"Foundation J-bolt Spacing",30]
[null,null,"Material Waste Factor",0.05]
[]
[null,null,"Detail Estimate"]
[]
[null,null,"Foundation",null,null,null,null,"Sub 1"]
[null,"Product ID","Description","QTY","Unit","CY","$/Unit","Sub-Total $","Dowel Size","QTY Dowels","QTY 20'","Vertical Rebar","Horiz. Rebar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$19=\"\",\"\",IF($D$19=\"\",\"\",$D$19*$K$19))","v":""}]
[]
[null,null,"End",null,"Total CY: ",{"$f":"IF(E22=FALSE,ROUNDUP(SUM(F19:F20)*4,0)/4,ROUNDUP((SUM(F19:F20)-(WindowWellArea*8/12/27))*4,0)/4)","v":0},null,null,null,"Total 20' Rebar: ",{"$f":"SUM(K19:K20)","v":0}]
[null,null,"Total LF of Foundation: ",{"$f":"SUM(D19:D21)","v":0},false,null,"Sales Tax:        ",{"$f":"IF(F23=TRUE,SUM(H19:H21)*TaxRate,\"\")","v":0}]
[null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(H19:H22)","v":0}]
[]
[]
[null,null,"Misc. ",null,null,null,null,"Supplier 3"]
[null,"Product ID","Description","QTY","Unit","CY ","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End",null,"Total CY: ",{"$f":"ROUNDDOWN(SUM(F28:F29)*4,0)/4","v":0}]
[null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C28:C30,\"Labor*\",H28:H30)","v":0}]
[null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(H28:H30)-H31","v":0}]
[null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(F34=FALSE,\"\",H32*TaxRate)","v":0}]
[null,null,null,null,null,true,"Total Cost:",{"$f":"SUM(H31:H33)","v":0}]
[]
[null,null,"Concrete"]
[null,null,"Description","QTY","Unit","PSI","$/CY","Total",false]
[null,null,"Concrete",{"$f":"FoundationConcrete+FoundationConcreteSubtract","v":0},"CY",3000,{"$f":"VLOOKUP(FoundationBagMix,[1]!ConcreteDB,2)+IF(I37=FALSE,0,VLOOKUP(FoundationBagMix,[1]!ConcreteDB,5))+IF(I38=FALSE,0,VLOOKUP(FoundationBagMix,[1]!ConcreteDB,4)*(CalciumPercentFount/0.005))","v":100.8},{"$f":"IF(FDNIncludeConcrete=FALSE,0,D38*G38)","v":0},false]
[null,null,null,null,null,null,"Sales Tax:      ",{"$f":"IF(F41=FALSE,0,H38*TaxRate)","v":0}]
[null,null,null,null,null,null,"Total: ",{"$f":"H39+H38","v":0}]
[null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[null,null,null,true,null,null,null,"0.01"]

{"sheet":"CMUFoundation","index":19,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"CMU Foundation Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G25+G29+G40","v":0}]
[]
[null,null,"Block Calculator",null,null,"Footing LF:",{"$f":"FootingLF","v":220}]
[null,"Product ID","Description","LF of Wall","Height \"","SF of Wall","QTY of Block/Brick","Window Well Area (SF)",null,null,null,false]
[]
[]
[null,null,"End",{"$f":"SUM(D11:D12)","v":0}]
[null,null,null,null,"Block Totals:",{"$f":"SUMIF(C11:C12,\"CMU*\",F11:F12)","v":0},{"$f":"SUMIF(C11:C12,\"CMU*\",G11:G12)","v":0}]
[null,null,null,null,"Brick Totals:",{"$f":"SUMIF(C11:C12,\"Brick*\",F11:F12)","v":0},{"$f":"SUMIF(C11:C12,\"Brick*\",G11:G12)","v":0}]
[]
[null,null,"Detail Estimate"]
[]
[null,null,"Material + Labor per Block"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[]
[null,null,null,null,null,"Sales Tax:        ",{"$f":"IF(E25=TRUE,SUM(G21:G23)*TaxRate,\"\")","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G21:G24)","v":0}]
[]
[null,null,"Material + Labor per SF"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total $"]
[null,null,"Total Wall SF",{"$f":"CMUSF + CMUBrickSF","v":0},"SF",6,{"$f":"D29*F29","v":0}]
[]
[]
[null,null,"Misc",null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I34:I35)","v":0},null,null,false]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C34:C35,\"Labor*\",G34:G35)+I36","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G34:G36)-SUMIF(C34:C36,\"Labor*\",G34:G36)","v":0}]
[null,null,null,null,null,"Sales Tax:         ",{"$f":"IF(E40=FALSE,\"\",G38*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G37:G39)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]

{"sheet":"Flatwork","index":20,"n_rows":55,"n_cols":15,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatwork Detail"]
[]
[]
[null,null,null,null,"Choose Estimating Method: ",1,null,null,null,null,null,"Total Costs:"]
[null,null,null,null,null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(F5=1,K6,IF(F5=2,K7,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K40+G28+L18+O55","v":0}]
[]
[]
[null,null,"Flatwork Detail"]
[]
[null,null,"Flatwork",null,null,null,null,null,"Set Waste Factor:",0.05]
[null,"Product ID","Description","Thick in.","Width ft.","Length ft.","SF","Labor $/SF","CY","$/CY","Labor Sub-Total","Material Sub-Total"]
[]
[]
[null,null,"End",null,null,"SubTotals:",{"$f":"SUM(G14:G15)","v":0},null,{"$f":"SUM(I14:I15)","v":0},null,{"$f":"SUM(K14:K15)","v":0},{"$f":"SUM(L14:L15)","v":0}]
[null,null,null,null,null,null,"","",true,null,"Sales Tax:       ",{"$f":"IF(I17=FALSE,\"\",L16*TaxRate)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total Material and Labor: ",{"$f":"SUM(L16:L17)+K16","v":0}]
[]
[null,null,"Misc.",null,null,null,"Sub1"]
[null,"Product ID","Description","Qty","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C22:C24,\"Labor*\",G22:G24)","v":0}]
[null,null,null,null,null,"Material Sub-Total:",{"$f":"SUM(G22:G24)-SUMIF(C22:C24,\"Labor*\",G22:G24)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(D28=FALSE,\"\",G26*TaxRate)","v":0}]
[null,null,null,true,null,"Total Cost:",{"$f":"SUM(G25:G27)","v":0}]
[]
[]
[]
[null,null,"Mat. & Labor $ / SF",null,null,null,null,null,null,null,"Supplier 1"]
[null,"Product ID","Description","Thick in.","Width ft.","Length ft.","SF","$/Unit","CY","$ of Extras/CY","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C34:C36,\"Labor*\",K34:K36)","v":0}]
[null,null,null,null,null,null,null,null,null,"Material Sub-Total:",{"$f":"SUM(K34:K36)-SUMIF(C34:C36,\"Labor*\",K34:K36)","v":0}]
[null,null,null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(D40=FALSE,\"\",K38*TaxRate)","v":0}]
[null,null,null,true,null,null,null,null,null,"Total Cost:",{"$f":"SUM(K37:K39)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Approximate Rise (in.)",7.5]
[null,null,null,null,null,null,null,null,null,"Approximate Run (in.)",11]
[]
[null,null,"Porch & Steps",null,null,null,"Set Waste Factor:",0.05,0.3,"filler material",null,null,{"$f":"IF(C49=\"\",\"\",VLOOKUP(C49,[1]!FlatworkPorchDB,7,FALSE))","v":""}]
[null,"Product ID","Description","Width' A","Height'  B","Length' C","SF","LF Steps","CY","$/CY","SF Labor $/Unit","$ to finish flat","$ to finish steps","Labor     Sub-Total","Concrete  Sub-Total"]
[]
[]
[null,null,"End",null,null,"SubTotals:",{"$f":"SUM(G49:G50)","v":0},{"$f":"SUM(H49:H50)","v":0},{"$f":"SUM(I49:I50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUM(N49:N51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(O49:O51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(M55=FALSE,\"\",O53*TaxRate)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,true,"Total Cost:",{"$f":"SUM(O52:O54)","v":0}]

{"sheet":"MiscSteel","index":21,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Misc. Steel Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Miscellaneous Steel",null,null,null,"Supplier 1",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Damproofing","index":22,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Damproofing Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G22","v":0}]
[]
[null,null,"Pease Provide the Following:"]
[null,null,"Foundation Perimeter:",null,"LF"]
[null,null,"Height of Damproofing:",null,"LF"]
[null,null,"Height of Gravel Backfill:",null,"LF"]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Damproofing",null,null,null,"Supplier 1",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I16:I17)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C16:C18,\"Labor*\",G16:G18)+I18","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G16:G18)-SUMIF(C16:C18,\"Labor*\",G16:G18)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E22=FALSE,\"\",G20*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G19:G21)","v":0}]

{"sheet":"UtilityLaterals","index":23,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Utility Laterals Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G21","v":0}]
[]
[null,null,"Enter Front Setback",null,"LF"]
[null,null,"Enter Water Line Size","1\""]
[]
[]
[null,null,"Utility Laterals",null,null,null,"Sub 1",null,false,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($I$15=\"\",\"\",IF($D$15=\"\",\"\",$D$15*$I$15))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($I$16=\"\",\"\",IF($D$16=\"\",\"\",$D$16*$I$16))","v":""}]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I15:I16)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C15:C17,\"Labor*\",G15:G17)+I17","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G15:G17)-SUMIF(C15:C17,\"Labor*\",G15:G17)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E21=FALSE,\"\",G19*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G18:G20)","v":0}]

{"sheet":"SepticSystem","index":24,"n_rows":21,"n_cols":10,"rows_kept":21,"cut":false,"hidden":false,"merged":[[11,4,11,5]]}
[]
[null,null,null,null,null,null,"Septic System"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G21","v":0}]
[]
[]
[null,null,null,null,"   Septic Tank $ Includes 240' of Trench Lines"]
[null,null,"Septic System",null,null,null,null,null,null,false]
[null,null,"Enter # of Bedrooms:  ",null,{"$f":"IF(D12=\"\",\"\",VLOOKUP(D12,[1]!SepticDBRoom,2,FALSE))","v":""},null,{"$f":"IF(D12=\"\",0,VLOOKUP(D12,[1]!SepticDBRoom,5,FALSE))","v":0}]
[]
[null,"Product ID","Description","Qty","Unit","$/Unit","SubTotal $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C15:C17,\"Labor*\",G15:G17)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G15:G17)-G18","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E21=FALSE,\"\",G19*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G18:G20,G12)+IF(SepticChargeTax=TRUE,G12*TaxRate,0)","v":0}]

{"sheet":"PotableWaterWell","index":25,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Potable Water Well"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,2,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Potable Water Well",null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End",null,null,null,""]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"FramingMaterial","index":26,"n_rows":17,"n_cols":15,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Framing Material Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,null,"Total Costs:"]
[null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,G6,IF(D5=2,G7,0))","v":0}]
[null,null,null,null,null,null,{"$f":"I17","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Framing Material",null,null,null," ",null,"Supplier 1"]
[null,"Product ID","Description","Est. QTY","Unit","Waste Factor","QTY","$/Unit","Sub-Total $","Total BdFt","$/MBF","Total $"]
[]
[]
[null,null,"End",null,null,null,null,null,null,null,"BF Total: ",{"$f":"SUM(L12:L13)","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I12:I14)+L14","v":0}]
[null,null,null,null,null,true,null,"Sales Tax:       ",{"$f":"IF(F16=FALSE,\"\",I15*TaxRate)","v":0}]
[null,null,null,null,null,null,null,"Total Cost:",{"$f":"SUM(I15:I16)","v":0}]

{"sheet":"FramingLabor","index":27,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Framing Labor Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount: ",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G16","v":0}]
[]
[]
[]
[null,null,"Framing Labor",null,null,null,"Sub 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Total Cost:  ",{"$f":"SUM(G13:G15)","v":0}]

{"sheet":"EntryDoor","index":28,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Entry Door Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Entry Door",null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($I$12=\"\",\"\",IF($D$12=\"\",\"\",$D$12*$I$12))","v":""},null,false]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($I$13=\"\",\"\",IF($D$13=\"\",\"\",$D$13*$I$13))","v":""}]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G15)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"GarageDoor","index":29,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Garage Door Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Garage Door",null,null,null,"Supplier 2"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End",null,null,null,""]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C11:C14,\"Labor*\",G11:G15)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G11:G14)-G15","v":0}]
[null,null,null,null,true,"Sales Tax:        ",{"$f":"IF(E17=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Windows","index":30,"n_rows":19,"n_cols":14,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Windows Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,null,null,"Total Costs:"]
[null,null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,H6,H7)","v":0}]
[null,null,null,null,null,null,null,{"$f":"I19","v":0}]
[]
[]
[]
[null,null,"Windows",null,null,null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","SF","Width","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,"End",null,null,{"$f":"SUM(F13:F14)","v":0},{"$f":"SUM(G13:G14)","v":0},null,null,"Labor: ",{"$f":"SUM(K13:K14)","v":0}]
[null,null,"Total  Number of Windows:",{"$f":"SUMIF(E13:E15,\"EA\",D13:D15)-SUMIF(C13:C14,\"Labor - EA\",D13:D15)","v":0},null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C13:C15,\"Labor*\",I13:I15)+K15","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I13:I15)-SUMIF(C13:C15,\"Labor*\",I13:I15)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G19=FALSE,\"\",I17*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost:",{"$f":"SUM(I16:I18)","v":0}]

{"sheet":"Plumbing","index":31,"n_rows":19,"n_cols":11,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Plumbing Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G19","v":0}]
[]
[]
[]
[null,null,"Plumbing",null,null,null,"Supplier 1",null,null,null,false]
[null,"Product ID","Description","QTY","Unit ","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I13:I14)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C13:C15,\"Labor*\",G13:G15)+I15","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G13:G15)-SUMIF(C13:C15,\"Labor*\",G13:G15)","v":0}]
[null,null,null,true,null,"Sales Tax:       ",{"$f":"IF(D18=FALSE,\"\",G17*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G16:G18)","v":0}]

{"sheet":"Heating","index":32,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Heating Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Heating",null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,true,"Sales Tax:        ",{"$f":"IF(E17=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"AirConditioning","index":33,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Air Conditioning Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G19","v":0}]
[]
[]
[]
[null,null,"Air Conditioning",null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C13:C15,\"Labor*\",G13:G15)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G13:G15)-SUMIF(C13:C15,\"Labor*\",G13:G15)","v":0}]
[null,null,null,null,true,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G17*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM(G16:G18)","v":0}]

{"sheet":"Electrical","index":34,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electrical Detail"]
[]
[]
[null,null,"Choose Estimating Method ",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G19","v":0}]
[]
[]
[]
[null,null,"Electrical",null,null,null,"Supplier 1"]
[null,"Product ID","Description","Qty","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I13:I14)","v":0},null,null,false]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C13:C15,\"Labor*\",G13:G15)+I15","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G13:G15)-SUMIF(C13:C15,\"Labor*\",G13:G15)","v":0}]
[null,null,null,null,true,"Sales Tax:       ",{"$f":"IF(E18=FALSE,0,G17*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM(G16:G18)","v":0}]

{"sheet":"LightFixtures","index":35,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Light Fixture Allowance Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G17","v":0}]
[]
[]
[]
[null,null,"Light Fixture",null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$17=FALSE,0,SUM($G$13:$G$15)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$13:$G$16)","v":0}]

{"sheet":"Roofing","index":36,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Roofing Detail"]
[]
[]
[null,null,"Choose Estimating Method",2,null,null,"Total Costs:"]
[null,null,null,null,null,null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":4224.1931249999998}]
[null,null,null,null,null,{"$f":"G39+G61","v":4224.1931249999998}]
[]
[]
[null,null,null,"Slope 1","Slope 2","Slope 3","Total "]
[null,null,"Enter Plan SF of Roof Here:",2870,null,null,{"$f":"SUM(D11:F11)","v":2870}]
[null,null,"Enter Rise / 12\" Run:",6,6,6]
[null,null,"Slope Factor:",{"$f":"SQRT(RoofSlope^2+144)/12","v":1.1180339887498949},{"$f":"SQRT(RoofSlope2^2+144)/12","v":1.1180339887498949},{"$f":"SQRT(RoofSlope3^2+144)/12","v":1.1180339887498949}]
[null,null,"Waste Factor:",0.05,0.05,0.05]
[null,null,"Additional Squares:",null,null,null,{"$f":"SUM(D15:F15)","v":0}]
[null,null,"Squares:",{"$f":"ROUNDUP(D11*D13*(1+D14)*3/100,0)/3+D15","v":34},{"$f":"ROUNDUP(E11*E13*(1+E14)*3/100,0)/3+E15","v":0},{"$f":"ROUNDUP(F11*F13*(1+F14)*3/100,0)/3+F15","v":0},{"$f":"SUM(D16:F16)","v":34}]
[]
[null,null,null,null,null,"Starter,Hip,Ridge Squares  ",{"$f":"IF(D58=0,ROUNDUP((RoofingStarterStrip/240+(RoofHip+RoofRidge)/100)*3,0)/3,ROUNDUP(D58*3,0)/3)","v":3}]
[null,null,null,null,null,"Total Squares  ",{"$f":"SUM(G16:G18)","v":37}]
[null,null,"Enter LF of Fascia:",280]
[null,null,"Enter LF Starter Strip:",140]
[null,null,"Enter LF of Ridge:",82]
[]
[null,null,null,"Slope 1","Slope 2","Slope 3"]
[null,null,"Enter Total of Hip Dimensions A",44]
[null,null,"Hip Factor",{"$f":"SQRT(RoofSlope^2+288)/12","v":1.5},{"$f":"SQRT(RoofSlope2^2+288)/12","v":1.5},{"$f":"SQRT(RoofSlope3^2+288)/12","v":1.5}]
[null,null,"Waste Factor",0.05,0.05,0.05]
[null,null,"Total LF",{"$f":"ROUNDUP(D25*D26*(1+D27),0)","v":70},{"$f":"ROUNDUP(E25*E26*(1+E27),0)","v":0},{"$f":"ROUNDUP(F25*F26*(1+F27),0)","v":0},{"$f":"SUM(D28:F28)","v":70}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"Sub-Bid Roofing - Cost Per Square"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total $",null,null,"Slope"]
[null,65,null,{"$f":"RoofSlopeSq","v":34},"Sq",{"$f":"IF(RoofSlopeMat=\"\",0,VLOOKUP(RoofSlopeMat,IF(RoofSubBidChoice=FALSE,[1]!RoofLabMatDB,[1]!RoofLaborDB),MATCH(RoofSlope,[1]!RoofSlopeDB), FALSE))","v":0},{"$f":"IF(C35=\"\",0,IF(ISERROR(F35),0,D35*F35))","v":0},null,null,{"$f":" RoofSlope & \"/12\"","v":"6/12"}]
[null,38,{"$f":"IF(RoofSlopeMat=\"\",\"\",RoofSlopeMat)","v":""},{"$f":"RoofSlopeSq2","v":0},"Sq",{"$f":"IF(RoofSlopeMat=\"\",0,VLOOKUP(RoofSlopeMat,IF(RoofSubBidChoice=FALSE,[1]!RoofLabMatDB,[1]!RoofLaborDB),MATCH(RoofSlope2,[1]!RoofSlopeDB), FALSE))","v":0},{"$f":"IF(C36=\"\",0,IF(ISERROR(F36),0,D36*F36))","v":0},null,null,{"$f":"RoofSlope2 & \"/12\"","v":"6/12"}]
[null,40,{"$f":"IF(RoofSlopeMat=\"\",\"\",RoofSlopeMat)","v":""},{"$f":"RoofSlopeSq3","v":0},"Sq",{"$f":"IF(RoofSlopeMat=\"\",0,VLOOKUP(RoofSlopeMat,IF(RoofSubBidChoice=FALSE,[1]!RoofLabMatDB,[1]!RoofLaborDB),MATCH(RoofSlope3,[1]!RoofSlopeDB), FALSE))","v":0},{"$f":"IF(C37=\"\",0,IF(ISERROR(F37),0,D37*F37))","v":0},null,null,{"$f":"RoofSlope3 & \"/12\"","v":"6/12"}]
[null,40,"Starter, Hip, and Ridge",{"$f":"G18","v":3},"Sq",{"$f":"IF(RoofSlopeMat=\"\",0,VLOOKUP(RoofSlopeMat,IF(RoofSubBidChoice=FALSE,[1]!RoofLabMatDB,[1]!RoofLaborDB),MATCH(D39,[1]!RoofSlopeDB), FALSE))","v":0},{"$f":"IF(C38=\"\",0,IF(ISERROR(F38),0,D38*F38))","v":0},null,null,{"$f":" D39&\"/12\"","v":"7/12"}]
[null,null,"Select Starter, Hip, and Ridge Slope",7,null,"Total Cost: ",{"$f":"SUM(G38,G37,G36,G35)","v":0}]
[]
[]
[null,"","Roofing",null,null,null,"Supplier 1",null,null,null,null,null,false,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,{"$f":"GetProductID($C$44,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Asphalt Shingles - 30 yr. 3 Tab",{"$f":"RoofTotalSquare","v":34},{"$f":"IF($C$44=\"\",\"\",VLOOKUP($C$44, [1]!RoofDB, 3,FALSE))","v":"Sq"},{"$f":"IF($C$44=\"\",\"\",VLOOKUP($C$44, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":55},{"$f":"IF($C$44=\"\",\"\",$D$44 * $F$44)","v":1870},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$44, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$44, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$44 * $H$44,IF(RoofingManHrs = TRUE, LaborPerHr * $H$44 * $D$44,0))","v":0}]
[null,{"$f":"GetProductID($C$45,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Deliver & Stock shingles",{"$f":"ROUND(RoofTotalPlusSquare,2)","v":37},{"$f":"IF($C$45=\"\",\"\",VLOOKUP($C$45, [1]!RoofDB, 3,FALSE))","v":"Sq"},{"$f":"IF($C$45=\"\",\"\",VLOOKUP($C$45, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":3.5},{"$f":"IF($C$45=\"\",\"\",$D$45 * $F$45)","v":129.5},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$45, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$45, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$45 * $H$45,IF(RoofingManHrs = TRUE, LaborPerHr * $H$45 * $D$45,0))","v":0}]
[null,{"$f":"GetProductID($C$46,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Drip Edge-metal",{"$f":"ROUNDUP(Fascia/9.5,0)","v":30},{"$f":"IF($C$46=\"\",\"\",VLOOKUP($C$46, [1]!RoofDB, 3,FALSE))","v":"Ea"},{"$f":"IF($C$46=\"\",\"\",VLOOKUP($C$46, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":3.9},{"$f":"IF($C$46=\"\",\"\",$D$46 * $F$46)","v":117},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$46, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$46, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$46 * $H$46,IF(RoofingManHrs = TRUE, LaborPerHr * $H$46 * $D$46,0))","v":0}]
[null,{"$f":"GetProductID($C$47,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"30# Tar Paper (Asphalt-impregnated Felt)",{"$f":"ROUNDUP(RoofTotalSquare/2,0)","v":17},{"$f":"IF($C$47=\"\",\"\",VLOOKUP($C$47, [1]!RoofDB, 3,FALSE))","v":"2-Sq Roll"},{"$f":"IF($C$47=\"\",\"\",VLOOKUP($C$47, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":10.95},{"$f":"IF($C$47=\"\",\"\",$D$47 * $F$47)","v":186.14999999999998},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$47, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$47, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$47 * $H$47,IF(RoofingManHrs = TRUE, LaborPerHr * $H$47 * $D$47,0))","v":0}]
[null,{"$f":"GetProductID($C$48,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Starter Strip",{"$f":"ROUNDUP(RoofingStarterStrip/240,0)","v":1},{"$f":"IF($C$48=\"\",\"\",VLOOKUP($C$48, [1]!RoofDB, 3,FALSE))","v":"Sq (T)"},{"$f":"IF($C$48=\"\",\"\",VLOOKUP($C$48, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":38},{"$f":"IF($C$48=\"\",\"\",$D$48 * $F$48)","v":38},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$48, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$48, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$48 * $H$48,IF(RoofingManHrs = TRUE, LaborPerHr * $H$48 * $D$48,0))","v":0}]
[null,{"$f":"GetProductID($C$49,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Hip & Ridge Cap",{"$f":"ROUNDUP((RoofHip+RoofRidge)/100,0)","v":2},{"$f":"IF($C$49=\"\",\"\",VLOOKUP($C$49, [1]!RoofDB, 3,FALSE))","v":"Sq (T)"},{"$f":"IF($C$49=\"\",\"\",VLOOKUP($C$49, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":38},{"$f":"IF($C$49=\"\",\"\",$D$49 * $F$49)","v":76},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$49, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$49, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$49 * $H$49,IF(RoofingManHrs = TRUE, LaborPerHr * $H$49 * $D$49,0))","v":0}]
[null,{"$f":"GetProductID($C$50,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Turtle-back Vents 10 x 14 (1 SF net area)",1,{"$f":"IF($C$50=\"\",\"\",VLOOKUP($C$50, [1]!RoofDB, 3,FALSE))","v":"Ea"},{"$f":"IF($C$50=\"\",\"\",VLOOKUP($C$50, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":15},{"$f":"IF($C$50=\"\",\"\",$D$50 * $F$50)","v":15},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$50, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$50, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$50 * $H$50,IF(RoofingManHrs = TRUE, LaborPerHr * $H$50 * $D$50,0))","v":0}]
[null,{"$f":"GetProductID($C$51,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Step Flashing 3 x 4 x 7 (22' / Bndl.)",2,{"$f":"IF($C$51=\"\",\"\",VLOOKUP($C$51, [1]!RoofDB, 3,FALSE))","v":"Bndl of 50"},{"$f":"IF($C$51=\"\",\"\",VLOOKUP($C$51, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":12.95},{"$f":"IF($C$51=\"\",\"\",$D$51 * $F$51)","v":25.9},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$51, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$51, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$51 * $H$51,IF(RoofingManHrs = TRUE, LaborPerHr * $H$51 * $D$51,0))","v":0}]
[null,{"$f":"GetProductID($C$52,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"L Metal 4\" x 4\" x 10'",3,{"$f":"IF($C$52=\"\",\"\",VLOOKUP($C$52, [1]!RoofDB, 3,FALSE))","v":"Ea"},{"$f":"IF($C$52=\"\",\"\",VLOOKUP($C$52, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":4.79},{"$f":"IF($C$52=\"\",\"\",$D$52 * $F$52)","v":14.370000000000001},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$52, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$52, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$52 * $H$52,IF(RoofingManHrs = TRUE, LaborPerHr * $H$52 * $D$52,0))","v":0}]
[null,{"$f":"GetProductID($C$53,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Plastic Caps 1/2 lb./sq",1,{"$f":"IF($C$53=\"\",\"\",VLOOKUP($C$53, [1]!RoofDB, 3,FALSE))","v":"Pail"},{"$f":"IF($C$53=\"\",\"\",VLOOKUP($C$53, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":34.950000000000003},{"$f":"IF($C$53=\"\",\"\",$D$53 * $F$53)","v":34.950000000000003},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$53, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$53, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$53 * $H$53,IF(RoofingManHrs = TRUE, LaborPerHr * $H$53 * $D$53,0))","v":0}]
[null,{"$f":"GetProductID($C$54,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Coil Roofing Nails 1\" - 1-1/4\"",{"$f":"ROUNDUP(RoofTotalSquare/22,0)","v":2},{"$f":"IF($C$54=\"\",\"\",VLOOKUP($C$54, [1]!RoofDB, 3,FALSE))","v":"Ea"},{"$f":"IF($C$54=\"\",\"\",VLOOKUP($C$54, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":37.950000000000003},{"$f":"IF($C$54=\"\",\"\",$D$54 * $F$54)","v":75.900000000000006},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$54, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$54, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$54 * $H$54,IF(RoofingManHrs = TRUE, LaborPerHr * $H$54 * $D$54,0))","v":0}]
[null,{"$f":"GetProductID($C$55,[1]!RoofDB,6+MATCH(RoofSub,[1]!RoofSubs,1))","v":""},"Labor /SQ",{"$f":"ROUND(RoofTotalPlusSquare,2)","v":37},{"$f":"IF($C$55=\"\",\"\",VLOOKUP($C$55, [1]!RoofDB, 3,FALSE))","v":"SQ"},{"$f":"IF($C$55=\"\",\"\",VLOOKUP($C$55, [1]!RoofDB, MATCH(RoofSub,[1]!RoofSubs,FALSE)+6,FALSE))","v":40},{"$f":"IF($C$55=\"\",\"\",$D$55 * $F$55)","v":1480},{"$f":"IF(RoofingAddLabor=TRUE,DOLLAR(VLOOKUP($C$55, [1]!RoofDB, 5,FALSE)),IF(RoofingManHrs = TRUE, VLOOKUP($C$55, [1]!RoofDB,6,FALSE),0))","v":0},{"$f":"IF(RoofingAddLabor=TRUE,$D$55 * $H$55,IF(RoofingManHrs = TRUE, LaborPerHr * $H$55 * $D$55,0))","v":0}]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I44:I56)","v":0}]
[null,null,"Starter,Hip,Ridge Squares: ",{"$f":"SUMIF(E44:E57,\"Sq (T)*\",D44:D57)","v":3},null,"Labor Sub-Total:",{"$f":"SUMIF(C44:C57,\"Labor*\",G44:G57)+I57","v":1480}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G44:G57)-SUMIF(C44:C57,\"Labor*\",G44:G57)","v":2582.77}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E61=FALSE,\"\",G59*TaxRate)","v":161.423125}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G58:G60)","v":4224.1931249999998}]
[]
[null,null,null,null,null,null,null,null,null," "]

{"sheet":"Insulation","index":37,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Insulation Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Insulation",null,null,null,"Supplier 2"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Drywall","index":38,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Drywall Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,null,"Total Costs:"]
[null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,G6,IF(D5=2,G7,0))","v":0}]
[null,null,null,null,null,null,{"$f":"H33+H22","v":0}]
[]
[null,null,"Drywall Unit Factor:"]
[null,null,"House Factor",3.8]
[null,null,"Basement Factor",3.27]
[null,null,"Garage Factor",2.8]
[]
[]
[null,null,"Detail Estimate"]
[]
[null,null,"SF + Extras",null,null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","Adjusted QTY","$/Unit","Sub-Total $ "]
[]
[]
[null,null,"End"]
[null,null,null,null,null,null,"Total Dywall Cost (Labor & Materials):",{"$f":"SUM(H19:H21)","v":0}]
[]
[]
[null,null,"Drywall",null,null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","Coverage","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,null,"Labor: ",{"$f":"SUM(J27:J28)","v":0}]
[null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C27:C29,\"Labor*\",H27:H29)+J29","v":0}]
[null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(H27:H29)-SUMIF(C27:C29,\"Labor*\",H27:H29)","v":0}]
[null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(F33=FALSE,\"\",H31*TaxRate)","v":0}]
[null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(H30:H32)","v":0}]

{"sheet":"FinishCarpentry","index":39,"n_rows":91,"n_cols":15,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Finish Carpentry Detail"]
[]
[]
[null,null,"Choose Estimating Method",null,null,1,null,null,"Total Costs:"]
[null,null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(F5=1,H6,H7)","v":0}]
[null,null,null,null,null,null,null,{"$f":"I17","v":0}]
[]
[null,null,"Choose Material(s) to Estimate","Go To:",null,null,null," Optional Lump Sum:","Sub-Total $"]
[null,null,false,"Doors",null,null,null,null,{"$f":"IF(C10=FALSE,\"\",IF(OR(H10=\"\",H10=0),FinishCarDoorTotal,H10))","v":""}]
[null,null,false,"Moldings",null,null,null,null,{"$f":"IF(C11=FALSE,\"\",IF(OR(H11=\"\",H11=0),FinishCarMoldingTotal,H11))","v":""}]
[null,null,false,"Shelving",null,null,null,null,{"$f":"IF(C12=FALSE,\"\",IF(OR(H12=\"\",H12=0),FinishCarShelvingTotal,H12))","v":""}]
[null,null,false,"Stairs",null,null,null,null,{"$f":"IF(C13=FALSE,\"\",IF(OR(H13=\"\",H13=0),FinishCarStairTotal,H13))","v":""}]
[null,null,false,"Fasteners",null,null,null,null,{"$f":"IF(C14=FALSE,\"\",IF(OR(H14=\"\",H14=0),FinishCarFastenerTotal,H14))","v":""}]
[null,null,false,"Handrail",null,null,null,null,{"$f":"IF(C15=FALSE,\"\",IF(OR(H15=\"\",H15=0),FinishCarHandrailTotal,H15))","v":""}]
[null,null,false,"Labor",null,null,null,null,{"$f":"IF(C16=FALSE,\"\",IF(OR(H16=\"\",H16=0),FinishCarLaborTotal,H16))","v":""}]
[null,null,null,null,null,null,null,"Total Finish Carpentry Cost:",{"$f":"SUM(I10:I16)","v":0}]
[null,null,"Detail Estimate"]
[]
[null,null,"Doors",null,null,"UP",null,null,"Supplier 1",null,null,null,null,null,false]
[null,"Product ID","Description","Est. QTY","Waste Factor","Qty","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$22=\"\",\"\",IF($F$22=\"\",\"\",$F$22*$K$22))","v":""}]
[]
[null,null,"End",null,null,null,null,null,null,"Labor: ",{"$f":"SUM(K22:K23)","v":0}]
[null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C22:C24,\"Labor*\",I22:I24)+K24","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I22:I24)-SUMIF(C22:C24,\"Labor*\",I22:I24)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G28=FALSE,\"\",I26*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(I25:I27)","v":0}]
[]
[null,null,"Moldings",null,null,"UP",null,null,"Supplier 2",null,null,null,null,null,false]
[null,"Product ID","Description","Est. QTY","Waste Factor","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$32=\"\",\"\",IF($F$32=\"\",\"\",$F$32*$K$32))","v":""}]
[]
[null,null,"End",null,null,null,null,null,null,"Labor: ",{"$f":"SUM(K32:K33)","v":0}]
[null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C32:C34,\"Labor*\",I32:I34)+K34","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I32:I34)-SUMIF(C32:C34,\"Labor*\",I32:I34)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G38=FALSE,\"\",I36*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(I35:I37)","v":0}]
[]
[null,null,"PB Shelving",null,null,"UP",null,null,"Supplier 1",null,null,null,null,null,false]
[null,"Product ID","Description","Est. QTY","Waste Factor","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor","LF Shelving",null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$42=\"\",\"\",VLOOKUP($C$42, [1]!FinishCarShelvingDB, 4,FALSE)*$D$42)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$43=\"\",\"\",VLOOKUP($C$43, [1]!FinishCarShelvingDB, 5,FALSE)*$D$43)","v":""}]
[null,null,"End",null,null,null,null,null,null,"Labor: ",{"$f":"SUM(K42:K43)","v":0},{"$f":"SUM(L42:L43)","v":0}]
[null,null,"Total LF of Shelving:",null,null,{"$f":"ShelvingTotalLF","v":0},null,"Labor Sub-Total:",{"$f":"SUMIF(C42:C44,\"Labor*\",I42:I44)+K44","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I42:I44)-SUMIF(C42:C44,\"Labor*\",I42:I44)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G48=FALSE,\"\",I46*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(I45:I47)","v":0}]
[]
[null,null,"Stairs",null,null,"UP",null,null,"Supplier 1",null,null,null,null,null,false]
[null,"Product ID","Description","Est. QTY","Waste Factor","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,null,false]
[]
[]
[null,null,"End",null,null,null,null,null,null,"Labor: ",{"$f":"SUM(K52:K53)","v":0}]
[null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C52:C54,\"Labor*\",I52:I54)+K54","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I52:I54)-SUMIF(C52:C54,\"Labor*\",I52:I54)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G58=FALSE,\"\",I56*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(I55:I57)","v":0}]
[]
[null,null,"Fasteners",null,null,"UP",null,null,"Supplier 1",null,null,null,null,null,false]
[null,"Product ID","Description","Est. QTY","Waste Factor","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,null,false]
[]
[]
[null,null,"End",null,null,null,null,null,null,"Labor: ",{"$f":"SUM(K62:K63)","v":0}]
[null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C62:C64,\"Labor*\",I62:I64)+K64","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I62:I64)-SUMIF(C62:C64,\"Labor*\",I62:I64)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G68=FALSE,\"\",I66*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(I65:I67)","v":0}]
[]
[null,null,"Handrail",null,null,"UP",null,null,"Oak",null,null,null,null,null,false]
[null,"Product ID","Description","Est. QTY","Waste Factor","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,null,false]
[]
[]
[null,null,"End",null,null,null,null,null,null,"Labor: ",{"$f":"SUM(K72:K73)","v":0}]
[null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C72:C74,\"Labor*\",I72:I74)+K74","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I72:I74)-SUMIF(C72:C74,\"Labor*\",I72:I74)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G78=FALSE,\"\",I76*TaxRate)","v":""}]
[null,null,null,null,null,null,false,"Total Cost: ",{"$f":"SUM(I75:I77)","v":0}]
[]
[null,null,"Labor",null,null,"UP",null,null,"Supplier 1"]
[null,"Product ID","Description","Est. QTY","Waste Factor","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUM(I82:I84)","v":0}]
[null,null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(G87=FALSE,\"\",I85*TaxRate)","v":0}]
[null,null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(I85:I86)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,"Total Cost for Finish Carpentry Material and Labor:",{"$f":"FinishCarHandrailTotal+FinishCarFastenerTotal+FinishCarStairTotal+FinishCarShelvingTotal+FinishCarMoldingTotal+FinishCarDoorTotal+FinishCarLaborTotal","v":0}]

{"sheet":"FinishCarpentryLabor","index":40,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Finish Carpentry Labor Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Finish Carpentry",null,null,null,"Sub 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"Painting","index":41,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Painting Detail"]
[]
[]
[null,null,"Choose Material(s) to Estimate",null,null,null,"Lump Sum:","Sub-Total $"]
[true,null,null,null,null,null,null,{"$f":"IF(A6=FALSE,0,IF(OR(G6=\"\",G6=0),H18+G26,G6))","v":0}]
[true,null,null,null,null,null,null,{"$f":"IF(A7=FALSE,0,IF(OR(G7=\"\",G7=0),H37+G45,G7))","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H6:H7)","v":0}]
[]
[null,null,"Detail Estimate"]
[]
[null,null,"Interior Painting - SF Price",null,null,null,null,"Sub1"]
[null,"Product ID","Choose Finished Areas","Paint job","QTY","Unit","$/Unit","Sub-Total $ "]
[]
[]
[]
[null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(F18=FALSE,0,SUM(H14:H16)*TaxRate)","v":0}]
[null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(H14:H17)","v":0}]
[]
[null,null,"Interior Misc.",null,null,null,"Sub1"]
[null,"Product ID","Description","Qty","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(D26=FALSE,0,SUM(G22:G24)*TaxRate)","v":0}]
[null,null,null,true,null,"Total Cost: ",{"$f":"SUM(G22:G25)","v":0}]
[]
[]
[]
[]
[null,null,"Exterior Painting - SF Price",null,null,null,null,"Sub1"]
[null,"Product ID","Choose Finished Areas","Paint job","QTY","Unit","$/Unit","Sub-Total $ "]
[]
[]
[]
[null,null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(F37=FALSE,0,SUM(H33:H35)*TaxRate)","v":0}]
[null,null,null,null,null,true,"Total Cost: ",{"$f":"SUM(H33:H35)+H36","v":0}]
[]
[null,null,"Exterior Misc",null,null,null,"Sub1"]
[null,"Product ID","Description","Qty","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(D45=FALSE,0,SUM(G41:G43)*TaxRate)","v":0}]
[null,null,null,true,null,"Total Cost: ",{"$f":"SUM(G41:G43)+G44","v":0}]

{"sheet":"TileMarble","index":42,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Tile and Marble Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Tile and Marble",null,null,null,"Supplier 3",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Fireplace","index":43,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Fireplace Detail"]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D4=1,F5,F6)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[]
[null,null,"Fireplace",null,null,null,"Supplier 3"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,0,G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"FloorCoverings","index":44,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Floor Covering Detail"]
[]
[]
[null,null,"Choose Allowance Method:",1,null,null,1,null,"Total Costs:"]
[null,null,null,null,null,null,"Enter Amount:",null,{"$f":"IF(G5=1,H6,IF(G5=2,H7,0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"I19","v":0}]
[]
[]
[]
[null,null,"Floor Covering",null,null,null,null,null,"Sub 2",null,null,null,null,false]
[null,"Product ID","Description","Est. QTY","Unit","Waste Factor","QTY","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,null,null,"Labor: ",{"$f":"SUM(K13:K14)","v":0}]
[null,null,null,null,null,true,null,"Labor Sub-Total:",{"$f":"SUMIF(C13:C15,\"Labor*\",I13:I15)+K15","v":0}]
[null,null,null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(I13:I15)-SUMIF(C13:C15,\"Labor*\",I13:I15)","v":0}]
[null,null,null,null,null,null,true,"Sales Tax:       ",{"$f":"IF(G18=FALSE,\"\",I17*TaxRate)","v":0}]
[null,null,null,null,null,null,null,"Total Cost: ",{"$f":"SUM(I16:I18)","v":0}]
[]
[null,null,null,null,null,null,null,"Allowance / SF for Finished Area:",{"$f":"IF(ISERROR(I19/TotalFinishedSF),0,I19/TotalFinishedSF)","v":0}]
[null,null,null,null,null,null,null,"Allowance / SY for Finished Area:",{"$f":"IF(ISERROR(I19/TotalFinishedSF),0,I19/TotalFinishedSF*9)","v":0}]

{"sheet":"Cabinets","index":45,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Cabinet Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G19","v":0}]
[]
[]
[]
[null,null,"Cabinet",null,null,null,"Sub1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($C$13=\"\",\"\",OFFSET($C$13,0,1) * OFFSET($C$13,0,6))","v":""}]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I13:I14)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C13:C15,\"Labor*\",G13:G15)+I15","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G13:G15)-SUMIF(C13:C15,\"Labor*\",G13:G15)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E19=FALSE,\"\",G17*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G16:G18)","v":0}]

{"sheet":"Countertops","index":46,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Countertop Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G19","v":0}]
[]
[]
[]
[null,null,"Countertop",null,null,null,"Supplier 3",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I13:I14)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C13:C15,\"Labor*\",G13:G15)+I15","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G13:G15)-SUMIF(C13:C15,\"Labor*\",G13:G15)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E19=FALSE,\"\",G17*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G16:G18)","v":0}]

{"sheet":"Appliances","index":47,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Appliance Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Appliance",null,null,null,"Supplier 2"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End","","","",""]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"HardwareMirror","index":48,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Hardware & Mirror Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Hardware & Mirror",null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","Qty","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Siding","index":49,"n_rows":80,"n_cols":12,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Exterior Siding Detail"]
[]
[]
[null,null,"Choose Material(s) to Estimate","Go To:",null,"Enter Lump Sum:","Sub-Total $"]
[false,null,"Lump Sum",null,null,null,{"$f":"IF(A6=TRUE,F6,0)","v":0}]
[false,"HideVinyl","Aluminum and Vinyl Siding","Alum/Vinyl",null,null,{"$f":"IF(A7=FALSE,0,IF(OR(F7=\"\",F7=0),SidingAlumTotal,F7))","v":0}]
[false,"HideWood","Wood Siding","Wood",null,null,{"$f":"IF(A8=FALSE,0,IF(OR(F8=\"\",F8=0),SidingWoodTotal,F8))","v":0}]
[false,"HideBrick","Brick Siding","Brick",null,null,{"$f":"IF(A9=FALSE,0,IF(OR(F9=\"\",F9=0),SidingBrickTotal,F9))","v":0}]
[false,"HideStucco","Stucco","Stucco",null,null,{"$f":"IF(A10=FALSE,0,IF(OR(F10=\"\",F10=0),SidingStuccoTotal,F10))","v":0}]
[false,"HideStone","Stone","Stone",null,null,{"$f":"IF(A11=FALSE,0,IF(OR(F11=\"\",F11=0),SidingStoneTotal,F11))","v":0}]
[false,"HideOther",{"$f":"C72","v":"Other"},"Other",null,null,{"$f":"IF(A12=FALSE,0,IF(OR(F12=\"\",F12=0),SidingOtherTotal,F12))","v":0}]
[null,null,null,null,null,"Total Siding Cost:",{"$f":"SUM(G6:G12)","v":0}]
[]
[null,null,"Detail Estimate"]
[]
[null,null,"Aluminum or Vinyl","UP",null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I19:I20)","v":0}]
[null,null,"Total Alum / Vinyl SF:",{"$f":"SUMIF(E19:E21,\"SF\",D19:D21)-SUMIF(C19:C21,\"Labor - SF\",D19:D21)","v":0},null,"Labor Sub-Total:",{"$f":"SUMIF(C19:C21,\"Labor*\",G19:G21)+I21","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G19:G21)-SUMIF(C19:C21,\"Labor*\",G19:G21)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E25=FALSE,\"\",G23*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G22:G24)","v":0}]
[]
[]
[null,null,"Wood","UP",null,null,"Supplier 3",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I30:I31)","v":0}]
[null,null,"Total Wood SF:",{"$f":"SUMIF(E30:E32,\"SF\",D30:D32)-SUMIF(C30:C32,\"Labor - SF\",D30:D32)","v":0},null,"Labor Sub-Total:",{"$f":"SUMIF(C30:C32,\"Labor*\",G30:G32)+I32","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G30:G32)-SUMIF(C30:C32,\"Labor*\",G30:G32)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E36=FALSE,\"\",G34*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G33:G35)","v":0}]
[]
[]
[null,null,"Brick","UP",null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I41:I42)","v":0}]
[null,null,"Total Brick SF:",{"$f":"SUMIF(E41:E43,\"SF\",D41:D43)-SUMIF(C41:C43,\"Labor - SF\",D41:D43)","v":0},null,"Labor Sub-Total:",{"$f":"SUMIF(C41:C43,\"Labor*\",G41:G43)+I43","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G41:G43)-SUMIF(C41:C43,\"Labor*\",G41:G43)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E47=FALSE,\"\",G45*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G44:G46)","v":0}]
[]
[]
[null,null,"Stucco","UP",null,null,"Supplier 3",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I52:I53)","v":0}]
[null,null,"Total Stucco SF:",{"$f":"SUMIF(E52:E54,\"SF\",D52:D54)-SUMIF(C52:C54,\"Labor - SF\",D52:D54)","v":0},null,"Labor Sub-Total:",{"$f":"SUMIF(C52:C54,\"Labor*\",G52:G54)+I54","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G52:G54)-SUMIF(C52:C54,\"Labor*\",G52:G54)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E58=FALSE,\"\",G56*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G55:G57)","v":0}]
[]
[]
[null,null,"Stone","UP",null,null,"Supplier 2",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I63:I64)","v":0}]
[null,null,"Total Stone SF:",{"$f":"SUMIF(E63:E65,\"SF\",D63:D65)-SUMIF(C63:C65,\"Labor - SF\",D63:D65)","v":0},null,"Labor Sub-Total:",{"$f":"SUMIF(C63:C65,\"Labor*\",G63:G65)+I65","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G63:G65)-SUMIF(C63:C65,\"Labor*\",G63:G65)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E69=FALSE,\"\",G67*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G66:G68)","v":0}]
[]
[]
[null,null,"Other","UP",null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I74:I75)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C74:C76,\"Labor*\",G74:G76)+I76","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G74:G76)-SUMIF(C74:C76,\"Labor*\",G74:G76)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E80=FALSE,\"\",G78*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G77:G79)","v":0}]

{"sheet":"SoffitFascia","index":50,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Soffit & Fascia Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Soffit & Fascia",null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null," ",null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Gutter","index":51,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Gutter Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
["`",null,"Gutter",null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Deck","index":52,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Deck Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,2,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Deck",null,null,null,"Supplier 2",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,true]
[]
[]
[null,null,"End",null,null,null,"","Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ExtRailing","index":53,"n_rows":17,"n_cols":12,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Exterior Railing Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G17","v":0}]
[]
[null,null,"Exterior Railing",null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I11:I12)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C11:C13,\"Labor*\",G11:G13)+I13","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G11:G13)-SUMIF(C11:C13,\"Labor*\",G11:G13)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E17=FALSE,\"\",G15*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G14:G16)","v":0}]

{"sheet":"FDNPlaster","index":54,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Foundation Plaster Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,G21)","v":0}]
[null,null,null,null,null,{"$f":"G21","v":0}]
[]
[null,null,"Foundation Specs:"]
[null,null,"Foundation Perimeter: ",{"$f":"DampFoundationLF","v":0},"Feet"]
[null,null,"Foundation Showing: ",null,"Feet"]
[]
[null,null,"Foundation Plaster",null,null,null,"Supplier 1",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I15:I16)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C15:C17,\"Labor*\",G15:G17)+I17","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G15:G17)-SUMIF(C15:C17,\"Labor*\",G15:G17)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E21=FALSE,\"\",G19*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G18:G20)","v":0}]

{"sheet":"Cleanup","index":55,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Clean-up Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,2,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Clean-Up",null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $"]
[]
[]
[null,null,"End",null,null,null,""]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"Landscaping","index":56,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Landscaping Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,2,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Sub 3",null,null,null,null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor",null,null,false]
[]
[]
[null,null,"End",null,null,null,"","Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)+I14","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom1","index":57,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 1 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 1",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom2","index":58,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 2 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom3","index":59,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 3 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 2"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom4","index":60,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 4 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 2",null,"`"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom5","index":61,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 5 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 1",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom6","index":62,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 6 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 2",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom7","index":63,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 7 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 2",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom8","index":64,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 8 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 2",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom9","index":65,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 9 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 1",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom10","index":66,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 10 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,F7)","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Detail Estimate",null,null,null,"Supplier 1",null,false]
[null,"Product ID","Description","QTY","Unit","$/Unit","Sub-Total $","Labor Rate","Total Labor"]
[null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,"End",null,null,null,null,"Labor: ",{"$f":"SUM(I12:I13)","v":0}]
[null,null,null,null,null,"Labor Sub-Total:",{"$f":"SUMIF(C12:C14,\"Labor*\",G12:G14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM(G12:G14)-G15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF(E18=FALSE,\"\",G16*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost:",{"$f":"SUM(G15:G17)","v":0}]

{"sheet":"ZCustom11","index":67,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 11 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom12","index":68,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 12 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom13","index":69,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 13 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom14","index":70,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 14 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G19","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom15","index":71,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 15 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom16","index":72,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 16 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom17","index":73,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 17 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom18","index":74,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 18 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom19","index":75,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 19 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom20","index":76,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 20 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate",null,null,null,"Supplier 1"]
[null,null,"Description","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,true,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom21","index":77,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 21 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom21 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom22","index":78,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 22 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom22 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom23","index":79,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 23 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom23 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom24","index":80,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 24 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom24 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom25","index":81,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 25 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom25 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom26","index":82,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 26 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom26 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom27","index":83,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 27 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom27 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom28","index":84,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 28 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom28 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom29","index":85,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 29 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom29 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"ZCustom30","index":86,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Custom 30 Detail"]
[]
[]
[null,null,"Choose Estimating Method",1,null,null,"Total Custom30 Costs:"]
[null,null,null,null,"Enter Amount:",null,{"$f":"IF(D5=1,F6,IF(D5=2,F7,0))","v":0}]
[null,null,null,null,null,{"$f":"G18","v":0}]
[]
[]
[null,null,"Detail Estimate"]
[null,null,"Add Item","QTY","Unit","$/Unit","Sub-Total$"]
[]
[]
[null,null,"End"]
[null,null,null,null,null,"Labor Sub-Total: ",{"$f":"SUMIF($C$12:$C$14,\"Labor*\",$G$12:$G$14)","v":0}]
[null,null,null,null,null,"Material Sub-Total: ",{"$f":"SUM($G$12:$G$14)-$G$15","v":0}]
[null,null,null,null,null,"Sales Tax:       ",{"$f":"IF($E$18=FALSE,0,SUM($G$15:$G$16)*TaxRate)","v":0}]
[null,null,null,null,null,"Total Cost: ",{"$f":"SUM($G$15:$G$17)","v":0}]

{"sheet":"PO","index":87,"n_rows":59,"n_cols":23,"rows_kept":59,"cut":false,"hidden":false,"merged":[[53,17,53,20],[54,17,54,20],[58,5,58,8],[58,11,58,12],[56,5,56,8],[56,11,56,12],[56,17,56,20],[57,5,57,8],[57,11,57,12],[52,9,52,10],[52,11,52,13],[52,14,52,16],[52,17,52,20],[51,2,51,8],[2,17,2,20],[51,9,51,10],[51,11,51,13],[51,14,51,16],[49,17,49,20],[50,17,50,20],[55,5,55,8],[55,11,55,12],[55,17,55,20],[51,17,51,20],[52,2,52,8],[49,2,49,8],[49,9,49,10],[49,11,49,13],[49,14,49,16],[50,2,50,8],[50,9,50,10],[50,11,50,13],[50,14,50,16],[47,17,47,20],[48,2,48,8],[48,9,48,10],[48,11,48,13],[48,14,48,16],[48,17,48,20],[47,2,47,8],[47,9,47,10],[47,11,47,13],[47,14,47,16],[45,17,45,20],[46,2,46,8],[46,9,46,10],[46,11,46,13],[46,14,46,16],[46,17,46,20],[45,2,45,8],[45,9,45,10],[45,11,45,13],[45,14,45,16],[43,17,43,20],[44,2,44,8],[44,9,44,10],[44,11,44,13],[44,14,44,16],[44,17,44,20],[43,2,43,8],[43,9,43,10],[43,11,43,13],[43,14,43,16],[41,17,41,20],[42,2,42,8],[42,9,42,10],[42,11,42,13],[42,14,42,16],[42,17,42,20],[41,2,41,8],[41,9,41,10],[41,11,41,13],[41,14,41,16],[39,17,39,20],[40,2,40,8],[40,9,40,10],[40,11,40,13],[40,14,40,16],[40,17,40,20],[39,2,39,8],[39,9,39,10],[39,11,39,13],[39,14,39,16],[37,17,37,20],[38,2,38,8],[38,9,38,10],[38,11,38,13],[38,14,38,16],[38,17,38,20],[37,2,37,8],[37,9,37,10],[37,11,37,13],[37,14,37,16],[35,17,35,20],[36,2,36,8],[36,9,36,10],[36,11,36,13],[36,14,36,16],[36,17,36,20],[35,2,35,8],[35,9,35,10],[35,11,35,13],[35,14,35,16],[33,17,33,20],[34,2,34,8],[34,9,34,10],[34,11,34,13],[34,14,34,16],[34,17,34,20],[33,2,33,8],[33,9,33,10],[33,11,33,13],[33,14,33,16],[31,17,31,20],[32,2,32,8],[32,9,32,10],[32,11,32,13],[32,14,32,16],[32,17,32,20],[31,2,31,8],[31,9,31,10],[31,11,31,13],[31,14,31,16],[29,17,29,20],[30,2,30,8],[30,9,30,10],[30,11,30,13],[30,14,30,16],[30,17,30,20],[29,2,29,8],[29,9,29,10],[29,11,29,13],[29,14,29,16],[27,17,27,20],[28,2,28,8],[28,9,28,10],[28,11,28,13],[28,14,28,16],[28,17,28,20],[27,2,27,8],[27,9,27,10],[27,11,27,13],[27,14,27,16],[25,17,25,20],[26,2,26,8],[26,9,26,10],[26,11,26,13],[26,14,26,16],[26,17,26,20],[25,2,25,8],[25,9,25,10],[25,11,25,13],[25,14,25,16],[23,17,23,20],[24,2,24,8],[24,9,24,10],[24,11,24,13],[24,14,24,16],[24,17,24,20],[23,2,23,8],[23,9,23,10],[23,11,23,13],[23,14,23,16],[21,17,21,20],[22,2,22,8],[22,9,22,10],[22,11,22,13],[22,14,22,16],[22,17,22,20],[21,2,21,8],[21,9,21,10],[21,11,21,13],[21,14,21,16],[18,2,18,8],[18,9,18,10],[18,11,18,13],[18,14,18,16],[20,2,20,8],[20,9,20,10],[20,11,20,13],[20,14,20,16],[11,13,11,19],[12,13,12,19],[13,13,13,19],[18,17,18,20],[14,15,14,16],[20,17,20,20],[15,4,15,9],[14,13,14,14],[14,17,14,19],[10,4,10,9],[11,4,11,9],[12,4,12,9],[13,4,13,9],[14,4,14,5],[14,8,14,9],[10,13,10,19]]}
[]
[]
[null,null,{"$f":"IF(ContractorName=\"\",\"Company Name\", ContractorName)","v":"Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"IF(ContractorAddress=\"\",\"Address\",ContractorAddress)","v":"Address"}]
[null,null,{"$f":"IF(ContractorCityStateZip=\"\",\"City, State  Zip\",ContractorCityStateZip)","v":"City, State  Zip"}]
[null,null,{"$f":"IF(ContractorBusinessPhone=\"\",\"Phone\", ContractorBusinessPhone)","v":"Phone"}]
[]
[]
[]
[]
[null,null,null,"Name:",null,null,null,null,null,null,null,null,"Name:",{"$f":"IF(ProjectName=\"\",\"\",ProjectName)","v":""}]
[null,null,null,"Attn:",null,null,null,null,null,null,null,null,"Attn:",{"$f":"IF(ProjectSupervisor=\"\",\"\",ProjectSupervisor)","v":""}]
[null,null,null,"Address:",null,null,null,null,null,null,null,null,"Address:",{"$f":"IF(ProjectAddress=\"\",\"\",ProjectAddress)","v":""}]
[null,null,null,"City:",null,null,null,null,null,null,null,null,"City:",{"$f":"IF(ProjectCity=\"\",\"\",ProjectCity)","v":""}]
[null,null,null,"State:",null,null,null,"ZipCode:","",null,null,null,"State:",{"$f":"IF(ProjectState=\"\",\"\",ProjectState)","v":""},null,"ZipCode:",null,{"$f":"IF(ProjectZip=\"\",\"\",ProjectZip)","v":""}]
[null,null,null,"Tax ID:"]
[]
[]
[null,null,"Description",null,null,null,null,null,null,"Qty",null,"Unit",null,null,"Unit Cost",null,null,"Total"]
[null,null,"Description",null,null,null,null,null,null,"Qty",null,"Unit",null,null,"UnitCost",null,null,"Total"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Total  ",{"$f":"SUM(R18:R53)","v":0}]
[null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,"Shipping & Handling  ",null,null,null,null,null,true]
[null,null,null,null,"Account #",null,null,null,null,null,"Date:",null,null,null,null,null,"Tax  ",{"$f":"IF(POIncludeTax=TRUE,R54*TaxRate,0)","v":0}]
[null,null,null,null,"Credit Card #",null,null,null,null,null,"Sales Rep",null,null,null,null,null,"Total  ",{"$f":"SUM(R54:R56)","v":0}]
[null,null,null,null,"Name",null,null,null,null,null,"Ship Via"]
[null,null,null,null,"Exp. Date",null,null,null,null,null,"Ship Date"]

{"sheet":"PO_withProductID","index":88,"n_rows":59,"n_cols":23,"rows_kept":59,"cut":false,"hidden":false,"merged":[[2,17,2,20],[56,17,56,20],[57,5,57,8],[57,11,57,12],[53,17,53,20],[54,17,54,20],[55,5,55,8],[55,11,55,12],[55,17,55,20],[52,14,52,16],[51,10,51,11],[51,12,51,13],[51,14,51,16],[58,5,58,8],[58,11,58,12],[56,5,56,8],[56,11,56,12],[49,17,49,20],[50,14,50,16],[50,17,50,20],[52,17,52,20],[51,2,51,4],[51,5,51,9],[52,2,52,4],[52,5,52,9],[52,10,52,11],[52,12,52,13],[49,2,49,4],[49,5,49,9],[49,10,49,11],[49,12,49,13],[51,17,51,20],[50,2,50,4],[50,5,50,9],[50,10,50,11],[50,12,50,13],[49,14,49,16],[47,2,47,4],[47,5,47,9],[48,2,48,4],[48,5,48,9],[48,10,48,11],[48,12,48,13],[47,10,47,11],[47,12,47,13],[45,14,45,16],[45,17,45,20],[46,14,46,16],[46,17,46,20],[48,14,48,16],[48,17,48,20],[45,2,45,4],[45,5,45,9],[45,10,45,11],[45,12,45,13],[47,14,47,16],[47,17,47,20],[46,2,46,4],[46,5,46,9],[46,10,46,11],[46,12,46,13],[43,2,43,4],[43,5,43,9],[44,2,44,4],[44,5,44,9],[44,10,44,11],[44,12,44,13],[43,10,43,11],[43,12,43,13],[41,14,41,16],[41,17,41,20],[42,14,42,16],[42,17,42,20],[44,14,44,16],[44,17,44,20],[41,2,41,4],[41,5,41,9],[41,10,41,11],[41,12,41,13],[43,14,43,16],[43,17,43,20],[42,2,42,4],[42,5,42,9],[42,10,42,11],[42,12,42,13],[39,2,39,4],[39,5,39,9],[40,2,40,4],[40,5,40,9],[40,10,40,11],[40,12,40,13],[39,10,39,11],[39,12,39,13],[37,14,37,16],[37,17,37,20],[38,14,38,16],[38,17,38,20],[40,14,40,16],[40,17,40,20],[37,2,37,4],[37,5,37,9],[37,10,37,11],[37,12,37,13],[39,14,39,16],[39,17,39,20],[38,2,38,4],[38,5,38,9],[38,10,38,11],[38,12,38,13],[35,2,35,4],[35,5,35,9],[36,2,36,4],[36,5,36,9],[36,10,36,11],[36,12,36,13],[35,10,35,11],[35,12,35,13],[33,14,33,16],[33,17,33,20],[34,14,34,16],[34,17,34,20],[36,14,36,16],[36,17,36,20],[33,2,33,4],[33,5,33,9],[33,10,33,11],[33,12,33,13],[35,14,35,16],[35,17,35,20],[34,2,34,4],[34,5,34,9],[34,10,34,11],[34,12,34,13],[31,2,31,4],[31,5,31,9],[32,2,32,4],[32,5,32,9],[32,10,32,11],[32,12,32,13],[31,10,31,11],[31,12,31,13],[29,14,29,16],[29,17,29,20],[30,14,30,16],[30,17,30,20],[32,14,32,16],[32,17,32,20],[29,2,29,4],[29,5,29,9],[29,10,29,11],[29,12,29,13],[31,14,31,16],[31,17,31,20],[30,2,30,4],[30,5,30,9],[30,10,30,11],[30,12,30,13],[27,2,27,4],[27,5,27,9],[28,2,28,4],[28,5,28,9],[28,10,28,11],[28,12,28,13],[27,10,27,11],[27,12,27,13],[25,14,25,16],[25,17,25,20],[26,14,26,16],[26,17,26,20],[28,14,28,16],[28,17,28,20],[25,2,25,4],[25,5,25,9],[25,10,25,11],[25,12,25,13],[27,14,27,16],[27,17,27,20],[26,2,26,4],[26,5,26,9],[26,10,26,11],[26,12,26,13],[23,2,23,4],[23,5,23,9],[24,2,24,4],[24,5,24,9],[24,10,24,11],[24,12,24,13],[23,10,23,11],[23,12,23,13],[21,14,21,16],[21,17,21,20],[22,14,22,16],[22,17,22,20],[24,14,24,16],[24,17,24,20],[21,2,21,4],[21,5,21,9],[21,10,21,11],[21,12,21,13],[23,14,23,16],[23,17,23,20],[22,2,22,4],[22,5,22,9],[22,10,22,11],[22,12,22,13],[18,2,18,4],[18,5,18,9],[19,14,19,16],[19,17,19,20],[19,2,19,4],[19,5,19,9],[19,10,19,11],[19,12,19,13],[20,2,20,4],[20,5,20,9],[20,10,20,11],[20,12,20,13],[20,14,20,16],[20,17,20,20],[18,10,18,11],[18,12,18,13],[10,13,10,19],[11,13,11,19],[12,13,12,19],[13,13,13,19],[14,13,14,14],[14,17,14,19],[18,14,18,16],[18,17,18,20],[14,4,14,5],[14,8,14,9],[15,4,15,9],[14,15,14,16],[14,6,14,7],[10,4,10,9],[11,4,11,9],[12,4,12,9],[13,4,13,9]]}
[]
[]
[null,null,{"$f":"IF(ContractorName=\"\",\"Company Name\", ContractorName)","v":"Company Name"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"IF(ContractorAddress=\"\",\"Address\",ContractorAddress)","v":"Address"}]
[null,null,{"$f":"IF(ContractorCityStateZip=\"\",\"City, State  Zip\",ContractorCityStateZip)","v":"City, State  Zip"}]
[null,null,{"$f":"IF(ContractorBusinessPhone=\"\",\"Phone\", ContractorBusinessPhone)","v":"Phone"}]
[]
[]
[]
[]
[null,null,null,"Name:",null,null,null,null,null,null,null,null,"Name:",{"$f":"IF(ProjectName=\"\",\"\",ProjectName)","v":""}]
[null,null,null,"Attn:",null,null,null,null,null,null,null,null,"Attn:",{"$f":"IF(ProjectSupervisor=\"\",\"\",ProjectSupervisor)","v":""}]
[null,null,null,"Address:",null,null,null,null,null,null,null,null,"Address:",{"$f":"IF(ProjectAddress=\"\",\"\",ProjectAddress)","v":""}]
[null,null,null,"City:",null,null,null,null,null,null,null,null,"City:",{"$f":"IF(ProjectCity=\"\",\"\",ProjectCity)","v":""}]
[null,null,null,"State:",null,null,"ZipCode:",null,"",null,null,null,"State:",{"$f":"IF(ProjectState=\"\",\"\",ProjectState)","v":""},null,"ZipCode:",null,{"$f":"IF(ProjectZip=\"\",\"\",ProjectZip)","v":""}]
[null,null,null,"Tax ID:"]
[]
[]
[null,null,"Product ID",null,null,"Description",null,null,null,null,"Qty",null,"Unit",null,"Unit Cost",null,null,"Total"]
[null,null,"ProductID",null,null,"Description",null,null,null,null,"Qty",null,"Unit",null,"UnitCost",null,null,"Total"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
["Landscaping"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Total  ",{"$f":"SUM(R18:R53)","v":0}]
[null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,"Shipping & Handling  ",null,null,null,null,null,true]
[null,null,null,null,"Account #",null,null,null,null,null,"Date:",null,null,null,null,null,"Tax  ",{"$f":"IF(POIncludeTax=TRUE,R54*TaxRate, 0)","v":0}]
[null,null,null,null,"Credit Card #",null,null,null,null,null,"Sales Rep",null,null,null,null,null,"Total  ",{"$f":"SUM(R54:R56)","v":0}]
[null,null,null,null,"Name",null,null,null,null,null,"Ship Via"]
[null,null,null,null,"Exp. Date",null,null,null,null,null,"Ship Date"]

{"sheet":"PO_List","index":89,"n_rows":3,"n_cols":25,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,"OrderNumber","Date","SupplierName","SupplierAttn","SupplierAddress","SupplierCity","SupplierState","SupplierZip","SupplierTaxID","ShipToName","ShipToAttn","ShipToAddress","ShipToCity","ShipToState","ShipToZipCode","SalesRep","ShipVia","ShipDate","IncludeTax","PayVia","AccountNumber","CreditCardNumber","PayName","ExpirationDate"]
["Heading","Order Number","Date","Supplier Name","Attn","Address","City","State","ZipCode","Tax ID","Ship To Name","Attn.","Address","City","State","ZipCode","Sales Rep","Ship Via","Ship Date","Include Tax","Pay Via","Account #","Credit Card #","Name","Expiration Date"]

{"sheet":"PO_Items","index":90,"n_rows":3,"n_cols":8,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
[]
[null,"OrderNumber","Description","Qty","Unit","UnitCost","Total","ProudctID"]
[null,"Order Number","Description","Qty","Unit","Unit $","Total","Product ID"]

{"sheet":"POText","index":91,"n_rows":57,"n_cols":6,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
["Supplier/Trade Contractor"]
["Name",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["Attn",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["Address",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["City",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["State",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["Zip Code",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
["Tax ID",{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[]
["Ship To"]
["Name",{"$f":"IF(#REF!=0,\"\",#REF!)","v":{"$error":"#REF!"}}]
["Attn",{"$f":"IF(#REF!=0,\"\",#REF!)","v":{"$error":"#REF!"}}]
["Address",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["City",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["State",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Zip Code",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Items"]
["Description","Qty","Units","Unit Cost","Total","Product ID"]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[]
["Sub-Total",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Shipping & Handling",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Tax",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Total",{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"DatabaseLinks","index":92,"n_rows":37,"n_cols":28,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"Database Links",null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Overhead","Hard Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CostBreakdownSummary","Demolition"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GeneralInfo","Earthwork"]
[null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExecutiveSummary","Footings"]
[null,null,"Linked Database",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CustomerBidForm","WindowWell"]
[null,null,"C:\\Program Files\\EstimatorPro\\Database\\EstimatorProDB.xls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SubSelect","Foundation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lot","CMUFoundation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permit","Flatwork"]
[null,null,"Estimate Number:","EP88817",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PlansEngineering","MiscSteel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GarageDoor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HardwareMirror"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SoffitFascia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gutter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExtRailing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FDNPlaster"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cleanup"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landscaping"]