{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["A","B","C","Analysis","Uniform budget Example"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"A","index":0,"n_rows":103,"n_cols":27,"rows_kept":103,"cut":false,"hidden":false,"merged":[[103,1,103,2]]}
[]
[null,null,null,"Average SQ FT",{"$f":"F6","v":148.24638962569998}]
[]
[]
[null,null,null,"SQ FT","Cost Per SQ FT",null,null,"Pillar",null,"SQ FT","Cost Per SQ FT",null,null,null,null,null,"SQ FT","Cost Per SQ FT"]
[null,"2024 WATERWAY ISLAND LANE",null,3393,null,{"$f":"D57/D6","v":148.24638962569998},null,"255 Myra ",null,3014,null,{"$f":"J89/J6","v":86.113470471134661},null,null,"116 Laural Court",null,3202,null,{"$f":"Q67/Q6","v":124.92192379762648}]
[null,null,null,null,"% COST","$ COST",null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST"]
[null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,null,"A","Cost ","%","SQFT"]
[null,"    1000 - 1999 Preparation Preliminaries",null,42071.24,{"$f":"D9/$D$57","v":8.3640636182902586E-2},{"$f":"$F$6*E9","v":12.399422340111997},null,"    1000 - 1999 Preparation Preliminaries",null,41467.199999999997,{"$f":"J9/$J$89","v":0.15976821064474125},{"$f":"J9/$J$6","v":13.75819508958195},null,null,"    1000 - 1999 Preparation Preliminaries",null,54783.95,{"$f":"Q9/$Q$67","v":0.13695987499999998},{"$f":"Q9/$Q$6","v":17.109291068082449},null,null,null,"    1000 - 1999 Preparation Preliminaries",{"$f":"AVERAGE(X11,X11,X12)","v":46107.46333333334},{"$f":"AVERAGE(Y11,Y11,Y12)","v":0.12678957394254795},14.422302832592132]
[null,"1002- LIP ADJ",null,588.94000000000005,{"$f":"D10/$D$57","v":1.1708548707753479E-3},{"$f":"$F$6*E10","v":0.17357500736811082},null,"1002 - LIP ADJ DO NOT USE",null,11815.32,4.5523028673144665E-2,{"$f":"J10/$J$6","v":3.9201459854014598},null,null,"1000- Administrative",null,29800,7.4499999999999997E-2,{"$f":"Q10/$Q$6","v":9.3066833229231722}]
[null,"1003-Contingency",null,35000,6.9582504970178927E-2,10.31535514294135,null,"1002- LIP ADJ",null,1272.05,4.9010580012791589E-3,0.42204711347047114,null,null,"1002- LIP ADJ",null,0,0,0,null,null,null,"FGC",{"$f":"AVERAGE(D9,Q9)","v":48427.595000000001},{"$f":"AVERAGE(E9,R9)","v":0.11030025559145129},{"$f":"AVERAGE(F9,S9)","v":14.754356704097223}]
[null,"1010 - Building permits",null,3914.8,7.782902584493042E-3,1.1537872089596228,null,"1003-Contingency",null,4815.25,1.8552587980550664E-2,1.5976277372262773,null,null,"1003-Contingency",null,0,0,0,null,null,null,"Pillar",{"$f":"J9","v":41467.199999999997},{"$f":"K9","v":0.15976821064474125},13.75819508958195]
[null,"1110 - Blueprints",null,267.5,5.3180914512922467E-4,7.8838785735337466E-2,null,"1004-Direct Cost of Lot",null,500,1.9264407850631497E-3,0.16589250165892502,null,null,"1010 - Building permits",null,1696.07,4.2401749999999997E-3,0.52969081823860087,null,null,null,"    2000 - 2999 Excavation and Foundation",{"$f":"AVERAGE(X15,X15,X16)","v":27440.12},{"$f":"AVERAGE(Y15,Y15,Y16)","v":6.1706761501810238E-2},8.2431486641896647]
[null,"1400 - Temporary electric",null,650,1.2922465208747515E-3,0.19157088122605365,null,"1010 - Building permits",null,3488.17,1.3439505906467454E-2,1.157322495023225,null,null,"1030 - Warranty fees",null,4468.7700000000004,1.1171925000000001E-2,1.3956183635227983]
[null,"1460 - Gas service",null,1650,3.2803180914512922E-3,0.48629531388152081,null,"1030 - Warranty fees",null,3030,1.1674231157482687E-2,1.0053085600530856,null,null,"1110 - Blueprints",null,4233.1099999999997,1.0582774999999999E-2,1.3220206121174265,null,null,null,"FGC",{"$f":"AVERAGE(D16,Q18)","v":36167.629999999997},{"$f":"AVERAGE(E16,R18)","v":7.3324438369781308E-2},{"$f":"AVERAGE(F16,S18)","v":10.708269777969965}]
[null,"    2000 - 2999 Excavation and Foundation",null,66785.259999999995,0.13277387673956262,19.683247863247864,null,"1110 - Blueprints",null,270.41000000000003,1.0418577053778527E-3,8.9717982747179834E-2,null,null,"1120 - Surveys",null,850,2.1250000000000002E-3,0.26545908806995627,null,null,null,"Pillar",{"$f":"J23","v":9985.1},{"$f":"K23","v":3.8471407765868111E-2},3.3129064366290644]
[null,"2000 - Excavation and backfill",null,17575,3.4940357852882707E-2,5.1797819039198361,null,"1120 - Surveys",null,650,2.5043730205820945E-3,0.21566025215660253,null,null,"1300 - Demolition",null,13736,3.4340000000000002E-2,4.2898188632104937,null,null,null,"    3000 - 3999 Rough Structure",{"$f":"AVERAGE(X19,X19,X20)","v":89213.503333333341},{"$f":"AVERAGE(Y19,Y19,Y20)","v":0.23211765796067663},27.529699991990942]
[null,"2010 - Plumbing—ground",null,25950,5.1590457256461233E-2,7.6480990274093728,null,"1220 - Fill dirt and material",null,2746,1.0580012791566817E-2,0.9110816191108162,null,null,"    2000 - 2999 Excavation and Foundation",null,5550,1.3875E-2,1.7332916926920674]
[null,"2100 - Footings and foundation",null,22444.5,4.4621272365805167E-2,6.6149425287356323,null,"1300 - Demolition",null,10850,4.1803765035870348E-2,3.5998672859986729,null,null,"2100 - Footings and foundation",null,5000,1.2500000000000001E-2,1.5615240474703311,null,null,null,"FGC",{"$f":"AVERAGE(D21,Q21)","v":98012.255000000005},{"$f":"AVERAGE(E21,R21)","v":0.21021250367793243},{"$f":"AVERAGE(F21,S21)","v":29.413992589180836}]
[null,"2300 - Termite protection",null,815.76,1.6217892644135189E-3,0.24042440318302388,null,"1400 - Temporary electric",null,880,3.3905357817111434E-3,0.29197080291970801,null,null,"2300 - Termite protection",null,550,1.3749999999999999E-3,0.1717676452217364,null,null,null,"Pillar",{"$f":"J26","v":71616},{"$f":"K26","v":0.27592796652616502},23.76111479761115]
[null,"    3000 - 3999 Rough Structure",null,136027.35,0.27043210735586481,40.090583554376657,null,"1470 - Electric service",null,700,2.6970170990884093E-3,0.23224950232249503,null,null,"    3000 - 3999 Rough Structure",null,59997.16,0.14999290000000001,18.737401623985011,null,null,null,"    4000 - 4999 Full Enclosure",{"$f":"AVERAGE(X23,X23,X24)","v":47531.5},{"$f":"AVERAGE(Y23,Y23,Y24)","v":0.11220793545316017},14.527032097776731]
[null,"3140 - Trusses",null,12579.5,2.5008946322067595E-2,3.7074860005894492,null,"1491 -  Dumpsters/Port a Lets",null,450,1.7337967065568346E-3,0.1493032514930325,null,null,"3140 - Trusses",null,1491,3.7274999999999999E-3,0.4656464709556527]
[null,"3210 - Framing labor—draw #1",null,45910.85,9.1274055666003967E-2,13.531049218980252,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(J24:J25)","v":9985.1},{"$f":"SUM(K24:K25)","v":3.8471407765868111E-2},3.3129064366290644,null,null,"3210 - Framing labor—draw #1",null,17755.55,4.4388875000000001E-2,5.5451436602123669,null,null,null,"FGC",{"$f":"AVERAGE(D28,Q29)","v":66298.2},{"$f":"AVERAGE(E28,R29)","v":0.1490511555666004},{"$f":"AVERAGE(F28,S29)","v":20.131938325828997}]
[null,"3300 - Windows",null,9300,1.8489065606361828E-2,2.7409372236958442,null,"2113 SW-Footer Concrete",null,9685.1,{"$f":"J24/$J$89","v":3.7315543294830222E-2},{"$f":"J24/$J$6","v":3.2133709356337095},null,null,"3300 - Windows",null,8458,2.1145000000000001E-2,2.6414740787008122,null,null,null,"Pillar",{"$f":"J35","v":9998.1},{"$f":"K35","v":3.8521495226279755E-2},3.3172196416721964]
[null,"3400 - Exterior siding",null,34267,6.8125248508946329E-2,10.099322133804893,null,"2300 - Termite protection",null,300,1.1558644710378898E-3,9.9535500995355006E-2,null,null,"3410 - Exterior trim labor",null,1724.25,4.3106250000000002E-3,0.53849156777014362,null,null,null,"    5000 - 5999 Finishing Trades",{"$f":"AVERAGE(X27,X27,X28)","v":98774.176666666681},{"$f":"AVERAGE(Y27,Y27,Y28)","v":0.27017953525127997},30.796664678963378]
[null,"3610 - HVAC—rough",null,15400,3.0616302186878729E-2,4.5387562628941946,null,"    3000 - 3999 Rough Structure",null,71616,0.27592796652616502,23.76111479761115,null,null,"3610 - HVAC—rough",null,4925,1.2312500000000001E-2,1.5381011867582761]
[null,"3810 - Electrical—rough",null,18570,3.6918489065606359E-2,5.4730327144120245,null,"3110 - Lumber—1st package",null,17027.13,6.5603515369144619E-2,5.6493463835434641,null,null,"3810 - Electrical—rough",null,24000,0.06,7.4953154278575891,null,null,null,"FGC",{"$f":"AVERAGE(D34,Q34)","v":100946.85},{"$f":"AVERAGE(E34,R34)","v":0.22335775347912523},{"$f":"AVERAGE(F34,S34)","v":30.529962181019712}]
[null,"    4000 - 4999 Full Enclosure",null,65221.4,0.1296648111332008,19.222340111995287,null,"3140 - Trusses",null,7406.8,2.8537523213611474E-2,2.4574651625746515,null,null,"3910 - Gutters and downspouts",null,1643.36,4.1083999999999999E-3,0.51322923173016866,null,null,null,"Pillar",{"$f":"J40","v":94428.83},{"$f":"K40","v":0.36382309879558938},31.330069674850698]
[null,"4100 - Roofing material",null,37175,7.3906560636182908E-2,10.956380783966992,null,"3210 - Framing labor—draw #1",null,22448.55,8.6491604571058728E-2,7.4480922362309219,null,null,"    4000 - 4999 Full Enclosure",null,67375,0.16843749999999999,21.041536539662712,null,null,null,"    6000 - 6999 Completion and Inspection",{"$f":"AVERAGE(X31,X31,X32)","v":19031.366666666669},{"$f":"AVERAGE(Y31,Y31,Y32)","v":4.9606494419549153E-2},5.9214309633436875]
[null,"4300 - Exterior doors",null,14965,2.9751491053677932E-2,4.410551134689066,null,"3300 - Windows",null,5000.91,1.9267913972860311E-2,1.6592269409422693,null,null,"4100 - Roofing material",null,32875,8.2187499999999997E-2,10.267020612117427]
[null,"4350 - Garage door",null,3047,6.0576540755467199E-3,0.89802534630120845,null,"3400 - Exterior siding",null,8276.5499999999993,3.1888566959228822E-2,2.7460351692103515,null,null,"4300 - Exterior doors",null,26000,6.5000000000000002E-2,8.1199250468457222,null,null,null,"FGC",{"$f":"AVERAGE(D44,Q43)","v":23443.025000000001},{"$f":"AVERAGE(E44,R43)","v":5.4744537773359844E-2},{"$f":"AVERAGE(F44,S43)","v":7.1887074934561417}]
[null,"4400 - Insulation",null,6234.4,1.2394433399602386E-2,1.8374300029472443,null,"3610 - HVAC—rough",null,4101,1.5800667319087951E-2,1.360650298606503,null,null,"4400 - Insulation",null,3150,7.8750000000000001E-3,0.98376014990630856,null,null,null,"Pillar",{"$f":"J58","v":10208.049999999999},{"$f":"K58","v":3.9330407711927765E-2},3.386877903118779]
[null,"4500 - Fireplaces",null,3800,7.5546719681908545E-3,1.1199528440907751,null,"3720 - Plumbing—rough",null,3691.32,1.4222218797438612E-2,1.2247246184472462,null,null,"4600 - Painting—exterior",null,5350,1.3375E-2,1.6708307307932542,null,null,null,"    Finish",{"$f":"AVERAGE(X35,X35,X36)","v":36385.133333333331},{"$f":"AVERAGE(Y35,Y35,Y36)","v":9.2749883634012945E-2},11.313729263472311]
[null,"    5000 - 5999 Finishing Trades",null,113333.7,0.22531550695825048,33.402210433244917,null,"3810 - Electrical—rough",null,3663.74,1.4115956323734526E-2,1.2155739880557399,null,null,"    5000 - 5999 Finishing Trades",null,88560,0.22140000000000001,27.657713928794504]
[null,"5100 - Drywall",null,15838,3.1487077534791255E-2,4.6678455643972887,null,"    4000 - 4999 Full Enclosure",null,9998.1,3.8521495226279755E-2,3.3172196416721964,null,null,"5100 - Drywall",null,6000,1.4999999999999999E-2,1.8738288569643973,null,null,null,"FGC",{"$f":"AVERAGE(D48,Q47)","v":48412.364999999998},{"$f":"AVERAGE(E48,R47)","v":0.1153705198558648},{"$f":"AVERAGE(F48,S47)","v":14.925028201777808}]
[null,"5200 - Interior trim material",null,9463.5,1.8814115308151094E-2,2.7891246684350133,null,"4100 - Roofing material",null,1023.96,3.9451966125465254E-3,0.33973457199734575,null,null,"5200 - Interior trim material",null,14307,3.5767500000000001E-2,4.4681449094316052,null,null,null,"Pillar",{"$f":"J63","v":12330.67},{"$f":"K63","v":4.7508611190309254E-2},4.0911313868613135]
[null,"5250 - Interior trim labor",null,7755.2,1.5417892644135189E-2,2.285646920129679,null,"4150 - Roofing labor",null,7038.29,2.711769782620423E-2,2.3351990710019908,null,null,"5300 - Painting—interior",null,13150,3.2875000000000001E-2,4.1068082448469703,null,null,null,"    Rough",{"$f":"AVERAGE(X39,X39,X40)","v":5375.26},{"$f":"AVERAGE(Y39,Y39,Y40)","v":2.40216651974345E-2},2.6287372358102332]
[null,"5300 - Painting—interior",null,18728,3.7232604373757458E-2,5.5195991747715896,null,"4300 - Exterior doors",null,1125.8499999999999,4.3377667157266939E-3,0.37354014598540142,null,null,"5400 - Cabinets and vanities",null,17500,4.3749999999999997E-2,5.4653341661461585]
[null,"5400 - Cabinets and vanities",null,18000,3.5785288270377733E-2,5.3050397877984086,null,"4350 - Garage door",null,810,3.1208340718023022E-3,0.26874585268745854,null,null,"5450 - Countertops",null,15000,3.7499999999999999E-2,4.6845721424109934,null,null,null,"FGC",{"$f":"AVERAGE(Q58,0)","v":4330.1000000000004},{"$f":"AVERAGE(R58)","v":2.1650500000000003E-2},{"$f":"AVERAGE(S58)","v":2.7046221111805124}]
[null,"5450 - Countertops",null,13000,2.584493041749503E-2,3.8314176245210732,null,"    5000 - 5999 Finishing Trades",null,94428.83,0.36382309879558938,31.330069674850698,null,null,"5520 - Special flooring",null,22500,5.6250000000000001E-2,7.0268582136164897,null,null,null,"Pillar",{"$f":"J72","v":7465.58},{"$f":"K72","v":2.8763995592303495E-2},2.4769674850696748]
[null,"5510 - Ceramic tile",null,12805,2.5457256461232605E-2,3.773946360153257,null,"5100 - Drywall",null,11808,4.5494825580051343E-2,3.9177173191771733,null,null,"5620 - Shower doors and mirrors",null,103,{"$f":"Q41/$Q$67","v":2.5750000000000002E-4},3.2167395377888819E-2,null,null,null,"    Site",{"$f":"AVERAGE(X43,X43,X44)","v":17656.810000000001},{"$f":"AVERAGE(Y43,Y43,Y44)","v":3.7837325972861914E-2},5.2793896070748207]
[null,"5540 - Carpet",null,2744,5.4552683896620276E-3,0.80872384320660184,null,"5200 - Interior trim material",null,8602.7099999999991,{"$f":"J42/$J$89","v":3.314522281214121E-2},2.8542501658925015,null,null,"5720 - Electrical fixtures",null,0,0,0]
[null,"5630 - Appliances",null,15000,2.982107355864811E-2,4.4208664898320071,null,"5250 - Interior trim labor",null,4605,1.7742519630431608E-2,1.5278699402786995,null,null,"    6000 - 6999 Completion and Inspection",null,31794,7.9485E-2,9.9294191130543403,null,null,null,"FGC",{"$f":"AVERAGE(D51,Q63)","v":25461.98},{"$f":"AVERAGE(E51,R63)","v":5.2813585685884686E-2},{"$f":"AVERAGE(F51,S63)","v":7.5795903827422908}]
[null,"    6000 - 6999 Completion and Inspection",null,15092.05,3.0004075546719682E-2,4.447995873857943,null,"5300 - Painting—interior",null,10025.6,3.8627449469458223E-2,3.3263437292634372,null,null,"6500 - Ornamental iron",null,0,0,0,null,null,null,"Pillar",{"$f":"J78","v":2046.47},{"$f":"K78","v":7.8848065468163676E-3},0.67898805573988052]
[null,"6100 - Clean-up",null,2500,4.970178926441352E-3,0.73681108163866793,null,"5400 - Cabinets and vanities",null,7616.25,2.9344509258474427E-2,2.5269575315195754,null,null,"6600 - Landscaping",null,9294,2.3234999999999999E-2,2.9025608994378516]
[null,"6300 - Driveways",null,4092.05,8.1352882703777333E-3,1.2060271146478043,null,"5450 - Countertops",null,6366.1,2.4527829363581034E-2,2.1121765096217651,null,null,"6700 - Pools",null,22500,5.6250000000000001E-2,7.0268582136164897,null,null,null,"Totals",{"$f":"AVERAGE(X48,X48,X49)","v":384628.60000000003},{"$f":"AVERAGE(Y48,Y48,Y49)","v":0.99278316666666677},118.85905392776021]
[null,"6600 - Landscaping",null,8500,1.6898608349900597E-2,2.505157677571471,null,"5510 - Ceramic tile",null,10070.25,3.8799480631564368E-2,3.3411579296615792,null,null,"    Finish",null,74710.73,0.18677682499999998,23.332520299812614]
[null,"    Finish",null,22114,4.3964214711729621E-2,6.5175361037430006,null,"5520 - Special flooring",null,3132,1.2067225077635569E-2,1.0391506303915063,null,null,"3401 Soffit and Facia",null,2020,5.0499999999999998E-3,0.63085571517801375,null,null,null,"FGC",{"$f":"SUM(X11,X15,X19,X23,X27,X31,X35,X43)","v":447169.9},{"$f":"SUM(Y11,Y15,Y19,Y23,Y27,Y31,Y35,Y43)","v":0.98917474999999999},{"$f":"SUM(Z11,Z15,Z19,Z23,Z27,Z31,Z35,Z43)","v":135.23184565607298}]
[null,"5550 Wood Flooring",null,17231,3.4256461232604375E-2,5.0783966990863547,null,"5540 - Carpet",null,2052,7.906112981899166E-3,0.68082282680822825,null,null,"4210 Stucco",null,28500,7.1249999999999994E-2,8.9006870705808865,null,null,null,"Pillar",{"$f":"SUM(X44,X40,X36,X32,X28,X24,X20,X16,X12)","v":259546},{"$f":"SUM(Y44,Y40,Y36,Y32,Y28,Y24,Y20,Y16,Y12)","v":1.0000000000000004},{"$f":"SUM(Z44,Z40,Z36,Z32,Z28,Z24,Z20,Z16,Z12)","v":86.11347047113469},"?"]
[null,"5621 Specialities",null,4883,9.7077534791252477E-3,1.4391394046566459,null,"5610 - Hardware",null,1611.98,6.2107680334121916E-3,0.53483078964830788,null,null,"4220 Stone",null,8300,2.0750000000000001E-2,2.5921299188007496]
[null,"    Site",null,42355,8.4204771371769377E-2,12.483053345122309,null,"5620 - Shower doors and mirrors",null,1411.42,5.4380341057076618E-3,0.46828798938287991,null,null,"5621 Specialities",null,7000,1.7500000000000002E-2,2.1861336664584634]
[null,"1112 Engineering Fees",null,13620,2.7077534791252484E-2,4.0141467727674627,null,"5630 - Appliances",null,2253.42,8.6821603877540055E-3,0.74765096217650961,null,null,"6101 All Cleaning",null,2000,5.0000000000000001E-3,0.62460961898813239]
[null,"1126 Survey-Final",null,1600,3.1809145129224653E-3,0.47155909224874748,null,"5700 - HVAC—final",null,4101,1.5800667319087951E-2,1.360650298606503,null,null,"6350 Brick Pavers Drives &amp; Wal",null,8990,2.2474999999999998E-2,2.8076202373516552]
[null,"1491 Portable Toilets",null,3710,7.3757455268389661E-3,1.093427645151783,null,"5710 - Plumbing—final",null,5022.3599999999997,1.935055828253952E-2,1.6663437292634371,null,null,"6720 Screen Lanai",null,1387,3.4675000000000001E-3,0.43316677076826982]
[null,"6102-Dock Peir",null,23425,4.6570576540755471E-2,6.9039198349543183,null,"5720 - Electrical fixtures",null,2350.98,9.0580475137355277E-3,0.78001990710019908,null,null,"7015 Appliance Options",null,0,0,0]
[null,null,null,null,null,null,null,"5730 - Electrical—final",null,2892.52,1.1144536999221723E-2,0.95969475779694757,null,null,"7040 Plumbing Options",null,13413.73,3.3534324999999997E-2,4.1891723922548403]
[null,"",null,{"$f":"SUM(D9:D55)/2","v":503000},{"$f":"SUM(E9:E55)/2","v":1.0000000000000002},148.24638962569998,null,"5890 - Special finishes",null,10507.24,4.0483151348893853E-2,3.4861446582614466,null,null,"7045 Electric Options",null,3100,7.7499999999999999E-3,0.96814490943160525]
[null,"",null,null,null,null,null,"    6000 - 6999 Completion and Inspection",null,10208.049999999999,3.9330407711927765E-2,3.386877903118779,null,null,"    Rough",null,8660.2000000000007,2.1650500000000003E-2,2.7046221111805124]
[null,"",null,null,null,null,null,"6100 - Clean-up",null,2712.03,1.0449130404629628E-2,0.89981088254810893,null,null,"2103 Mono Slab Concrete",null,1000,2.5000000000000001E-3,0.31230480949406619]
[null,"",null,null,null,null,null,"6400 - Patios, walks",null,575.62,2.2177956893961004E-3,0.19098208360982083,null,null,"2117 SW-Slab Labor",null,4260.2,1.06505E-2,1.3304809494066208]
[null,"",null,null,null,null,null,"6490 - Fences",null,2291,8.8269516771593507E-3,0.76011944260119446,null,null,"3301 House Wrap",null,1300,3.2499999999999999E-3,0.40599625234228609]
[null,"",null,null,null,null,null,"6600 - Landscaping",null,4629.3999999999996,1.7836529940742689E-2,1.5359654943596548,null,null,"3740 Gas Piping Rough In",null,2100,5.2500000000000003E-3,0.655840099937539]
[null,"",null,null,null,null,null,"    Finish",null,12330.67,4.7508611190309254E-2,4.0911313868613135,null,null,"    Site",null,8568.9599999999991,2.1422399999999998E-2,2.6761274203622731]
[null,"",null,null,null,null,null,"3401 Soffit and Facia",null,1440.67,5.5507308916338555E-3,0.47799270072992706,null,null,"1112 Engineering Fees",null,1600,4.0000000000000001E-3,0.49968769519050593]
[null,"",null,null,null,null,null,"3820 Low Voltage-Rough In",null,726.1,2.7975773080687058E-3,0.24090909090909091,null,null,"6101 Dumpster",null,6968.96,1.7422400000000001E-2,2.1764397251717678]
[null,"",null,null,null,null,null,"4210 Stucco",null,2250,8.6689835327841726E-3,0.74651625746516259]
[null,"",null,null,null,null,null,"5740 Low Voltage-Finish",null,726.1,2.7975773080687058E-3,0.24090909090909091,null,null,null,null,400000,{"$f":"SUM(R9:R65)/2","v":0.99999999999999978},{"$f":"SUM(S9:S65)/2","v":124.92192379762645}]
[null,"",null,null,null,null,null,"6350 Brick Pavers Drives &amp; Wal",null,2689.2,1.0361169118383643E-2,0.89223623092236226]
[null,"",null,null,null,null,null,"7040 Plumbing Options",null,1745,6.7232783398703923E-3,0.57896483078964833]
[null,"",null,null,null,null,null,"7050 Low Voltage Options",null,333.8,1.2860918681081588E-3,0.11074983410749835]
[null,"",null,null,null,null,null,"7065 Paint Options",null,2419.8000000000002,9.3232028233916197E-3,{"$f":"J71/$J$6","v":0.80285335102853361}]
[null,"",null,null,null,null,null,"    Rough",null,{"$f":"SUM(J73:J77)","v":7465.58},{"$f":"SUM(K73:K77)","v":2.8763995592303495E-2},2.4769674850696748]
[null,"",null,null,null,null,null,"3101 Hurricane Tie Downs",null,2542.8000000000002,{"$f":"J73/$J$89","v":9.7971072565171541E-3},0.84366290643662911]
[null,"",null,null,null,null,null,"3301 House Wrap",null,123.43,4.7556117220068914E-4,4.0952222959522229E-2]
[null,"",null,null,null,null,null,"3721 Plumb. Topout",null,2767.89,1.0664352369136881E-2,0.91834439283344393]
[null,"",null,null,null,null,null,"4401 Insulation - Walls",null,1930,7.436061430343757E-3,0.64034505640345052]
[null,"",null,null,null,null,null,"4402 Insulation - Ceiling",null,101.46,3.9091336410501432E-4,3.3662906436629066E-2]
[null,"",null,null,null,null,null,"    Site",null,2046.47,7.8848065468163676E-3,0.67898805573988052]
[null,"",null,null,null,null,null,"1112 Engineering Fees",null,46.47,1.7904340656376913E-4,1.541804910418049E-2]
[null,"",null,null,null,null,null,"1121 Plot Plans",null,225,8.6689835327841732E-4,7.4651625746516251E-2]
[null,"",null,null,null,null,null,"1122 Survey-Boundary",null,285,1.0980712474859952E-3,9.4558725945587258E-2]
[null,"",null,null,null,null,null,"1124 Survey-Foundation",null,360,1.3870373652454678E-3,0.11944260119442601]
[null,"",null,null,null,null,null,"1126 Survey-Final",null,180,6.935186826227339E-4,5.9721300597213006E-2]
[null,"",null,null,null,null,null,"1211 Silt Fence-Erosion Contrl",null,300,1.1558644710378898E-3,9.9535500995355006E-2]
[null,"",null,null,null,null,null,"1221 Soil/Compaction Tests",null,110,4.2381697271389292E-4,3.6496350364963501E-2]
[null,"",null,null,null,null,null,"2001 Grading-Build Pad",null,280,1.0788068396353637E-3,9.2899800928998008E-2]
[null,"",null,null,null,null,null,"2002 Grading-Backfill",null,260,1.0017492082328378E-3,8.6264100862641011E-2]
[null,""]
[null,"",null,null,null,null,null,null,null,{"$f":"SUM(J9:J87)/2","v":259545.99999999988},{"$f":"SUM(K9:K87)/2","v":1.0000000000000007},{"$f":"SUM(L9:L87)/2","v":86.113470471134733}]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]

{"sheet":"B","index":1,"n_rows":85,"n_cols":44,"rows_kept":85,"cut":false,"hidden":false,"merged":[[4,39,4,40]]}
[]
[null,null,null,"SQ FT","Cost Per SQ FT",null,null,null,null,"SQ FT","Cost Per SQ FT",null,null,null,"????? DO NOT COUNT","SQ FT","Cost Per SQ FT",null,null,null,"Pinnicale","SQ FT","Cost Per SQ FT",null,null,null,null,null,null,null,null,null,null,null,"SQ FT","Cost Per SQ FT",null,null,null,null,null,"SQ FT","Cost Per SQ FT"]
[null,null,"Pescado 167",2498,null,{"$f":"D85/D3","v":70.636765412329865},null,null,"52 Marshview Drive",2515,null,{"$f":"J61/J3","v":86.928429423459249},null,null,"Rivertown 1847",2500,null,{"$f":"P67/P3","v":47.873032000000009},null,null,"748 Viscaya",2190,null,{"$f":"V74/V3","v":83.836529680365302},null,null,null,null,null,null,null,null,"3133 Maple Run",null,2750,null,{"$f":"AK61","v":86.769454545454536},null,null,"Pescado Drive 199 & 213",null,2400,null,{"$f":"AR38","v":84.583333333333357}]
[null,null,null,null,"% COST","$ COST",null,null,null,null,"% COST","$ COST",null,null,null,null,"% COST","$ COST",null,null,null,null,"% COST","$ COST",null,null,null,null,null,null,null,null,null,null,null,"% COST","$ COST",null,null,"Plemmons + Prestwood",null,null,"% COST","$ COST"]
[null,null,"CODE - DESCRIPTION","ESTIMATE","Total","PER SQ FT",null,null,"CODE - DESCRIPTION","ESTIMATE","Total","PER SQ FT",null,null,"CODE - DESCRIPTION","ESTIMATE","Total","PER SQ FT",null,null,"CODE - DESCRIPTION","ESTIMATE","Total","PER SQ FT",null,null,null,null,null,null,null,null,"CODE - DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"CODE - DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT"]
[null,null,"    1000 - 1999 Preparation Preliminaries",9237.84,{"$f":"D6/$D$85","v":5.2353678059767872E-2},{"$f":"D6/$D$3","v":3.6980944755804646},null,null,"    1000 - 1999 Preparation Preliminaries",30985,{"$f":"J6/$J$61","v":0.141726700971984},{"$f":"J6/$J$3","v":12.320079522862823},null,null,"    1000 - 1999 Preparation Preliminaries",{"$f":"SUM(P7:P16)","v":5641.75},{"$f":"P6/$P$67","v":4.7139274571119702E-2},{"$f":"P6/$P$3","v":2.2566999999999999},null,null,"    1000 - 1999 Preparation Preliminaries",31252,{"$f":"V6/$V$74","v":0.17021601071883749},{"$f":"V6/$V$3","v":14.270319634703196},null,null,"B","Cost ","%","SQFT",null,null,"    1000 - 1999 Preparation Preliminaries",null,14250,{"$f":"AI6/$AI$61","v":5.7987881550087286E-2},{"$f":"AI6/$AI$3","v":5.1818181818181817},null,null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(AP7:AP9)","v":15732.500000000002},{"$f":"AP6/$AP$38","v":7.7500000000000013E-2},{"$f":"AP6/$AP$3","v":6.5552083333333337}]
[null,null,"1001- Mainsail",2827.18,1.6022497849823607E-2,{"$f":"D7/$D$3","v":1.13177742193755},null,null,"1002 - LIP ADJ DO NOT USE",0,{"$f":"J7/$J$61","v":0},{"$f":"J7/$J$3","v":0},null,null,"1003-Contingency",1966.75,{"$f":"P7/$P$67","v":1.6433051493375223E-2},0.78669999999999995,null,null,"1010 - Building permits",16285,{"$f":"V7/$V$74","v":8.8697290879184321E-2},{"$f":"V7/$V$3","v":7.4360730593607309},null,null,"    1000 - 1999 Preparation Preliminaries",{"$f":"AVERAGE(AB8:AB11)","v":31118.5},{"$f":"AVERAGE(AC8:AC11)","v":0.15597135584541075},13.295199578783009,null,null,"1210 - Lot clearing",null,5000,{"$f":"AI7/$AI$61","v":2.0346625105293784E-2},{"$f":"AI7/$AI$3","v":1.8181818181818181},null,null,1009,"Insurance",507.5,{"$f":"AP7/$AP$38","v":2.5000000000000001E-3},{"$f":"AP7/$AP$3","v":0.21145833333333333}]
[null,null,"1002- LIP ADJ",359.7,2.0385304354804267E-3,0.14399519615692555,null,null,"1002- LIP ADJ",0,0,0,null,null,"1123 Survey-Stake Out",230,1.9217500157499945E-3,9.1999999999999998E-2,null,null,"1030 - Warranty fees",594,3.2352588751756515E-3,0.27123287671232876,null,null,null,null,null,null,null,null,"1400 - Temporary electric",null,750,3.0519937657940677E-3,0.27272727272727271,null,null,1010,"Building Permits(lmpact Fees)",14210.000000000002,7.0000000000000007E-2,5.9208333333333343]
[null,null,"1004-Direct Cost of Lot",2000,1.133461459816751E-2,0.80064051240992795,null,null,"1010 - Building permits",24335,0.11130931961120641,9.6759443339960232,null,null,"1124 Survey-Foundation",230,1.9217500157499945E-3,9.1999999999999998E-2,null,null,"1110 - Blueprints",543,2.9574841232666311E-3,0.24794520547945206,null,null,"Atlantic Palm Homes",{"$f":"J6","v":30985},{"$f":"K6","v":0.141726700971984},12.320079522862823,null,null,"1440 - Septic system",null,8500,3.4589262678999436E-2,3.0909090909090908,null,null,1491,"Dumpster/Portalets",1015,5.0000000000000001E-3,0.42291666666666666]
[null,null,"1005-Misc.Rental Equip Charges",306,1.7341960335196288E-3,0.12249799839871897,null,null,"1120 - Surveys",1300,5.9462550028587767E-3,0.51689860834990065,null,null,"1125 Survey - Grade Stakes",310,2.590184803836949E-3,0.124,null,null,"1120 - Surveys",625,3.4041023518262326E-3,0.28538812785388129,null,null,"Dennis Homes",{"$f":"V6","v":31252},{"$f":"W6","v":0.17021601071883749},14.270319634703196,null,null,"1491 -  Dumpsters/Port a Lets",null,0,0,0,null,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(AP11)","v":20807.5},0.10249999999999999,8.6697916666666668]
[null,null,"1220 - Fill dirt and material",2972.5,1.6846070946526459E-2,1.1899519615692553,null,null,"1210 - Lot clearing",4000,1.8296169239565466E-2,1.5904572564612327,null,null,"1211 Silt Fence-Erosion Contrl",260,2.1724130612826025E-3,0.104,null,null,"1210 - Lot clearing",5000,2.7232818814609861E-2,2.2831050228310503,null,null,null,null,null,null,null,null,"    2000 - 2999 Excavation and Foundation",null,2800,1.139411005896452E-2,1.0181818181818181,null,null,2103,"Mono Slab Concrete (Foundation/Flatwork)",20807.5,0.10249999999999999,8.6697916666666668]
[null,null,"1430 - Water service",574.33000000000004,3.2549046010827728E-3,0.22991593274619698,null,null,"1220 - Fill dirt and material",450,2.058319039451115E-3,0.17892644135188868,null,null,"1212 Lot Scrape",675,5.6399185244836794E-3,0.27,null,null,"1220 - Fill dirt and material",3000,1.6339691288765917E-2,1.3698630136986301,null,null,"    2000 - 2999 Excavation and Foundation",{"$f":"AVERAGE(AB13:AB16)","v":200},{"$f":"AVERAGE(AC13:AC16)","v":9.8024757095556869E-4},8.3948364606879267E-2,null,null,"2120 - Rough grading",null,2800,1.139411005896452E-2,1.0181818181818181,null,null,"    3000 - 3999 Rough Structure",null,{"$f":"SUM(AP13:AP17)","v":56535.5},0.27850000000000003,23.556458333333332]
[null,null,"1470 - Electric service",198.13,1.1228635951674643E-3,7.9315452361889513E-2,null,null,"1490 - Other utility connections",900,4.11663807890223E-3,0.35785288270377735,null,null,"1221 Soil/Compaction Tests",80,6.6843478808695461E-4,3.2000000000000001E-2,null,null,"1400 - Temporary electric",175,9.5314865851134519E-4,7.9908675799086754E-2,null,null,null,null,null,null,null,null,"    3000 - 3999 Rough Structure",null,71672,0.29165666290932324,26.062545454545454,null,null,3210,"Framing (Materials/Labor)",36032.5,0.17749999999999999,15.013541666666667]
[null,null,"    6000 - 6999 Completion and Inspection",470,2.6636344305693647E-3,0.18815052041633307,null,null,"    2000 - 2999 Excavation and Foundation",250,1.1435105774728416E-3,9.9403578528827044E-2,null,null,"1400 Temp. Electric Service DO NOT USE",500,4.177717425543466E-3,0.2,null,null,"1430 - Water service",200,1.0893127525843946E-3,9.1324200913242004E-2,null,null,"Atlantic Palm Homes",{"$f":"J14","v":250},{"$f":"K14","v":1.1435105774728416E-3},9.9403578528827044E-2,null,null,"3100 - Structural steel",null,1200,4.8831900252705087E-3,0.43636363636363634,null,null,3300,"Windows",5075,2.5000000000000001E-2,2.1145833333333335]
[null,null,"6200 - Final grade",200,1.133461459816751E-3,8.0064051240992792E-2,null,null,"2300 - Termite protection",250,1.1435105774728416E-3,9.9403578528827044E-2,null,null,"1430 Utility Meter/Conn Fee",1000,8.355434851086932E-3,0.4,null,null,"1470 - Electric service",200,1.0893127525843946E-3,9.1324200913242004E-2,null,null,"Dennis Homes",{"$f":"V18","v":150},{"$f":"W18","v":8.1698456443829589E-4},6.8493150684931503E-2,null,null,"3110 - Lumber—1st package",null,8922,3.6306517837886229E-2,3.2443636363636363,null,null,3400,"Exterior Siding",12586,6.2E-2,5.2441666666666666]
[null,null,"6600 - Landscaping",270,1.5301729707526137E-3,0.10808646917534027,null,null,"    3000 - 3999 Rough Structure",27330.66,0.12501159519725558,10.867061630218688,null,null,"1491 Portable Toilets",390,3.2586195919239035E-3,0.156,null,null,"1490 - Other utility connections",4630,2.5217590222328733E-2,2.1141552511415527,null,null,null,null,null,null,null,null,"3140 - Trusses",null,8400,3.4182330176893559E-2,3.0545454545454547,null,null,3401,"Soffit and Facia",1826.9999999999998,8.9999999999999993E-3,0.76124999999999987]
[null,null,"    Finish",78589.149999999994,0.44538886342378803,31.460828662930343,null,null,"3140 - Trusses",5700,2.6072041166380788E-2,2.2664015904572565,null,null,"    2000 - 2999 Excavation and Foundation",{"$f":"SUM(P18:P26)","v":17950.07},0.14998064045745002,7.1800280000000001,null,null,"1491 -  Dumpsters/Port a Lets",0,0,0,null,null,"    3000 - 3999 Rough Structure",{"$f":"AVERAGE(AB18:AB21)","v":39855.83},{"$f":"AVERAGE(AC18:AC21)","v":0.20515402583143572},17.392663235200668,null,null,"3210 - Framing labor—draw #1",null,15600,6.3481470328516615E-2,5.6727272727272728,null,null,3910,"Gutters and Downspouts          ",1015,5.0000000000000001E-3,0.42291666666666666]
[null,null,"3401 Soffit and Facia",1691.35,9.5854002003053079E-3,0.67708166533226577,null,null,"3300 - Windows",4230.66,1.9351217838765009E-2,1.6821709741550694,null,null,"2011 Plumb. Rough",1697.4,1.4182515116234959E-2,0.67896000000000001,null,null,"    2000 - 2999 Excavation and Foundation",150,8.1698456443829589E-4,6.8493150684931503E-2,null,null,null,null,null,null,null,null,"3300 - Windows",null,12400,5.0459630261128589E-2,4.5090909090909088,null,null,"    4000 - 4999 Full Enclosure",null,{"$f":"SUM(AP19:AP21)","v":14717.5},7.2499999999999995E-2,6.1322916666666663]
[null,null,"3820 Low Voltage-Rough In",689,3.9047747290687071E-3,0.2758206565252202,null,null,"3400 - Exterior siding",13900,6.3579188107489998E-2,5.5268389662027833,null,null,"2101 Mono Slab Labor",3526.5,2.9465441002358067E-2,1.4106000000000001,null,null,"2300 - Termite protection",150,8.1698456443829589E-4,6.8493150684931503E-2,null,null,"Atlantic Palm Homes",{"$f":"J16","v":27330.66},{"$f":"K16","v":0.12501159519725558},10.867061630218688,null,null,"3400 - Exterior siding",null,2850,1.1597576310017458E-2,1.0363636363636364,null,null,4150,"Roofing",10150,0.05,4.229166666666667]
[null,null,"4210 Stucco",10505,5.953506317687484E-2,4.2053642914331464,null,null,"3550 - Flatwork labor",3500,1.6009148084619784E-2,1.3916500994035785,null,null,"2102 Mono Slab Prep Pack",1064.01,8.8902662359050064E-3,0.42560399999999998,null,null,"    3000 - 3999 Rough Structure",52381,0.28529645646561586,23.918264840182648,null,null,"Dennis Homes",{"$f":"V20","v":52381},{"$f":"W20","v":0.28529645646561586},23.918264840182648,null,null,"3610 - HVAC—rough",null,5800,2.3602085122140789E-2,2.1090909090909089,null,null,4350,"Garage Door",2030,0.01,0.84583333333333333]
[null,null,"4220 Stone",1782,1.0099141606967251E-2,0.71337069655724583,null,null,"    4000 - 4999 Full Enclosure",42007.69,0.19214495140080046,16.702858846918492,null,null,"2103 Mono Slab Concrete",7150,5.9741359185271563E-2,2.86,null,null,"3110 - Lumber—1st package",13000,7.0805328917985647E-2,5.9360730593607309,null,null,null,null,null,null,null,null,"3720 - Plumbing—rough",null,8300,3.3775397674787683E-2,3.0181818181818181,null,null,4400,"Insulation",2537.5,1.2500000000000001E-2,1.0572916666666667]
[null,null,"5101 Drywall Material",3650.47,2.0688335276086274E-2,1.4613570856685347,null,null,"4150 - Roofing labor",32228.720000000001,0.14741552887364209,12.814600397614315,null,null,"2104 Mono Conc. Pumping",1000,8.355434851086932E-3,0.4,null,null,"3120 - Lumber—2nd package",5000,2.7232818814609861E-2,2.2831050228310503,null,null,"    4000 - 4999 Full Enclosure",{"$f":"AVERAGE(AB23:AB26)","v":21900.345000000001},{"$f":"AVERAGE(AC23:AC26)","v":0.10095532011385977},8.7607901540528523,null,null,"3810 - Electrical—rough",null,8200,3.3368465172681806E-2,2.9818181818181819,null,null,"    5000 - 5999 Finishing Trades",null,{"$f":"SUM(AP23:AP32)","v":83128.5},0.40949999999999998,34.636875000000003]
[null,null,"5102 Drywall Hang &amp; Finish",4938,2.798516344287558E-2,1.9767814251401121,null,null,"4300 - Exterior doors",3255.13,1.4889102344196685E-2,1.2942862823061632,null,null,"2001 Grading-Build Pad",300,2.5066304553260795E-3,0.12,null,null,"3140 - Trusses",5625,3.0636921166436095E-2,2.5684931506849313,null,null,null,null,null,null,null,null,"    4000 - 4999 Full Enclosure",null,42018,0.17098489873484685,15.279272727272728,null,null,5100,"Drywall",10150,0.05,4.229166666666667]
[null,null,"5200 Interior Trim &amp; Doors DO NOT USE",3394.62,1.9238354703615696E-2,1.3589351481184948,null,null,"4350 - Garage door",1425.83,6.521806746712407E-3,0.56693041749502981,null,null,"2002 Grading-Backfill",2250,1.8799728414945597E-2,0.9,null,null,"3210 - Framing labor—draw #1",11000,5.9912201392141699E-2,5.0228310502283104,null,null,"Atlantic Palm Homes",{"$f":"J21","v":42007.69},{"$f":"K21","v":0.19214495140080046},16.702858846918492,null,null,"4150 - Roofing labor",null,11038,4.4917209582446563E-2,4.0138181818181815,null,null,5300,"Painting(lnterior/Exterior)",10150,0.05,4.229166666666667]
[null,null,"5201 Door HW &amp; Lock Sets",381.93,2.1645146767390586E-3,0.1528943154523619,null,null,"4400 - Insulation",1848.01,8.452875929102344E-3,0.73479522862823066,null,null,"2120 Grading-Rough/Drive/Walks DO NOT USE",600,5.013260910652159E-3,0.24,null,null,"3220 - Framing labor—draw #2",2000,1.0893127525843945E-2,0.91324200913242004,null,null,"Dennis Homes",{"$f":"V30","v":1793},{"$f":"W30","v":9.7656888269190972E-3},0.81872146118721456,null,null,"4200 - Masonry material",null,8645,3.5179314807052955E-2,3.1436363636363636,null,null,5400,"cabinets/Vanities",12180,0.06,5.0750000000000002]
[null,null,"5250 Trim Carpentry Labor DO NOT USE",1400.8,7.9387640645565225E-3,0.56076861489191354,null,null,"4600 - Painting—exterior",3250,1.4865637507146942E-2,1.2922465208747516,null,null,"2300 Termite/Pest Control DO NOT USE",362.16,3.0260042856696434E-3,0.14486400000000002,null,null,"3300 - Windows",3488,1.899761440507184E-2,1.5926940639269407,null,null,null,null,null,null,null,null,"4250 - Masonry labor",null,6475,2.6348879511355453E-2,2.3545454545454545,null,null,5511,"Tile-Baths",1522.5,7.4999999999999997E-3,0.63437500000000002]
[null,null,"5350 Painting - TK",5559.96,3.1510001890613711E-2,2.2257646116893515,null,null,"    5000 - 5999 Finishing Trades",61376.65,0.28073939393939396,24.404234592445327,null,null,"    3000 - 3999 Rough Structure",{"$f":"SUM(P28:P41)","v":59882.6},0.50034516301369836,23.953039999999998,null,null,"3610 - HVAC—rough",2945,1.6040130281805211E-2,1.3447488584474885,null,null,"    5000 - 5999 Finishing Trades",{"$f":"AVERAGE(AB28:AB31)","v":45328.824999999997},{"$f":"AVERAGE(AC28:AC31)","v":0.22011011374075612},18.887277113574264,null,null,"4400 - Insulation",null,6580,2.6776158638566621E-2,2.3927272727272726,null,null,5520,"Flooring",13195,6.5000000000000002E-2,5.4979166666666668]
[null,null,"5400 Cabinets DO NOT USE",4377,2.4805804048089596E-2,1.7522017614091272,null,null,"5100 - Drywall",9065,4.1463693539165236E-2,3.6043737574552686,null,null,"3400 Siding DO NOT USE",11047.5,9.2306666517382882E-2,4.4189999999999996,null,null,"3720 - Plumbing—rough",3100,1.6884347665058114E-2,1.4155251141552512,null,null,null,null,null,null,null,null,"4600 - Painting—exterior",null,9280,3.7763336195425268E-2,3.3745454545454545,null,null,5620,"Shower Doors and Mirrors (Closet shel ving)",1421,7.0000000000000001E-3,0.59208333333333329]
[null,null,"5451 Countertops Kitchen",3269,1.8526427560704793E-2,1.3086469175340272,null,null,"5200 - Interior trim material",4661.6499999999996,2.1322584333905086E-2,1.8535387673956261,null,null,"3401 Soffit and Facia",1986.8,1.6600577962139516E-2,0.79471999999999998,null,null,"3810 - Electrical—rough",6223,3.3893966296663434E-2,2.8415525114155251,null,null,"Atlantic Palm Homes",{"$f":"J27","v":61376.65},{"$f":"K27","v":0.28073939393939396},24.404234592445327,null,null,"    5000 - 5999 Finishing Trades",null,41610,0.16932461412625488,15.130909090909091,null,null,5700,"HVAC",10150,0.05,4.229166666666667]
[null,null,"5452 Countertops Baths",1029,5.8316592107571837E-3,0.41192954363490791,null,null,"5250 - Interior trim labor",2600,1.1892510005717553E-2,1.0337972166998013,null,null,"3820 Low Voltage-Rough In",689,5.7568946123988966E-3,0.27560000000000001,null,null,"    4000 - 4999 Full Enclosure",1793,9.7656888269190972E-3,0.81872146118721456,null,null,"Dennis Homes",{"$f":"V33","v":29281},{"$f":"W33","v":0.15948083354211828},13.370319634703197,null,null,"5100 - Drywall",null,11000,4.4762575231646326E-2,4,null,null,5710,"Plumbing",10657.5,5.2499999999999998E-2,4.4406249999999998]
[null,null,"5511 Tile-Baths",2290.1,1.2978700445631706E-2,0.91677341873498797,null,null,"5300 - Painting—interior",3500,1.6009148084619784E-2,1.3916500994035785,null,null,"3101 Hurricane Tie Downs",1961.7,1.6390856547377236E-2,0.78468000000000004,null,null,"4300 - Exterior doors",1008,5.4901362730253485E-3,0.46027397260273972,null,null,null,null,null,null,null,null,"5200 - Interior trim material",null,650,2.6450612636881921E-3,0.23636363636363636,null,null,5715,"Gas Piping Final",1015,5.0000000000000001E-3,0.42291666666666666]
[null,null,"5512 Tile-Floor",4909.3999999999996,2.7823078454121783E-2,1.96533226581265,null,null,"5450 - Countertops",5500,2.5157232704402517E-2,2.1868787276341948,null,null,"3110 Lumber-Material DO NOT USE",10642.32,8.8921211424419486E-2,4.2569280000000003,null,null,"4350 - Garage door",785,4.2755525538937487E-3,0.35844748858447489,null,null,"    6000 - 6999 Completion and Inspection",{"$f":"AVERAGE(AB33:AB36)","v":7435},{"$f":"AVERAGE(AC33:AC36)","v":3.9055541179824363E-2},3.2976161297057835,null,null,"5250 - Interior trim labor",null,4050,1.6480766335287965E-2,1.4727272727272727,null,null,5730,"Electrical",12687.5,6.25E-2,5.286458333333333]
[null,null,"5540 Carpet DO NOT USE",1875,1.0626201185782039E-2,0.75060048038430749,null,null,"5540 - Carpet",2750,1.2578616352201259E-2,1.0934393638170974,null,null,"3141 Roof Trusess",4399.37,3.6758649420826316E-2,1.7597479999999999,null,null,"    5000 - 5999 Finishing Trades",29281,0.15948083354211828,13.370319634703197,null,null,null,null,null,null,null,null,"5400 - Cabinets and vanities",null,1850,7.5282512889587004E-3,0.67272727272727273,null,null,"    6000 - 6999 Completion and Inspection",null,{"$f":"SUM(AP34)","v":710.5},3.5000000000000001E-3,0.29604166666666665]
[null,null,"5621 Specialities",1058.5999999999999,5.9994115068100623E-3,0.4237790232185748,null,null,"5620 - Shower doors and mirrors",2250,1.0291595197255575E-2,0.89463220675944333,null,null,"3142 Floor Trusses",2339.56,1.9548041160208942E-2,0.93582399999999999,null,null,"5100 - Drywall",7100,3.8670602716746008E-2,3.2420091324200913,null,null,"Atlantic Palm Homes",{"$f":"J40","v":3300},{"$f":"K40","v":1.509433962264151E-2},1.312127236580517,null,null,"5610 - Hardware",null,8800,3.5810060185317058E-2,3.2,null,null,6100,"Clean-Up",710.5,3.5000000000000001E-3,0.29604166666666665]
[null,null,"5630 Appliances DO NOT USE",2646.82,1.5000342305360865E-2,1.0595756605284228,null,null,"5630 - Appliances",5600,2.5614636935391653E-2,2.2266401590457257,null,null,"3210 Framing Labor DO NOT USE",10563,8.8258458332031262E-2,4.2252000000000001,null,null,"5200 - Interior trim material",2407,1.3109878977353188E-2,1.0990867579908676,null,null,"Dennis Homes",{"$f":"V43","v":11570},{"$f":"W43","v":6.301674273700722E-2},5.2831050228310499,null,null,"5620 - Shower doors and mirrors",null,650,2.6450612636881921E-3,0.23636363636363636,null,null,"    Finish",null,{"$f":"SUM(AP36)","v":11368},5.6000000000000001E-2,4.7366666666666664]
[null,null,"5740 Low Voltage-Finish",689,3.9047747290687071E-3,0.2758206565252202,null,null,"5700 - HVAC—final",7950,3.6363636363636362E-2,3.1610337972167,null,null,"3300 Windows DO NOT USE",3511.75,2.9342198338304534E-2,1.4047000000000001,null,null,"5250 - Interior trim labor",1500,8.1698456443829587E-3,0.68493150684931503,null,null,null,null,null,null,null,null,"5700 - HVAC—final",null,5400,2.1974355113717287E-2,1.9636363636363636,null,null,7060,"Interior Trim (Interior/Exterior Doors/Hardware/Base)",11368,5.6000000000000001E-2,4.7366666666666664]
[null,null,"6101 All Cleaning",587.84,3.3314699226933944E-3,0.23532425940752602,null,null,"5710 - Plumbing—final",6500,2.9731275014293884E-2,2.5844930417495031,null,null,"3301 House Wrap",1624.2,1.3570897285135396E-2,0.64968000000000004,null,null,"5400 - Cabinets and vanities",3200,1.7429004041350313E-2,1.4611872146118721,null,null,"    Finish",{"$f":"AVERAGE(AB38:AB41)","v":36010},{"$f":"AVERAGE(AC38:AC41)","v":0.17722976512654473},15.164689942536562,null,null,"5710 - Plumbing—final",null,4750,1.9329293850029097E-2,1.7272727272727273]
[null,null,"6310 Drives &amp; Walks Concrete",1680.1,{"$f":"D38/$D$85","v":9.5216429931906151E-3},0.67257806244995988,null,null,"5720 - Electrical fixtures",3000,1.3722126929674099E-2,1.1928429423459244,null,null,"3610 HVAC Rough In DO NOT USE",3075,2.5692962167092315E-2,{"$f":"P38/$P$3","v":1.23},null,null,"5540 - Carpet",1500,8.1698456443829587E-3,0.68493150684931503,null,null,null,null,null,null,null,null,"5720 - Electrical fixtures",null,1360,{"$f":"AI38/$AI$61","v":5.5342820286399096E-3},{"$f":"AI38/$AI$3","v":0.49454545454545457},null,null,"TOTALS:",null,{"$f":"SUM(AP6:AP36)/2","v":203000},{"$f":"SUM(AQ6:AQ36)/2","v":1},84.583333333333357]
[null,null,"6510 Mailboxes",353.2,2.0016929380363819E-3,0.14139311449159328,null,null,"5730 - Electrical—final",8000,3.6592338479130931E-2,3.1809145129224654,null,null,"3721 Plumb. Topout",1697.4,1.4182515116234959E-2,0.67896000000000001,null,null,"5630 - Appliances",2839,1.546279452293548E-2,1.2963470319634702,null,null,"Atlantic Palm Homes",{"$f":"J43","v":43325},{"$f":"K43","v":0.19817038307604345},17.226640159045726,null,null,"5730 - Electrical—final",null,3100,1.2614907565282147E-2,1.1272727272727272]
[null,null,"6600 Landscaping - TK DO NOT USE",18897.96,0.10710054664579283,7.565236188951161,null,null,"    6000 - 6999 Completion and Inspection",3300,1.509433962264151E-2,1.312127236580517,null,null,"3740 Gas Piping Rough In",990,8.2718805025760629E-3,0.39600000000000002,null,null,"5700 - HVAC—final",2945,1.6040130281805211E-2,1.3447488584474885,null,null,"Dennis Homes",{"$f":"V46","v":28695},{"$f":"W46","v":0.15628914717704601},13.102739726027398,null,null,"    6000 - 6999 Completion and Inspection",null,7700,3.1333802662152431E-2,2.8]
[null,null,"7020 Tile Floor Options",250,1.4168268247709388E-3,0.10008006405124099,null,null,"6100 - Clean-up",300,1.3722126929674098E-3,0.11928429423459244,null,null,"3810 Elect. Rough In DO NOT USE",5355,4.4743353627570523E-2,2.1419999999999999,null,null,"5710 - Plumbing—final",2900,1.5795034912473721E-2,1.3242009132420092,null,null,null,null,null,null,null,null,"6200 - Final grade",null,600,2.4415950126352544E-3,0.21818181818181817]
[null,null,"7040 Plumbing Options",683,3.8707708852742046E-3,0.27341873498799041,null,null,"6600 - Landscaping",3000,1.3722126929674099E-2,1.1928429423459244,null,null,"    4000 - 4999 Full Enclosure",{"$f":"SUM(P43:P50)","v":13184.640000000001},0.11016340055503482,5.2738560000000003,null,null,"5730 - Electrical—final",4890,2.6633696800688444E-2,2.2328767123287672,null,null,"    Rough",{"$f":"AVERAGE(AB43:AB46)","v":16164},{"$f":"AVERAGE(AC43:AC46)","v":8.5377066232127416E-2},7.2008515119329681,null,null,"6300 - Driveways",null,4500,1.8311962594764405E-2,1.6363636363636365]
[null,null,"    Rough",82354.399999999994,0.4667276922316631,32.968134507606081,null,null,"    Finish",43325,0.19817038307604345,17.226640159045726,null,null,"4220 Stone",3349,2.7982351316290136E-2,1.3395999999999999,null,null,"    6000 - 6999 Completion and Inspection",11570,6.301674273700722E-2,5.2831050228310499,null,null,null,null,null,null,null,null,"6600 - Landscaping",null,2600,1.0580245054752769E-2,0.94545454545454544]
[null,null,"2011 Plumb. Rough",1572.3,8.9107072663493873E-3,0.62942353883106483,null,null,"4220 Stone",3200,1.4636935391652372E-2,1.2723658051689861,null,null,"4171 Roof Shingles",4098.8100000000004,3.424733992198363E-2,1.6395240000000002,null,null,"6100 - Clean-up",495,2.6960490626463762E-3,0.22602739726027396,null,null,"Atlantic Palm Homes",{"$f":"J53","v":6100},{"$f":"K53","v":2.7901658090337334E-2},2.4254473161033796,null,null,"    Finish",null,42406,0.17256379684301765,15.420363636363636]
[null,null,"2101 Mono Slab Labor",4623.8,2.6204495489503467E-2,1.8510008006405125,null,null,"5201 Door HW &amp; Lock Sets",1300,5.9462550028587767E-3,0.51689860834990065,null,null,"4172 Shingle Install",2318,1.9367897984819509E-2,0.92720000000000002,null,null,"6600 - Landscaping",11075,6.0320693674360847E-2,5.0570776255707761,null,null,"Dennis Homes",{"$f":"V57","v":26228},{"$f":"W57","v":0.14285247437391749},11.976255707762556,null,null,"3401 Soffit and Facia",null,1985,8.0776101668016322E-3,0.7218181818181818]
[null,null,"2102 Mono Slab Prep Pack",729.58,4.1347540592655257E-3,0.2920656525220176,null,null,"5452 Countertops Baths",13500,6.1749571183533448E-2,5.3677932405566597,null,null,"4180 TK-Roof Metal",0,0,0,null,null,"    Finish",28695,0.15628914717704601,13.102739726027398,null,null,null,null,null,null,null,null,"3820 Low Voltage-Rough In",null,1200,4.8831900252705087E-3,0.43636363636363634]
[null,null,"2103 Mono Slab Concrete",7665.92,4.3445124370192136E-2,3.0688230584467573,null,null,"5511 Tile-Baths",7350,3.3619210977701541E-2,2.9224652087475147,null,null,"4300 Exterior Doors DO NOT USE",850.83,7.1090546343502946E-3,0.34033200000000002,null,null,"3401 Soffit and Facia",1400,7.6251892680907615E-3,0.63926940639269403,null,null,"    Site",{"$f":"AVERAGE(AB48:AB51)","v":3101},{"$f":"AVERAGE(AC48:AC51)","v":1.5166564359085588E-2},1.2994435215192861,null,null,"4210 Stucco",null,9927,4.0396189484050278E-2,3.609818181818182]
[null,null,"2104 Mono Conc. Pumping",1093.8699999999999,6.1992974352487462E-3,0.4378983186549239,null,null,"5512 Tile-Floor",675,3.0874785591766723E-3,0.26838966202783299,null,null,"4301 Exterior Doors Labor",240,2.0053043642608639E-3,9.6000000000000002E-2,null,null,"4210 Stucco",6000,3.2679382577531835E-2,2.7397260273972601,null,null,null,null,null,null,null,null,"5451 Countertops Kitchen",null,13250,5.3918556529028529E-2,4.8181818181818183]
[null,null,"3101 Hurricane Tie Downs",2180.8000000000002,1.2359263757841852E-2,{"$f":"D49/$D$3","v":0.87301841473178554},null,null,"5550 Wood Flooring",6900,3.1560891938250429E-2,2.7435387673956262,null,null,"4350 Garage Doors DO NOT USE",1091,9.1157794225358423E-3,0.43640000000000001,null,null,"5350 Painting - TK",4700,2.5598849685733272E-2,2.1461187214611872,null,null,"Atlantic Palm Homes",{"$f":"J55","v":3950},{"$f":"K55","v":1.8067467124070896E-2},1.5705765407554673,null,null,"5512 Tile-Floor",null,12244,4.9824815557843419E-2,4.4523636363636365]
[null,null,"3110 Lumber-Material DO NOT USE",9288.02,5.2638063540035897E-2,3.7181825460368296,null,null,"6510 Mailboxes",250,1.1435105774728416E-3,9.9403578528827044E-2,null,null,"4401 Insulation - Walls",1237,1.0335672910794536E-2,0.49480000000000002,null,null,"5451 Countertops Kitchen",3000,1.6339691288765917E-2,1.3698630136986301,null,null,"Dennis Homes",{"$f":"V67","v":2252},{"$f":"W67","v":1.2265661594100282E-2},1.0283105022831049,null,null,"7040 Plumbing Options",null,3800,1.5463435080023277E-2,1.3818181818181818]
[null,null,"3141 Roof Trusess",7026.92,3.982371500607762E-2,2.8130184147317854,null,null,"7000 Structural Options DO NOT USE",9500,4.3453401943967983E-2,3.7773359840954273,null,null,"    5000 - 5999 Finishing Trades",{"$f":"SUM(P52:P54)","v":10926.42},9.1294990465613277E-2,4.3705680000000005,null,null,"5452 Countertops Baths",800,4.3572510103375784E-3,0.36529680365296802,null,null,null,null,null,null,null,null,"    Rough",null,19635,7.9901196788488699E-2,7.14]
[null,null,"3210 Framing Labor DO NOT USE",11108.5,6.2955283131871889E-2,4.4469575660528422,null,null,"7025 Tile Wall Options",650,2.9731275014293884E-3,0.25844930417495032,null,null,"5101 Drywall Material",3600.78,3.0086082703096807E-2,1.440312,null,null,"5511 Tile-Baths",2500,1.3616409407304931E-2,1.1415525114155252,null,null,null,null,null,null,null,null,"2111 SW-Footer Labor",null,1200,4.8831900252705087E-3,0.43636363636363634]
[null,null,"3300 Windows DO NOT USE",3313.83,1.8780492946922717E-2,1.3265932746196958,null,null,"    Rough",6100,2.7901658090337334E-2,2.4254473161033796,null,null,"5102 Drywall Hang &amp; Finish",4698,3.9253832930406407E-2,1.8792,null,null,"5512 Tile-Floor",5790,3.1535604187318218E-2,2.6438356164383561,null,null,"Totals",{"$f":"AVERAGE(AB54:AB57)","v":201113.5},{"$f":"AVERAGE(AC54:AC57)","v":1},85.382479551912269,null,null,"2112 SW-Footer Steel",null,1500,6.1039875315881354E-3,0.54545454545454541]
[null,null,"3301 House Wrap",1124.1600000000001,6.3709601733379943E-3,0.45002401921537233,null,null,"5711 Plumb. Fixtures",6100,2.7901658090337334E-2,2.4254473161033796,null,null,"5350 Painting - TK",2627.64,2.1955074832110066E-2,1.051056,null,null,"5621 Specialities",1950,1.0620799337697846E-2,0.8904109589041096,null,null,null,null,null,null,null,null,"2113 SW-Footer Concrete",null,3330,1.3550852320125661E-2,1.2109090909090909]
[null,null,"3610 HVAC Rough In DO NOT USE",2825,1.6010143119911606E-2,1.1309047237790233,null,null,"    Site",3950,1.8067467124070896E-2,1.5705765407554673,null,null,"    6000 - 6999 Completion and Inspection",{"$f":"SUM(P56:P58)","v":9427.1},7.8767519884681628E-2,3.7708400000000002,null,null,"6310 Drives &amp; Walks Concrete",2480,1.3507478132046492E-2,1.1324200913242009,null,null,"Atlantic Palm Homes",{"$f":"SUM(AB9,AB14,AB19,AB24,AB29,AB34,AB39,AB44,AB49)","v":218625},{"$f":"SUM(AC9,AC14,AC19,AC24,AC29,AC34,AC39,AC44,AC49)","v":1},{"$f":"SUM(AD9,AD14,AD19,AD24,AD29,AD34,AD39,AD44,AD49)","v":86.928429423459249},null,null,"2117 SW-Slab Labor",null,4825,1.9634493226608502E-2,1.7545454545454546]
[null,null,"3721 Plumb. Topout",1572.3,8.9107072663493873E-3,0.62942353883106483,null,null,"1010 Permits - Building DO NOT USE",350,1.6009148084619783E-3,0.13916500994035785,null,null,"6101 All Cleaning",414.6,3.4641632892606425E-3,0.16584000000000002,null,null,"6510 Mailboxes",75,4.0849228221914794E-4,3.4246575342465752E-2,null,null,"Dennis Homes",{"$f":"SUM(AB10,AB15,AB20,AB25,AB30,AB35,AB40,AB45,AB50)","v":183602},{"$f":"SUM(AC10,AC15,AC20,AC25,AC30,AC35,AC40,AC45,AC50)","v":0.99999999999999989},83.836529680365302,null,null,"2118 SW-Slab Concrete",null,8780,3.5728673684895886E-2,3.1927272727272729]
[null,null,"3740 Gas Piping Rough In",1125,6.3757207114692243E-3,0.45036028823058449,null,null,"1110 Architect Fees DO NOT USE",1000,4.5740423098913664E-3,0.39761431411530818,null,null,"6310 Drives &amp; Walks Concrete",1512.5,1.2637595212268985E-2,0.60499999999999998,null,null,"    Rough",26228,0.14285247437391749,11.976255707762556,null,null,null,null,null,null,null,null,"    Site",null,3650,1.4853036326864463E-2,1.3272727272727274]
[null,null,"3810 Elect. Rough In DO NOT USE",5971,3.3839491882829101E-2,2.3903122497998397,null,null,"1112 Engineering Fees",1600,7.3184676958261861E-3,0.63618290258449306,null,null,"6600 Landscaping - TK DO NOT USE",7500,6.2665761383151997E-2,3,null,null,"2101 Mono Slab Labor",4000,2.1786255051687891E-2,1.8264840182648401,null,null,null,null,null,null,null,null,"1491 Portable Toilets",null,2800,1.139411005896452E-2,1.0181818181818181]
[null,null,"4170 TK - Roof Shingles",8477.4599999999991,4.8044370935690563E-2,3.3936989591673337,null,null,"6101 Dumpster",1000,4.5740423098913664E-3,0.39761431411530818,null,null,"    Finish",{"$f":"SUM(P60)","v":250},2.088858712771733E-3,0.1,null,null,"2102 Mono Slab Prep Pack",540,2.9411444319778651E-3,0.24657534246575341,null,null,null,null,null,null,null,null,"6101 Dumpster",null,850,3.4589262678999433E-3,0.30909090909090908]
[null,null,"4300 Exterior Doors DO NOT USE",627.79,3.5578788492917901E-3,0.25131705364291429,null,null,null,null,null,null,null,null,"7020 Tile Floor Options",250,2.088858712771733E-3,0.1,null,null,"2103 Mono Slab Concrete",6788,3.6971274822714346E-2,3.0995433789954339,null,null,null,null,null,null,null,null," "]
[null,null,"4301 Exterior Doors Labor",155,8.7843263135798202E-4,6.2049639711769418E-2,null,null,null,218625,{"$f":"SUM(K6:K59)/2","v":1},{"$f":"SUM(L6:L59)/2","v":86.928429423459249},null,null,"    Rough",{"$f":"SUM(P62)","v":370},3.091510894902165E-3,0.14799999999999999,null,null,"2104 Mono Conc. Pumping",875,4.7657432925567256E-3,0.3995433789954338,null,null,null,null,null,null,null,null,"TOTALS:",null,245741,{"$f":"SUM(AJ7:AJ59)/2","v":0.97100605922495609},{"$f":"SUM(AK7:AK59)/2","v":86.769454545454536}]
[null,null,"4350 Garage Doors DO NOT USE",840,4.7605381312303538E-3,0.33626901521216973,null,null,null,null,null,null,null,null,"5711 Plumb. Fixtures",370,3.091510894902165E-3,0.14799999999999999,null,null,"3721 Plumb. Topout",2900,1.5795034912473721E-2,1.3242009132420092]
[null,null,"4401 Insulation - Walls",862,4.8852188918101962E-3,0.34507606084867892,null,null,null,null,null,null,null,null,"    Site",{"$f":"SUM(P64:P65)","v":2050},1.7128641444728213E-2,0.82,null,null,"4170 TK - Roof Shingles",7900,4.3027853727083586E-2,3.6073059360730593]
[null,null,"4402 Insulation - Ceiling",1228,6.9594533632748503E-3,0.49159327461969576,null,null,null,null,null,null,null,null,"6101 Dumpster",1750,1.4622010989402131E-2,0.7,null,null,"4301 Exterior Doors Labor",110,5.9912201392141697E-4,5.0228310502283102E-2]
[null,null,"5700 HVAC Final DO NOT USE",2825,1.6010143119911606E-2,1.1309047237790233,null,null,null,null,null,null,null,null,"6200 Grading-Final DO NOT USE",300,2.5066304553260795E-3,0.12,null,null,"4401 Insulation - Walls",1900,1.0348471149551747E-2,0.86757990867579904]
[null,null,"5710 Plumb. Final DO NOT USE",2096.4,1.1880943021799184E-2,0.83923138510808648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4402 Insulation - Ceiling",1215,6.6175749719501967E-3,0.5547945205479452]
[null,null,"5712 Tankless Water Heater",703.79,3.9885942040221558E-3,0.28174139311449159,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P6:P65)/2","v":119682.58000000002},{"$f":"SUM(Q6:Q65)/2","v":0.99999999999999967},47.873031999999995,null,null,"    Site",2252,1.2265661594100282E-2,1.0283105022831049]
[null,null,"5720 Elect.&amp; Light Fixtures DO NOT USE",758.96,4.301259547712607E-3,0.3038270616493195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1112 Engineering Fees",500,2.7232818814609864E-3,0.22831050228310501]
[null,null,"5730 Elect. Final DO NOT USE",2559,1.4502639378355327E-2,1.0244195356285029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1211 Silt Fence-Erosion Contrl",216,1.1764577727911461E-3,9.8630136986301367E-2]
[null,null,"    Site",5799.25,{"$f":"D70/$D$85","v":3.2866131854211465E-2},2.3215572457966371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1221 Soil/Compaction Tests",110,5.9912201392141697E-4,5.0228310502283102E-2]
[null,null,"1123 Survey-Stake Out",225,1.2751441422938449E-3,9.0072057646116893E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1491 Portable Toilets",317,{"$f":"V71/$V$74","v":1.7265607128462653E-3},{"$f":"V71/$V$3","v":0.14474885844748858}]
[null,null,"1124 Survey-Foundation",230,1.3034806787892636E-3,9.2073658927141713E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6101 Dumpster",1109,6.0402392130804675E-3,0.50639269406392695]
[null,null,"1125 Survey - Grade Stakes",125,7.0841341238546938E-4,5.0040032025620497E-2]
[null,null,"1126 Survey-Final",240,1.3601537517801011E-3,9.6076861489191354E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V6:V72)/2","v":183602},{"$f":"SUM(W6:W72)/2","v":1.0000000000000002},83.83652968036526]
[null,null,"1211 Silt Fence-Erosion Contrl",195,1.1051249233213322E-3,7.8062449959967972E-2]
[null,null,"1212 Lot Scrape",300,1.7001921897251263E-3,0.1200960768614892]
[null,null,"1400 Temp. Electric Service DO NOT USE",517.27,2.9315280465970536E-3,0.20707365892714172]
[null,null,"1430 Utility Meter/Conn Fee",155,8.7843263135798202E-4,6.2049639711769418E-2]
[null,null,"1491 Portable Toilets",225.25,1.2765609691186158E-3,9.0172137710168132E-2]
[null,null,"2001 Grading-Build Pad",150,8.5009609486256317E-4,6.0048038430744598E-2]
[null,null,"2002 Grading-Backfill",1730,9.8044416274148949E-3,0.69255404323458769]
[null,null,"2300 Termite/Pest Control DO NOT USE",410.16,2.3245027617921931E-3,0.16419535628502804]
[null,null,"6101 Dumpster",1296.57,7.3480606247730233E-3,0.5190432345876701]
[]
[null,null,null,176450.64,{"$f":"SUM(E6:E83)/2","v":0.99999999999999967},{"$f":"SUM(F6:F83)/2","v":70.636765412329879}]

{"sheet":"C","index":2,"n_rows":73,"n_cols":124,"rows_kept":73,"cut":false,"hidden":false,"merged":[[71,22,71,23],[3,32,3,33]]}
[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,null,null,null,null,null,null,null,null,null,"not incorporated yet"]
[null,null,null,"Average SQ FT",{"$f":"F6","v":62.137165623221399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anaylsis"]
[null,null,null,null,null,null,null,null,"Comander Way 1909",null,"SQ FT","Cost Per SQ FT",null,null,null,"DayLilly Road 6179",null,"SQ FT","Cost Per SQ FT",null,null,null,null,null,"SQ FT","Cost Per SQ FT",null,null,null,"Kevin Martin",null,"SQ FT","Cost Per SQ FT",null,null,null,null,null,null,null,null,null,null,"Brink",null,"SQ FT","Cost Per SQ FT",null,null,null,null,"Star Construction ",null,"SQ FT","Cost Per SQ FT",null,null,null,null,"TRAVIS",null,null,"SQ FT","Cost Per SQ FT",null,null,null,null,"KICKLER GROUP LLC",null,"SQ FT","Cost Per SQ FT",null,null,null,null,"TRAVIS",null,null,"SQ FT","Cost Per SQ FT",null,null,null,"Will B",null,null,"SQ FT","Cost Per SQ FT",null,null,"Will B",null,"SQ FT","Cost Per SQ FT",null,null,null,"Floor Play",null,"SQ FT","Cost Per SQ FT",null,null,null,"Kevin",null,"SQ FT","Cost Per SQ FT",null,null,null,"Kevin",null,"SQ FT","Cost Per SQ FT",null,null,null,"FGC-Will",null,"SQ FT","Cost Per SQ FT"]
[null,"KCV",null,"SQ FT","Cost Per SQ FT",null,null,null,"KCV",null,2367,null,{"$f":"K60/K5","v":63.739754964089563},null,null,"Plemons and PrestWood",null,1516,null,{"$f":"R41/R5","v":67.282321899736147},null,null,"3756 PLANTATION OAKS BOULEVARD",null,2086,null,{"$f":"Y73/Y5","v":63.682200383509112},null,null,"Grasse Str 12157",null,1160,null,{"$f":"AF64/AF5","v":86.206896551724142},null,null,null,null,null,null,null,null,null,"Hawthorn way Budgets",null,2200,null,51.636363636363626,null,null,null,"Meldrum Lane Budgets",null,2100,null,59.480000000000011,null,null,null,"Renovation 1419 Rayr",null,null,2213,null,{"$f":"BK23/BK5","v":20.289200180750115},null,null,null,"0 TERRACE/FRANKLIN STREET",null,1846,null,{"$f":"BU31","v":62.567713976164661},null,null,null,"0 Rayr",null,null,2017,null,{"$f":"CD52","v":99.510659395141275},null,null,"256 Moses ",null,null,2600,null,{"$f":"CL47","v":54.038461538461547},null,"Olymic Drive",null,2800,null,{"$f":"CR47","v":53.500000000000007},null,null,"Old Dixi HWY",null,1700,null,{"$f":"CY52","v":64.094117647058823},null,null,"1st Avenue",null,1322,null,{"$f":"DF57","v":80.559757942511311},null,null,"Wycoff",null,1322,null,{"$f":"DM57","v":88.239282853837423},null,null,"lake shore",null,1600,null,{"$f":"DT45","v":77.892500000000013}]
[null,"2239 & 2269 ROCK DRIVE BUDGETS",null,1757,null,{"$f":"D62/D6","v":62.137165623221399},null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST",null,null,"C","Cost ","%","SQFT",null,null,"",null,null,null,"% COST","$ COST",null,null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,null,"% COST","$ COST",null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST",null,null,null,null,null,"% COST","$ COST"]
[null,"ADD $84.19 TO ANY 1 LINE ITEM",null,null,"% COST","$ COST",null,null,"CODE - DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"CODE - DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"    1000 - 1999 Preparation Preliminaries",{"$f":"AVERAGE(AL8:AL11)","v":14082.443749999999},{"$f":"AVERAGE(AM8:AM11)","v":0.11992548631897909},8.5416060201461281,null,null,"","DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,null,"DESCRIPTION",null,null,"ESTIMATE","Total","PER SQ FT",null,null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,null,"DESCRIPTION",null,null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,null,"ESTIMATE","Total","PER SQ FT",null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT"]
[null,"DESCRIPTION",null,"ESTIMATE","Total","PER SQ FT",null,"","    1000 - 1999 Preparation Preliminaries",null,34492.339999999997,{"$f":"K8/$K$60","v":0.22861988970783179},{"$f":"K8/$K$5","v":14.572175749894379},null,null,"    1000 - 1999 Preparation Preliminaries",null,6530,{"$f":"R8/$R$41","v":6.4019607843137261E-2},{"$f":"R8/$R$5","v":4.3073878627968334},null,null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(Y9:Y14)","v":6120.42},{"$f":"Y8/$Y$73","v":4.6073251291938552E-2},{"$f":"SUM(AA9:AA14)","v":2.9340460210930011},null,null,"    1000 - 1999 Preparation Preliminaries",null,15685,{"$f":"AF8/$AF$64","v":0.15684999999999999},{"$f":"AF8/$AF$5","v":13.521551724137931},null,null,"KCV",{"$f":"AVERAGE(D9,K8)","v":27994.354999999996},{"$f":"AVERAGE(E9,L8)","v":0.21275908614084055},{"$f":"AVERAGE(F9,M8)","v":13.403438472556751},null,null,"","    1000 - 1999 Preparation Preliminaries",null,11150,9.8151408450704219E-2,5.0681818181818183,null,null,null,"    1000 - 1999 Preparation Preliminaries",null,1350,1.0807954654625805E-2,0.6428571428571429,null,null,null,"    1000 - 1999 Preparation Preliminaries",null,null,{"$f":"AVERAGE(SUM(BK9:BK11))","v":10000},{"$f":"BK8/$BK$23","v":0.22271714922048999},{"$f":"BK8/$BK$5","v":4.5187528242205151},null,null,null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(BS9:BS14)","v":25950},{"$f":"BS8/$BS$31","v":0.22467532467532467},{"$f":"BS8/$BS$5","v":14.057421451787649},null,null,null,"    1000 - 1999 Preparation Preliminaries",null,null,{"$f":"SUM(CB9:CB21)","v":125553},{"$f":"CB8/$CB$52","v":0.62553496783965168},{"$f":"CB8/$CB$5","v":62.247397124442244},null,null,"    1000 - 1999 Preparation Preliminaries",null,null,{"$f":"SUM(CJ9:CJ14)","v":18800},{"$f":"CJ8/$CJ$47","v":0.13380782918149467},{"$f":"CJ8/$CJ$5","v":7.2307692307692308},null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(CP9:CP14)","v":22300},{"$f":"CP8/$CP$47","v":0.14886515353805074},{"$f":"CP8/$CP$5","v":7.9642857142857144},null,null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(CW9:CW15)","v":13750},{"$f":"CW8/$CW$52","v":0.12619309838472834},{"$f":"CW8/$CW$5","v":8.0882352941176467},null,null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(DD9:DD19)","v":17765},{"$f":"DD8/$DD$57","v":0.16680751173708921},{"$f":"DD8/$DD$5","v":13.437972768532527},null,null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(DK9:DK18)","v":20785},{"$f":"DK8/$DK$57","v":0.17614406779661018},{"$f":"DK8/$DD$5","v":15.722390317700453},null,null,"    1000 - 1999 Preparation Preliminaries",null,{"$f":"SUM(DR9:DR13)","v":28700},{"$f":"DR8/$DR$45","v":0.23028532913951921},{"$f":"DR8/$DR$5","v":17.9375}]
[null,"    1000 - 1999 Preparation Preliminaries",null,21496.37,{"$f":"D9/$D$62","v":0.19689828257384931},{"$f":"D9/$D$6","v":12.234701195219124},null,"","1000- Administrative",null,2834.72,1.8788907153083408E-2,{"$f":"K9/$K$5","v":1.197600337980566},null,null,"1002 - LIP ADJ DO NOT USE",null,848,8.3137254901960791E-3,{"$f":"R9/$R$5","v":0.55936675461741425},null,null,"1010 - Building permits",null,700,{"$f":"Y9/$Y$73","v":5.2694546949975636E-3},{"$f":"Y9/$Y$5","v":0.33557046979865773},null,null,"1009- Insurance",null,600,{"$f":"AF9/$AF$64","v":6.0000000000000001E-3},{"$f":"AF9/$AF$5","v":0.51724137931034486},null,null,"Kevin Martin",{"$f":"AF8","v":15685},{"$f":"AG8","v":0.15684999999999999},13.521551724137931,null,null,"","1010 - Building permits",null,800,7.0422535211267607E-3,0.36363636363636365,null,null,null,"1010 - Building permits",null,700,5.6041246357318988E-3,0.33333333333333331,null,null,null,1003,"Contingency",null,7500,{"$f":"BK9/$BK$23","v":0.16703786191536749},{"$f":"BK9/$BK$5","v":3.3890646181653863},null,null,null,"1000- Administrative",null,4100,{"$f":"BS9/$BS$31","v":3.54978354978355E-2},{"$f":"BS9/$BS$5","v":2.2210184182015169},null,null,null,1000,"Administrative",null,98572,0.49110919571726797,{"$f":"CB9/$CB$5","v":48.870599900842834},null,null,1000,"Administrative",null,350,2.491103202846975E-3,{"$f":"CJ9/$CJ$5","v":0.13461538461538461},null,1000,"Administrative",1850,{"$f":"CP9/$CP$47","v":1.2349799732977304E-2},{"$f":"CP9/$CP$5","v":0.6607142857142857},null,null,1000,"Administrative",3100,{"$f":"CW9/$CW$52","v":2.8450807635829661E-2},{"$f":"CW9/$CW$5","v":1.8235294117647058},null,null,1000,"Administrative",985,{"$f":"DD9/$DD$57","v":9.248826291079813E-3},{"$f":"DD9/$DD$5","v":0.74508320726172461},null,null,1000,"Administrative",2000,1.6949152542372881E-2,{"$f":"DK9/$DD$5","v":1.51285930408472},null,null,1010,"Building permits",11200,8.9867445517861161E-2,{"$f":"DR9/$DR$5","v":7}]
[null,"1000- Administrative",null,896.5,{"$f":"D10/$D$62","v":8.2115869017632247E-3},{"$f":"D10/$D$6","v":0.5102447353443369},null,"","1010 - Building permits",null,18633.02,0.1235021740283154,7.8719983100971698,null,null,"1002- LIP ADJ",null,707,6.9313725490196074E-3,0.46635883905013192,null,null,"1110 - Blueprints",null,710,5.3447326192118142E-3,0.34036433365292423,null,null,"1010 - Building permits",null,900,8.9999999999999993E-3,0.77586206896551724,null,null,"Star",{"$f":"Y8","v":6120.42},{"$f":"Z8","v":4.6073251291938552E-2},{"$f":"AA8","v":2.9340460210930011},null,null,"","1110 - Blueprints",null,1650,1.4524647887323943E-2,0.75,null,null,null,"1110 - Blueprints",null,250,2.0014730841899637E-3,0.11904761904761904,null,null,null,1010,"Building permits",null,500,1.1135857461024499E-2,0.22593764121102575,null,null,null,"1005 - Misc. Rental equiment charges",null,{"$f":"9700-1350","v":8350},7.22943722943723E-2,4.5232936078006505,null,null,null,1003,"Contingency",null,5271,2.6261378186764186E-2,2.6132870599900841,null,null,1010,"Building permits",null,800,5.6939501779359435E-3,0.30769230769230771,null,1010,"Building permits",800,5.3404539385847796E-3,0.2857142857142857,null,null,1003,"Contingency",1000,9.1776798825256977E-3,0.58823529411764708,null,null,1009,"Insurance",500,4.6948356807511738E-3,0.37821482602118001,null,null,1009,"Insurance",500,4.2372881355932203E-3,0.37821482602118001,null,null,1210," Lot clearing",3000,2.4071637192284237E-2,1.875]
[null,"1002 - LIP ADJ DO NOT USE",null,84.14,7.7068926036180446E-4,4.7888446215139442E-2,null,"","1030 - Warranty fees",null,716.85,4.7513786521024446E-3,0.30285171102661596,null,null,"1010 - Building permits",null,4225,4.1421568627450979E-2,2.7869393139841687,null,null,"1210 - Lot clearing",null,150,1.1291688632137635E-3,7.1907957813998086E-2,null,null,"1110 - Blueprints",null,1500,1.4999999999999999E-2,1.2931034482758621,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R8)","v":6530},{"$f":"AVERAGE(S8)","v":6.4019607843137261E-2},{"$f":"AVERAGE(T8)","v":4.3073878627968334},null,null,"","1120 - Surveys",null,1000,8.8028169014084511E-3,0.45454545454545453,null,null,null,"1210 - Lot clearing",null,150,1.2008838505139783E-3,7.1428571428571425E-2,null,null,null,1300,"Demolition",null,2000,4.4543429844097995E-2,0.90375056484410299,null,null,null,"1009- Insurance",null,1000,8.658008658008658E-3,0.54171180931744312,null,null,null,1009,"Insurance",null,625,3.113898950242386E-3,0.30986613782845812,null,null,1112,"Engineering Fees",null,2650,1.886120996441281E-2,1.0192307692307692,null,1112,"Engineering Fees",2650,1.7690253671562083E-2,0.9464285714285714,null,null,1010,"Building permits",750,6.8832599118942728E-3,0.44117647058823528,null,null,1010,"Building permits",1400,1.3145539906103286E-2,1.059001512859304,null,null,1112,"Engineering Fees",2500,2.1186440677966101E-2,1.8910741301059002,null,null,1220," Fill dirt and material",3000,2.4071637192284237E-2,1.875]
[null,"1010 - Building permits",null,6940.23,6.3569773299748111E-2,3.9500455321570858,null,"","1120 - Surveys",null,1080,7.1583859165385228E-3,0.45627376425855515,null,null,"1210 - Lot clearing",null,750,7.3529411764705881E-3,0.49472295514511871,null,null,"1220 - Fill dirt and material",null,800,6.0222339371400722E-3,0.38350910834132312,null,null,"1120 - Surveys",null,2200,2.1999999999999999E-2,1.896551724137931,null,null,"    2000 - 2999 Excavation and Foundation",{"$f":"AVERAGE(AL13:AL16)","v":9962.4933333333338},{"$f":"AVERAGE(AM13:AM16)","v":7.8584856620885352E-2},{"$f":"AVERAGE(AN13:AN16)","v":5.2428691287266016},null,null,"","1470 - Electric service",null,7700,6.7781690140845077E-2,3.5,null,null,null,"1400 - Temporary electric",null,250,2.0014730841899637E-3,0.11904761904761904,null,null,null,"    4000 - 4999 Full Enclosure",null,null,{"$f":"SUM(BK13)","v":1600},3.5634743875278395E-2,0.72300045187528239,null,null,null,"1010 - Building permits",null,1500,1.2987012987012988E-2,0.81256771397616467,null,null,null,1112,"Engineering Fees",null,1350,6.7260217325235535E-3,0.66931085770946952,null,null,1120,"Surveys",null,1000,7.1174377224199285E-3,0.38461538461538464,null,1120,"Surveys",1000,6.6755674232309749E-3,0.35714285714285715,null,null,1120,"Surveys",700,6.4243759177679879E-3,0.41176470588235292,null,null,1011,"Impact Fees",750,7.0422535211267607E-3,0.56732223903177004,null,null,1120,"Surveys",2450,2.0762711864406778E-2,1.853252647503782,null,null,1440,"Septic system",10400,8.344834226658536E-2,6.5]
[null,"1030 - Warranty fees",null,584,5.3492099839706894E-3,0.33238474672737622,null,"","1210 - Lot clearing",null,2500,1.65703377697651E-2,1.0561892691170258,null,null,"    3000 - 3999 Rough Structure",null,28416.06,0.27858882352941178,18.744102902374671,null,null,"1400 - Temporary electric",null,250,1.8819481053562726E-3,0.11984659635666348,null,null,"1210 - Lot clearing",null,1150,1.15E-2,0.99137931034482762,null,null,"KCV",{"$f":"AVERAGE(D18,K16)","v":25262.48},{"$f":"AVERAGE(E18,L16)","v":0.19166775149390911},{"$f":"AVERAGE(F18,M16)","v":12.076385678241827},null,null,"","    2000 - 2999 Excavation and Foundation",null,8800,7.746478873239436E-2,4,null,null,null,"    2000 - 2999 Excavation and Foundation",null,650,5.203830018893906E-3,0.30952380952380953,null,null,null,4300,"Exterior doors",null,1600,3.5634743875278395E-2,0.72300045187528239,null,null,null,"1011 Impact Fees",null,7500,6.4935064935064929E-2,4.0628385698808236,null,null,null,1120,"Surveys",null,150,7.473357480581726E-4,7.4367873078829944E-2,null,null,1210," Lot clearing",null,6000,4.2704626334519574E-2,2.3076923076923075,null,1210," Lot clearing",8000,5.3404539385847799E-2,2.8571428571428572,null,null,1220," Fill dirt and material",400,3.6710719530102789E-3,0.23529411764705882,null,null,1112,"Engineering Fees",1900,1.7840375586854459E-2,1.4372163388804842,null,null,1210," Lot clearing",2200,1.864406779661017E-2,1.6641452344931922,null,null,1491,"Dumpsters/Port a Lets",1100,8.8262669705042214E-3,0.6875]
[null,"1120 - Surveys",null,880,8.0604534005037781E-3,0.50085372794536143,null,"","1430 - Water service",null,8100,5.3687894374038918E-2,3.4220532319391634,null,null,"3210 - Framing labor—draw #1",null,18760.96,0.18393098039215686,12.375303430079155,null,null,"1430 - Water service",null,3510.42,2.6425713072019068E-2,1.6828475551294344,null,null,"1220 - Fill dirt and material",null,735,7.3499999999999998E-3,0.63362068965517238,null,null,"Kevin Martin",{"$f":"AF17","v":3750},{"$f":"AG17","v":3.7499999999999999E-2},3.2327586206896552,null,null,"","2100 - Footings and foundation",null,8800,7.746478873239436E-2,4,null,null,null,"2105 - Rebar and reinforcing steel",null,650,5.203830018893906E-3,0.30952380952380953,null,null,null,"    5000 - 5999 Finishing Trades",null,null,{"$f":"SUM(BK15:BK21)","v":33300},0.74164810690423166,15.047446904654315,null,null,null,"1210 - Lot clearing",null,3500,3.0303030303030304E-2,1.8959913326110509,null,null,null,1121,"Plot Plans",null,75,3.736678740290863E-4,3.7183936539414972E-2,null,null,1430,"Water service",null,8000,5.6939501779359428E-2,3.0769230769230771,null,1430,"Water service",8000,5.3404539385847799E-2,2.8571428571428572,null,null,1440,"Septic system",6000,5.5066079295154183E-2,3.5294117647058822,null,null,1120,"Surveys",950,8.9201877934272297E-3,0.71860816944024208,null,null,1220," Fill dirt and material",1200,1.0169491525423728E-2,0.90771558245083206,null,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(DR15:DR16)","v":9164},7.3530827743364252E-2,5.7275]
[null,"1210 - Lot clearing",null,5000,4.5798030684680559E-2,2.8457598178713717,null,"","1470 - Electric service",null,627.75,4.1608118139880163E-3,0.26520912547528519,null,null,"3300 - Windows",null,1200,1.1764705882352941E-2,0.79155672823218992,null,null,"    2000 - 2999 Excavation and Foundation",null,875,6.5868183687469543E-3,0.41946308724832215,null,null,"1420 - Individual wells",null,2100,2.1000000000000001E-2,1.8103448275862069,null,null,"Star",{"$f":"Y15","v":875},{"$f":"Z15","v":6.5868183687469543E-3},0.41946308724832215,null,null,"","    3000 - 3999 Rough Structure",null,34650,0.30501760563380281,15.75,null,null,null,"    3000 - 3999 Rough Structure",null,42340.4,0.33897268389534696,20.16209523809524,null,null,null,5200,"Interior trim material",null,1600,3.5634743875278395E-2,0.72300045187528239,null,null,null,"1430 - Water service",null,5500,4.7619047619047616E-2,2.9794149512459374,null,null,null,1122," Survey-Boundary",null,750,3.7366787402908631E-3,0.37183936539414975,null,null,"    2000 - 2999 Excavation and Foundation",null,null,{"$f":"SUM(CJ16:CJ17)","v":15900},0.11316725978647686,6.115384615384615,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(CP16:CP17)","v":16700},0.11148197596795728,5.9642857142857144,null,null,1491,"Dumpsters/Port a Lets",1800,1.6519823788546256E-2,1.0588235294117647,null,null,1210," Lot clearing",1500,1.4084507042253521E-2,1.1346444780635401,null,null,1430,"Water service",2500,2.1186440677966101E-2,1.8910741301059002,null,null,2100,"Footings and foundation",8664,6.9518888211316882E-2,5.415]
[null,"1430 - Water service",null,6600,6.0453400503778336E-2,3.7564029595902104,null,"","    2000 - 2999 Excavation and Foundation",null,31386.19,0.20803190784240946,13.25990283058724,null,null,"3400 - Exterior siding",null,8455.1,8.2893137254901966E-2,5.5772427440633248,null,null,"2105 - Rebar and reinforcing steel",null,650,4.8930650739263089E-3,0.31160115052732501,null,null,"1440 - Septic system",null,6500,6.5000000000000002E-2,5.6034482758620694,null,null,"Plemons + PrestWood",null,null,null,null,null,"","3110 - Lumber—1st package",null,12000,0.10563380281690141,5.4545454545454541,null,null,null,"3110 - Lumber—1st package",null,9500,7.6055977199218625E-2,4.5238095238095237,null,null,null,5400,"Cabinets and vanities",null,10000,0.22271714922048999,4.5187528242205151,null,null,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(BS17:BS18)","v":24500},0.21212121212121213,13.271939328277357,null,null,null,1124,"Survey-Foundation",null,150,7.473357480581726E-4,7.4367873078829944E-2,null,null,2010,"Plumbing—ground",null,5500,3.9145907473309607E-2,2.1153846153846154,null,2010,"Plumbing—ground",5500,3.6715620827770364E-2,1.9642857142857142,null,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(CW17:CW18)","v":12800},0.11747430249632893,7.5294117647058822,null,null,1220," Fill dirt and material",1830,1.7183098591549296E-2,1.3842662632375189,null,null,1430,"Utility Meter/Conn Fee",{"$f":"285+750","v":1035},8.7711864406779666E-3,0.78290468986384265,null,null,2300,"Termite protection",500,4.0119395320473731E-3,0.3125]
[null,"1470 - Electric service",null,511.5,4.6851385390428209E-3,0.29112122936824131,null,"","2010 - Plumbing—ground",null,4777.95,3.1668898138819658E-2,2.0185678073510771,null,null,"    4000 - 4999 Full Enclosure",null,6550,6.4215686274509798E-2,4.3205804749340366,null,null,"2300 - Termite protection",null,225,1.6937532948206454E-3,0.10786193672099713,null,null,"    2000 - 2999 Excavation and Foundation",null,3750,3.7499999999999999E-2,3.2327586206896552,null,null,"    3000 - 3999 Rough Structure",{"$f":"AVERAGE(AL18:AL21)","v":31318.621249999997},{"$f":"AVERAGE(AM18:AM21)","v":0.26769166885856754},{"$f":"AVERAGE(AN18:AN21)","v":18.516824374613648},null,null,"","3210 - Framing labor—draw #1",null,8800,7.746478873239436E-2,4,null,null,null,"3140 - Trusses",null,6250,5.0036827104749097E-2,2.9761904761904763,null,null,null,5540,"Carpet",null,4750,0.10579064587973273,2.1464075915047447,null,null,null,"2100 - Footings and foundation",null,12500,0.10822510822510822,6.7713976164680387,null,null,null,1126,"Survey-Final",null,250,1.2455595800969544E-3,0.12394645513138325,null,null,2100,"Footings and foundation",null,10400,7.4021352313167255E-2,4,null,2100,"Footings and foundation",11200,7.476635514018691E-2,4,null,null,2100,"Footings and foundation",10800,9.9118942731277526E-2,6.3529411764705879,null,null,1430,"Water service",2000,1.8779342723004695E-2,1.51285930408472,null,null,1440,"Septic system",5000,4.2372881355932202E-2,{"$f":"DK17/$CW$5","v":2.9411764705882355},null,null,"    3000 - 3999 Rough Structure",null,{"$f":"SUM(DR18:DR24)","v":37064},0.29739705363160768,23.164999999999999]
[null,"    2000 - 2999 Excavation and Foundation",null,19138.77,0.17530359514540875,10.892868525896414,null,"","2100 - Footings and foundation",null,19556.78,0.12962498011559467,8.2622644697929868,null,null,"4150 - Roofing labor",null,4250,4.1666666666666664E-2,2.8034300791556728,null,null,"    3000 - 3999 Rough Structure",null,43027.1,0.32389907729589951,{"$f":"SUM(AA19:AA25)","v":20.626605944391176},null,null,"2100 - Footings and foundation",null,3500,3.5000000000000003E-2,3.0172413793103448,null,null,"KCV",{"$f":"AVERAGE(D24,K22)","v":31331.325000000001},{"$f":"AVERAGE(E24,L22)","v":0.24327877460895886},{"$f":"AVERAGE(F24,M22)","v":15.300036927550828},null,null,"","3300 - Windows",null,3200,2.8169014084507043E-2,1.4545454545454546,null,null,null,"3210 - Framing labor—draw #1",null,8320.4,6.6612226598776691E-2,3.9620952380952379,null,null,null,5630,"Appliances",null,2000,4.4543429844097995E-2,0.90375056484410299,null,null,null,"2110 - Concrete block",null,12000,0.1038961038961039,6.5005417118093174,null,null,null,1220," Fill dirt and material",null,2000,9.9644766407756356E-3,0.99157164105106599,null,null,"    3000 - 3999 Rough Structure",null,null,{"$f":"SUM(CJ19:CJ22)","v":27100},0.19288256227758008,10.423076923076923,null,"    3000 - 3999 Rough Structure",null,{"$f":"SUM(CP19:CP22)","v":30400},0.20293724966622162,10.857142857142858,null,null,2120,"Rough grading",2000,1.8355359765051395E-2,1.1764705882352942,null,null,1430,"Utility Meter/Conn Fee",5000,4.6948356807511735E-2,3.7821482602118004,null,null,1491,"Dumpsters/Port a Lets",1400,1.1864406779661017E-2,1.059001512859304,null,null,3110,"Lumber—1st package",8000,6.419103251275797E-2,5]
[null,"2010 - Plumbing—ground",null,3893.14,3.5659629035951455E-2,2.2157882754695502,null,"","2110 - Concrete block",null,6376.46,4.2264038390158548E-2,2.6938994507815801,null,null,"4350 - Garage door",null,1000,9.8039215686274508E-3,0.65963060686015829,null,null,"3110 - Lumber—1st package",null,9500,7.1514028003538357E-2,4.5541706615532123,null,null,"2300 - Termite protection",null,250,2.5000000000000001E-3,0.21551724137931033,null,null,"Kevin Martin",{"$f":"AF20","v":22500},{"$f":"AG20","v":0.22500000000000001},19.396551724137932,null,null,"","3400 - Exterior siding",null,2500,2.2007042253521125E-2,1.1363636363636365,null,null,null,"3300 - Windows",null,3300,2.6419444711307524E-2,1.5714285714285714,null,null,null,5101,"Drywall Material",null,6200,0.13808463251670378,2.8016267510167192,null,null,null,"    3000 - 3999 Rough Structure",null,{"$f":"SUM(BS20:BS22)","v":28100},0.24329004329004328,15.222101841820152,null,null,null,1300,"Demolition",null,5000,2.4911191601939088E-2,2.478929102627665,null,null,3110,"Lumber—1st package",null,12000,8.5409252669039148E-2,4.615384615384615,null,3110,"Lumber—1st package",14000,9.3457943925233641E-2,5,null,null,"    3000 - 3999 Rough Structure",null,{"$f":"SUM(CW20:CW29)","v":41550},0.38133259911894274,24.441176470588236,null,null,1491,"Dumpsters/Port a Lets",950,8.9201877934272297E-3,0.71860816944024208,null,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(DK20:DK21)","v":9150},7.7542372881355931E-2,6.9213313161875947,null,null,3140,"Trusses",5000,4.0119395320473733E-2,3.125]
[null,"2100 - Footings and foundation",null,9500,8.701625830089306E-2,5.4069436539556062,null,"","2120 - Rough grading",null,472.5,3.1317938384856038E-3,0.19961977186311788,null,null,"4400 - Insulation",null,1300,1.2745098039215686E-2,0.85751978891820579,null,null,"3140 - Trusses",null,6250,4.7048702633906814E-2,2.9961649089165867,null,null,"    3000 - 3999 Rough Structure",null,22500,0.22500000000000001,19.396551724137932,null,null,"Star",{"$f":"Y18","v":43027.1},{"$f":"Z18","v":0.32389907729589951},20.626605944391176,null,null,"","3410 - Exterior trim labor",null,2300,2.0246478873239437E-2,1.0454545454545454,null,null,null,"3400 - Exterior siding",null,8000,6.404713869407884E-2,3.8095238095238093,null,null,null,5512,"Tile-Floor",null,4750,0.10579064587973273,2.1464075915047447,null,null,null,"3110 - Lumber—1st package",null,15000,0.12987012987012986,8.1256771397616472,null,null,null,1440,"Septic system",null,10000,4.9822383203878176E-2,4.9578582052553299,null,null,3210,"Framing labor—draw #1",null,10400,7.4021352313167255E-2,4,null,3210,"Framing labor—draw #1",11200,7.476635514018691E-2,4,null,null,3110,"Lumber—1st package",3000,2.7533039647577091E-2,1.7647058823529411,null,null,"    2000 - 2999 Excavation and Foundation",null,{"$f":"SUM(DD21:DD22)","v":9150},8.5915492957746475E-2,6.9213313161875947,null,null,2100,"Footings and foundation",8800,7.4576271186440682E-2,6.6565809379727687,null,null,3210,"Framing labor—draw #1",8664,6.9518888211316882E-2,5.415]
[null,"2110 - Concrete block",null,5195.63,4.7589924433249373E-2,2.9571030165054069,null,"","2300 - Termite protection",null,202.5,1.3421973593509731E-3,8.5551330798479083E-2,null,null,"    5000 - 5999 Finishing Trades",null,40304.9,0.39514607843137256,26.586345646437994,null,null,"3210 - Framing labor—draw #1",null,8807.1,6.6298020634732918E-2,4.2220038350910833,null,null,"3110 - Lumber—1st package",null,6500,6.5000000000000002E-2,5.6034482758620694,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R13)","v":28416.06},{"$f":"AVERAGE(S13)","v":0.27858882352941178},{"$f":"AVERAGE(T13)","v":18.744102902374671},null,null,"","3720 - Plumbing—rough",null,5500,4.8415492957746477E-2,2.5,null,null,null,"3610 - HVAC—rough",null,3250,2.6019150094469531E-2,1.5476190476190477,null,null,null,5711,"Plumb. Fixtures",null,4000,8.9086859688195991E-2,1.807501129688206,null,null,null,"3300 - Windows",null,6000,5.1948051948051951E-2,3.2502708559046587,null,null,null,1470,"Electric service",null,1360,6.7758441157274316E-3,0.67426871591472481,null,null,3300,"Windows",null,3200,2.2775800711743774E-2,1.2307692307692308,null,3300,"Windows",3200,2.1361815754339118E-2,1.1428571428571428,null,null,3120," Lumber—2nd package",6500,5.9654919236417032E-2,3.8235294117647061,null,null,2100,"Footings and foundation",8800,8.2629107981220654E-2,6.6565809379727687,null,null,2300,"Termite protection",350,2.9661016949152543E-3,0.264750378214826,null,null,3300,"Windows",2000,1.6047758128189493E-2,1.25]
[null,"2120 - Rough grading",null,385,3.5264483627204029E-3,0.21912350597609562,null,"","    3000 - 3999 Rough Structure",null,34528.400000000001,0.22885890025982292,14.587410223912126,null,null,"5100 - Drywall",null,5874.39,5.7592058823529413E-2,3.8749274406332455,null,null,"3300 - Windows",null,3500,2.6347273474987817E-2,1.6778523489932886,null,null,"3210 - Framing labor—draw #1",null,5400,5.3999999999999999E-2,4.6551724137931032,null,null,"    4000 - 4999 Full Enclosure",{"$f":"AVERAGE(AL23:AL26)","v":7700.4575000000004},{"$f":"AVERAGE(AM23:AM26)","v":6.3402259239810854E-2},{"$f":"AVERAGE(AN23:AN26)","v":4.2657083207316431},null,null,"","3810 - Electrical—rough",null,350,3.0809859154929575E-3,0.15909090909090909,null,null,null,"3810 - Electrical—rough",null,3720,2.978191949274666E-2,1.7714285714285714,null,null,null,null,null,null,null,null,null,null,null,null,"3810 - Electrical—rough",null,7100,6.1471861471861469E-2,3.8461538461538463,null,null,null,"    3000 - 3999 Rough Structure",null,null,{"$f":"SUM(CB23:CB25)","v":13217},6.585024388056579E-2,6.5528011898859688,null,null,3401,"Soffit and Facia",null,1500,1.0676156583629894E-2,0.57692307692307687,null,3401,"Soffit and Facia",2000,1.335113484646195E-2,0.7142857142857143,null,null,3140,"Trusses",5000,4.588839941262849E-2,2.9411764705882355,null,null,2300,"Termite protection",350,3.2863849765258214E-3,0.264750378214826,null,null,"    3000 - 3999 Rough Structure",null,{"$f":"SUM(DK23:DK30)","v":31950},0.27076271186440676,24.167927382753405,null,null,3400,"Exterior siding",5500,4.4131334852521104E-2,3.4375]
[null,"2300 - Termite protection",null,165,1.5113350125944584E-3,9.3910073989755261E-2,null,"","3110 - Lumber—1st package",null,8105.82,5.372647012036693E-2,3.4245120405576679,null,null,"5300 - Painting—interior",null,3500,3.4313725490196081E-2,2.3087071240105539,null,null,"3400 - Exterior siding",null,8000,6.0222339371400722E-2,3.8350910834132312,null,null,"3300 - Windows",null,2700,2.7E-2,2.3275862068965516,null,null,"KCV",{"$f":"AVERAGE(D34,K31)","v":9558},{"$f":"AVERAGE(E34,L31)","v":7.0870184317585239E-2},{"$f":"AVERAGE(F34,M31)","v":4.4736512937927806},null,null,"","    4000 - 4999 Full Enclosure",null,9100,8.0105633802816906E-2,4.1363636363636367,null,null,null,"    4000 - 4999 Full Enclosure",null,11493.83,9.2018365517020528E-2,5.4732523809523812,null,null,null,"TOTALS:",null,null,{"$f":"SUM(BK8:BK21)/2","v":44900},{"$f":"SUM(BL8:BL21)/2","v":1},{"$f":"SUM(BM8:BM21)/2","v":20.289200180750115},null,null,null,"    4000 - 4999 Full Enclosure",null,{"$f":"SUM(BS24:BS24)","v":8700},7.5324675324675322E-2,4.7128927410617552,null,null,null,3301,"House Wrap",null,1498,7.4633930039409505E-3,0.74268715914724837,null,null,"    4000 - 4999 Full Enclosure",null,null,{"$f":"SUM(CJ24:CJ29)","v":25200},0.17935943060498222,9.6923076923076916,null,"    4000 - 4999 Full Enclosure",null,{"$f":"SUM(CP24:CP29)","v":25600},0.17089452603471295,9.1428571428571423,null,null,3210,"Framing labor—draw #1",2000,1.8355359765051395E-2,1.1764705882352942,null,null,"    3000 - 3999 Rough Structure",null,{"$f":"SUM(DD24:DD31)","v":31950},0.3,24.167927382753405,null,null,3101,"Hurricane Tie Downs",1100,9.3220338983050852E-3,0.83207261724659609,null,null,3401,"Soffit and Facia",2400,1.925730975382739E-2,1.5]
[null,"    3000 - 3999 Rough Structure",null,28134.25,0.2576986489580948,16.012663631189529,null,"","3140 - Trusses",null,4725,3.1317938384856039E-2,1.9961977186311788,null,null,"5400 - Cabinets and vanities",null,8000,7.8431372549019607E-2,5.2770448548812663,null,null,"3610 - HVAC—rough",null,3250,2.4465325369631544E-2,1.5580057526366251,null,null,"3400 - Exterior siding",null,3500,3.5000000000000003E-2,3.0172413793103448,null,null,"Kevin Martin",{"$f":"AF27","v":3200},{"$f":"AG27","v":3.2000000000000001E-2},2.7586206896551726,null,null,"","4100 - Roofing material",null,4600,4.0492957746478875E-2,2.0909090909090908,null,null,null,"4100 - Roofing material",null,3200,2.5618855477631538E-2,1.5238095238095237,null,null,null,null,null,null,null,null,null,null,null,null,"4400 - Insulation",null,8700,7.5324675324675322E-2,4.7128927410617552,null,null,null,3400,"Exterior siding",null,9650,4.8078599791742435E-2,4.7843331680713934,null,null,4100,"Roofing material",null,4600,3.2740213523131674E-2,1.7692307692307692,null,4100,"Roofing material",4600,3.0707610146862484E-2,1.6428571428571428,null,null,3220,"Framing labor—draw #2",5000,4.588839941262849E-2,2.9411764705882355,null,null,3101,"Hurricane Tie Downs",1100,1.0328638497652582E-2,0.83207261724659609,null,null,3110,"Lumber—1st package",7400,6.2711864406779658E-2,5.5975794251134641,null,null,3810,"Electrical—rough",5500,4.4131334852521104E-2,3.4375]
[null,"3110 - Lumber—1st package",null,6604.74,6.0496817036867413E-2,3.7591007398975527,null,"","3210 - Framing labor—draw #1",null,5588.89,3.7043918023224987E-2,2.3611702577101816,null,null,"5520 - Special flooring",null,7630.51,7.4808921568627451E-2,5.0333179419525065,null,null,"3810 - Electrical—rough",null,3720,2.8003387807701337E-2,1.7833173537871525,null,null,"3410 - Exterior trim labor",null,600,6.0000000000000001E-3,0.51724137931034486,null,null,"Star",{"$f":"Y26","v":11493.83},{"$f":"Z26","v":8.6523166367148352E-2},5.5099808245445834,null,null,"","4150 - Roofing labor",null,2000,1.7605633802816902E-2,0.90909090909090906,null,null,null,"4150 - Roofing labor",null,1000,8.0058923367598549E-3,0.47619047619047616,null,null,null,null,null,null,null,null,null,null,null,null,"    5000 - 5999 Finishing Trades",null,{"$f":"SUM(BS26:BS27)","v":23500},0.20346320346320346,12.730227518959913,null,null,null,3720,"Plumbing—rough",null,2069,1.0308251084882394E-2,1.0257808626673277,null,null,4150,"Roofing labor",null,2000,1.4234875444839857E-2,0.76923076923076927,null,4150,"Roofing labor",2400,1.602136181575434E-2,0.8571428571428571,null,null,3300,"Windows/doors",1850,1.697870778267254E-2,1.088235294117647,null,null,3110,"Lumber—1st package",7400,6.9483568075117366E-2,5.5975794251134641,null,null,3140,"Trusses",4500,3.8135593220338986E-2,3.4039334341906202,null,null,"    4000 - 4999 Full Enclosure",null,{"$f":"SUM(DR26:DR28)","v":7500},6.0179092980710593E-2,4.6875]
[null,"3140 - Trusses",null,3850,3.5264483627204031E-2,2.191235059760956,null,"","3300 - Windows",null,3462.56,2.2950315499231135E-2,1.4628474862695395,null,null,"5700 - HVAC—final",null,4600,4.5098039215686274E-2,3.0343007915567282,null,null,"    4000 - 4999 Full Enclosure",null,11493.83,8.6523166367148352E-2,{"$f":"SUM(AA27:AA32)","v":5.5099808245445834},null,null,"3500 - Flatwork material",null,3800,3.7999999999999999E-2,3.2758620689655173,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R17)","v":6550},{"$f":"AVERAGE(S17)","v":6.4215686274509798E-2},{"$f":"AVERAGE(T17)","v":4.3205804749340366},null,null,"","4300 - Exterior doors",null,1500,1.3204225352112676E-2,0.68181818181818177,null,null,null,"4300 - Exterior doors",null,2000,1.601178467351971E-2,0.95238095238095233,null,null,null,null,null,null,null,null,null,null,null,null,"5102 - Drywall Hang/Finish",null,23000,0.19913419913419914,12.459371614301192,null,null,null,"    4000 - 4999 Full Enclosure",null,null,{"$f":"SUM(CB27:CB31)","v":3100},1.5444938793202235E-2,1.5369360436291521,null,null,4210,"Stucco",null,10000,7.1174377224199295E-2,3.8461538461538463,null,4210,"Stucco",10000,6.6755674232309742E-2,3.5714285714285716,null,null,3610,"HVAC—rough",7000,6.4243759177679882E-2,4.117647058823529,null,null,3140,"Trusses",4500,4.2253521126760563E-2,3.4039334341906202,null,null,3210,"Framing labor—draw #1",6500,5.5084745762711863E-2,4.9167927382753405,null,null,4100,"Roofing material",4400,3.5305067882016886E-2,2.75]
[null,"3210 - Framing labor—draw #1",null,4553.91,4.171202198305473E-2,2.5918668184405234,null,"","3610 - HVAC—rough",null,3375,2.2369955989182882E-2,1.4258555133079849,null,null,"5710 - Plumbing—final",null,5700,5.5882352941176473E-2,3.7598944591029024,null,null,"4100 - Roofing material",null,3200,2.4088935748560289E-2,1.5340364333652925,null,null,"    4000 - 4999 Full Enclosure",null,3200,3.2000000000000001E-2,2.7586206896551726,null,null,"    5000 - 5999 Finishing Trades",{"$f":"AVERAGE(AL28:AL31)","v":32564.377500000002},{"$f":"AVERAGE(AM28:AM31)","v":0.28960507301335314},{"$f":"AVERAGE(AN28:AN31)","v":20.587356714273245},null,null,"","4350 - Garage door",null,1000,8.8028169014084511E-3,0.45454545454545453,null,null,null,"4350 - Garage door",null,1300,1.0407660037787812E-2,0.61904761904761907,null,null,null,null,null,null,null,null,null,null,null,null,"5890 - Special finishes",null,500,4.329004329004329E-3,0.27085590465872156,null,null,null,4210,"Stucco",null,750,3.7366787402908631E-3,0.37183936539414975,null,null,4300,"Exterior doors",null,2800,1.99288256227758E-2,1.0769230769230769,null,4300,"Exterior doors",2800,1.8691588785046728E-2,1,null,null,3720,"Plumbing—rough",4000,3.6710719530102791E-2,2.3529411764705883,null,null,3210,"Framing labor—draw #1",6500,6.1032863849765258E-2,4.9167927382753405,null,null,3300,"Windows",2800,2.3728813559322035E-2,2.118003025718608,null,null,4350,"Garage door",1000,8.0238790640947463E-3,0.625]
[null,"3300 - Windows",null,2821.35,2.5842454774444697E-2,1.6057768924302789,null,"","3720 - Plumbing—rough",null,3533.63,2.3421377061350019E-2,1.4928728348119984,null,null,"5730 - Electrical—final",null,5000,4.9019607843137254E-2,3.2981530343007917,null,null,"4150 - Roofing labor",null,1000,7.5277924214250903E-3,0.4793863854266539,null,null,"4350 - Garage door",null,700,7.0000000000000001E-3,0.60344827586206895,null,null,"KCV",{"$f":"AVERAGE(D38,K36)","v":24930.21},{"$f":"AVERAGE(E38,L36)","v":0.19357594775441334},{"$f":"AVERAGE(F38,M36)","v":12.174178178949361},null,null,"","    5000 - 5999 Finishing Trades",null,26200,0.23063380281690141,11.909090909090908,null,null,null,"4400 - Insulation",null,1650,1.3209722355653762E-2,0.7857142857142857,null,null,null,null,null,null,null,null,null,null,null,null,"    Site",null,{"$f":"SUM(BS29:BS29)","v":2000},1.7316017316017316E-2,1.0834236186348862,null,null,null,4300,"Exterior doors",null,365,1.8185169869415533E-3,0.18096182449181952,null,null,4350,"Garage door",null,1700,1.2099644128113879E-2,0.65384615384615385,null,4350,"Garage door",1700,1.1348464619492658E-2,0.6071428571428571,null,null,3810,"Electrical—rough",6000,5.5066079295154183E-2,3.5294117647058822,null,null,3300,"Windows",2800,2.6291079812206571E-2,2.118003025718608,null,null,3350,"Skylights",800,6.7796610169491523E-3,0.60514372163388808,null,null,4600,"Painting—exterior",2100,1.6850146034598966E-2,1.3125]
[null,"3610 - HVAC—rough",null,2750,2.5188916876574308E-2,1.5651678998292544,null,"","3810 - Electrical—rough",null,4455,2.9528341905721407E-2,1.8821292775665399,null,null,"    6000 - 6999 Completion and Inspection",null,1450,1.4215686274509804E-2,0.95646437994722955,null,null,"4300 - Exterior doors",null,2000,1.5055584842850181E-2,0.95877277085330781,null,null,"4400 - Insulation",null,1200,1.2E-2,1.0344827586206897,null,null,"Kevin Martin",{"$f":"AF31","v":32450},{"$f":"AG31","v":0.32450000000000001},27.974137931034484,null,null,"","5100 - Drywall",null,6200,5.4577464788732391E-2,2.8181818181818183,null,null,null,"4600 - Painting—exterior",null,2343.83,1.876445063566785E-2,1.1161095238095238,null,null,null,null,null,null,null,null,null,null,null,null,"1112 Engineering Fees",null,2000,1.7316017316017316E-2,1.0834236186348862,null,null,null,4350,"Garage door",null,1285,6.4021762416983452E-3,0.63708477937530983,null,null,4600,"Painting—exterior",null,4100,2.9181494661921707E-2,1.5769230769230769,null,4600,"Painting—exterior",4100,2.7369826435246995E-2,1.4642857142857142,null,null,3910,"Gutters and downspouts",1200,1.1013215859030838E-2,0.70588235294117652,null,null,3350,"Skylights",800,7.5117370892018778E-3,0.60514372163388808,null,null,3401,"Soffit and Facia",4000,3.3898305084745763E-2,3.02571860816944,null,null,"    5000 - 5999 Finishing Trades",null,{"$f":"SUM(DR30:DR37)","v":25400},0.20380652822800654,{"$f":"DR29/$DR$5","v":15.875}]
[null,"3720 - Plumbing—rough",null,2879.25,2.6372795969773301E-2,1.6387307911212294,null,"","3910 - Gutters and downspouts",null,1282.5,8.5005832758894961E-3,0.54182509505703425,null,null,"6100 - Clean-up",null,450,4.4117647058823529E-3,0.29683377308707126,null,null,"4350 - Garage door",null,1300,9.7861301478526178E-3,0.62320230105465002,null,null,"4600 - Painting—exterior",null,1300,1.2999999999999999E-2,1.1206896551724137,null,null,"Star",{"$f":"Y33","v":32572.400000000001},{"$f":"Z33","v":0.24519826586762664},15.614765100671139,null,null,"","5200 - Interior trim material",null,1700,1.4964788732394365E-2,0.77272727272727271,null,null,null,"    5000 - 5999 Finishing Trades",null,29972.400000000001,0.23995580747430109,14.27257142857143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4400,"Insulation",null,300,1.4946714961163452E-3,0.14873574615765989,null,null,"    5000 - 5999 Finishing Trades",null,null,{"$f":"SUM(CJ31:CJ39)","v":34100},0.24270462633451959,13.115384615384615,null,"    5000 - 5999 Finishing Trades",null,{"$f":"SUM(CP31:CP39)","v":35400},0.2363150867823765,12.642857142857142,null,null,"    4000 - 4999 Full Enclosure",null,{"$f":"SUM(CW31:CW34)","v":9685},8.8885829662261384E-2,5.697058823529412,null,null,3401,"Soffit and Facia",4000,3.7558685446009391E-2,3.02571860816944,null,null,3810,"Electrical—rough",4850,4.1101694915254235E-2,3.6686838124054462,null,null,5102,"Drywall Hang & Finish",5500,4.4131334852521104E-2,{"$f":"DR30/$DR$5","v":3.4375}]
[null,"3810 - Electrical—rough",null,3630,3.3249370277078083E-2,2.066021627774616,null,"","    4000 - 4999 Full Enclosure",null,13176,8.7332308181769971E-2,5.5665399239543722,null,null,"6600 - Landscaping",null,1000,9.8039215686274508E-3,0.65963060686015829,null,null,"4400 - Insulation",null,1650,1.2420857495351399E-2,0.79098753595397886,null,null,"    5000 - 5999 Finishing Trades",null,32450,0.32450000000000001,27.974137931034484,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R21)","v":40304.9},{"$f":"AVERAGE(S21)","v":0.39514607843137256},{"$f":"AVERAGE(T21)","v":26.586345646437994},null,null,"","5250 - Interior trim labor",null,1500,1.3204225352112676E-2,0.68181818181818177,null,null,null,"5100 - Drywall",null,4140,3.31443942741858E-2,1.9714285714285715,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS:",null,{"$f":"SUM(BS8:BS29)/2","v":115500},{"$f":"SUM(BT8:BT29)/2","v":1},{"$f":"SUM(BU8:BU29)/2","v":62.567713976164661},null,null,null,4600,"Painting—exterior",null,400,1.9928953281551269E-3,0.19831432821021319,null,null,5100,"Drywall",null,1000,7.1174377224199285E-3,0.38461538461538464,null,5100,"Drywall",1000,6.6755674232309749E-3,0.35714285714285715,null,null,4100,"Roofing material",4150,3.8087371512481642E-2,2.4411764705882355,null,null,3810,"Electrical—rough",4850,4.5539906103286384E-2,3.6686838124054462,null,null,"    4000 - 4999 Full Enclosure",null,{"$f":"SUM(DK32:DK35)","v":9250},7.8389830508474576E-2,6.9969742813918305,null,null,5201,"Door HW & Lock Sets",1600,1.2838206502551594E-2,1]
[null,"3910 - Gutters and downspouts",null,1045,9.5717884130982374E-3,0.59476380193511669,null,"","4150 - Roofing labor",null,7290,4.8319104936635028E-2,3.0798479087452471,null,null,"    Finish",null,7389.04,7.2441568627450978E-2,4.8740369393139842,null,null,"4600 - Painting—exterior",null,2343.8200000000002,1.7643790433184557E-2,1.1235953978907001,null,null,"5100 - Drywall",null,4300,4.2999999999999997E-2,3.7068965517241379,null,null,"    6000 - 6999 Completion and Inspection",{"$f":"AVERAGE(AL33:AL36)","v":2401.5625},{"$f":"AVERAGE(AM33:AM36)","v":2.0222834063967694E-2},{"$f":"AVERAGE(AN33:AN36)","v":1.408582056209764},null,null,"","5400 - Cabinets and vanities",null,6500,5.721830985915493E-2,2.9545454545454546,null,null,null,"5200 - Interior trim material",null,2600,2.0815320075575624E-2,1.2380952380952381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    5000 - 5999 Finishing Trades",null,null,{"$f":"SUM(CB33:CB44)","v":38103},0.189838226721737,18.890927119484381,null,null,5101,"Drywall Material",null,2200,1.5658362989323844E-2,0.84615384615384615,null,5101,"Drywall Material",2400,1.602136181575434E-2,0.8571428571428571,null,null,4350,"Garage door",1350,1.2389867841409691E-2,0.79411764705882348,null,null,"    4000 - 4999 Full Enclosure",null,{"$f":"SUM(DD33:DD36)","v":7700},7.2300469483568081E-2,5.8245083207261725,null,null,4100,"Roofing material",4700,3.9830508474576268E-2,3.5552193645990924,null,null,5300,"Painting—interior",2000,1.6047758128189493E-2,1.25]
[null,"    4000 - 4999 Full Enclosure",null,10736,9.8337531486146101E-2,6.1104154809334092,null,"","4350 - Garage door",null,1282.5,8.5005832758894961E-3,0.54182509505703425,null,null,"3401 Soffit and Facia",null,1500,1.4705882352941176E-2,0.98944591029023743,null,null,"    5000 - 5999 Finishing Trades",null,32572.400000000001,0.24519826586762664,{"$f":"SUM(AA34:AA47)","v":15.614765100671139},null,null,"5200 - Interior trim material",null,2300,2.3E-2,1.9827586206896552,null,null,"KCV",{"$f":"AVERAGE(D51,K49)","v":3506.25},{"$f":"AVERAGE(E51,L49)","v":2.6727000064584477E-2},{"$f":"AVERAGE(F51,M49)","v":1.6833519924767102},null,null,"","5450 - Countertops",null,2000,1.7605633802816902E-2,0.90909090909090906,null,null,null,"5250 - Interior trim labor",null,500,4.0029461683799275E-3,0.23809523809523808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5100,"Drywall",null,1400,6.9751336485429447E-3,0.6941001487357461,null,null,5102,"Drywall Hang & Finish",null,3200,2.2775800711743774E-2,1.2307692307692308,null,5102,"Drywall Hang & Finish",3600,2.4032042723631509E-2,1.2857142857142858,null,null,4400,"Insulation",1985,1.8217694566813509E-2,1.1676470588235295,null,null,4100,"Roofing material",3750,3.5211267605633804E-2,2.8366111951588504,null,null,4350,"Garage door",850,7.2033898305084746E-3,0.642965204236006,null,null,5510,"Ceramic tile",2500,2.0059697660236867E-2,1.5625]
[null,"4150 - Roofing labor",null,5940,5.4408060453400506E-2,3.3807626636311894,null,"","4400 - Insulation",null,1768.5,1.1721856938331832E-2,0.74714828897338403,null,null,"5511 Tile-Baths",null,2500,2.4509803921568627E-2,1.6490765171503958,null,null,"5100 - Drywall",null,4140,3.1165060624699873E-2,1.9846596356663471,null,null,"5250 - Interior trim labor",null,500,5.0000000000000001E-3,0.43103448275862066,null,null,"Kevin Martin",{"$f":"AF43","v":2000},{"$f":"AG43","v":0.02},1.7241379310344827,null,null,"","5630 - Appliances",null,1800,1.5845070422535211E-2,0.81818181818181823,null,null,null,"5400 - Cabinets and vanities",null,5500,4.4032407852179205E-2,2.6190476190476191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5200,"Interior trim material",null,9500,4.7331264043684262E-2,4.7099652949925632,null,null,5400,"Cabinets and vanities",null,8000,5.6939501779359428E-2,3.0769230769230771,null,5400,"Cabinets and vanities",8000,5.3404539385847799E-2,2.8571428571428572,null,null,4600,"Painting—exterior",2200,2.0190895741556535E-2,1.2941176470588236,null,null,4350,"Garage door",850,7.9812206572769957E-3,0.642965204236006,null,null,4400,"Insulation",1500,1.2711864406779662E-2,1.1346444780635401,null,null,5540,"Carpet",1200,9.6286548769136948E-3,0.75]
[null,"4350 - Garage door",null,1045,9.5717884130982374E-3,0.59476380193511669,null,"","4600 - Painting—exterior",null,2835,1.8790763030913621E-2,1.1977186311787071,null,null,"7060 Interior Trim Options",null,3389.04,3.3225882352941175E-2,2.235514511873351,null,null,"5200 - Interior trim material",null,2600,1.9572260295705236E-2,1.2464046021093,null,null,"5300 - Painting—interior",null,1500,1.4999999999999999E-2,1.2931034482758621,null,null,"Star",{"$f":"Y48","v":2650},{"$f":"Z48","v":1.994864991677649E-2},1.2703739213806329,null,null,"","5700 - HVAC—final",null,6500,5.721830985915493E-2,2.9545454545454546,null,null,null,"5450 - Countertops",null,3000,2.4017677010279567E-2,1.4285714285714286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5201,"Door HW & Lock Sets",null,350,1.7437834121357362E-3,0.17352503718393653,null,null,5450,"Countertops",null,3000,2.1352313167259787E-2,1.1538461538461537,null,5450,"Countertops",3000,2.0026702269692925E-2,1.0714285714285714,null,null,"    5000 - 5999 Finishing Trades",null,{"$f":"SUM(CW36:CW43)","v":22675},0.20810389133627019,13.338235294117647,null,null,4400,"Insulation",1500,1.4084507042253521E-2,1.1346444780635401,null,null,4600,"Painting—exterior",2200,1.864406779661017E-2,1.6641452344931922,null,null,5620,"Shower doors and mirrors",2100,1.6850146034598966E-2,1.3125]
[null,"4400 - Insulation",null,1441,1.3198992443324937E-2,0.82014797951052931,null,"","    5000 - 5999 Finishing Trades",null,27474.11,0.18210211304947241,11.607144064216309,null,null,"    Rough",null,10620,0.10411764705882352,7.0052770448548811,null,null,"5250 - Interior trim labor",null,1200,9.0333509057101084E-3,0.57526366251198469,null,null,"5400 - Cabinets and vanities",null,5400,5.3999999999999999E-2,4.6551724137931032,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R29)","v":1450},{"$f":"AVERAGE(S29)","v":1.4215686274509804E-2},{"$f":"AVERAGE(T29)","v":0.95646437994722955},null,null,"","    6000 - 6999 Completion and Inspection",null,4700,4.1373239436619719E-2,2.1363636363636362,null,null,null,"5540 - Carpet",null,1836,1.4698818330291094E-2,0.87428571428571433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5450,"Countertops",null,7725,3.8487791024995888E-2,3.8299454635597421,null,null,5510,"Ceramic tile",null,3800,2.7046263345195731E-2,1.4615384615384615,null,5510,"Ceramic tile",3800,2.5367156208277702E-2,1.3571428571428572,null,null,5100,"Drywall",5300,4.86417033773862E-2,3.1176470588235294,null,null,4600,"Painting—exterior",1600,1.5023474178403756E-2,1.2102874432677762,null,null,"    5000 - 5999 Finishing Trades",null,{"$f":"SUM(DK37:DK46)","v":31750},{"$f":"DK36/$DK$57","v":0.2690677966101695},24.016641452344931,null,null,5700,"HVAC—final",5500,4.4131334852521104E-2,3.4375]
[null,"4600 - Painting—exterior",null,2310,2.1158690176322419E-2,1.3147410358565736,null,"","5100 - Drywall",null,6885,4.5634710217933083E-2,2.9087452471482891,null,null,"2103 Mono Slab Concrete",null,10620,0.10411764705882352,7.0052770448548811,null,null,"5400 - Cabinets and vanities",null,5500,4.1402858317838E-2,2.6366251198465962,null,null,"5510 - Ceramic tile",null,1300,1.2999999999999999E-2,1.1206896551724137,null,null,"    Finish",{"$f":"AVERAGE(AL38:AL41)","v":8019.7800000000007},{"$f":"AVERAGE(AM38:AM41)","v":6.9588922829878649E-2},{"$f":"AVERAGE(AN38:AN41)","v":4.9310197081307727},null,null,"","6300 - Driveways",null,3500,3.0809859154929578E-2,1.5909090909090908,null,null,null,"5610 - Hardware",null,600,4.8035354020559131E-3,0.2857142857142857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5511,"Tile-Baths",null,3133,1.5609352657775032E-2,1.5532969757064947,null,null,5540,"Carpet",null,2000,1.4234875444839857E-2,0.76923076923076927,null,5540,"Carpet",2000,1.335113484646195E-2,0.7142857142857143,null,null,5200,"Interior trim material",1200,1.1013215859030838E-2,0.70588235294117652,null,null,"    5000 - 5999 Finishing Trades",null,{"$f":"SUM(DD38:DD46)","v":27935},0.26230046948356806,21.130862329803328,null,null,5102,"Drywall Hang & Finish",6700,{"$f":"DK37/$DK$57","v":5.6779661016949153E-2},5.0680786686838122,null,null,5710,"Plumbing—final",5000,4.0119395320473733E-2,3.125]
[null,"    5000 - 5999 Finishing Trades",null,22386.31,0.20504978245935426,12.741212293682414,null,"","5200 - Interior trim material",null,135,8.9479823956731535E-4,5.7034220532319393E-2,null,null,"    Site",null,740,7.2549019607843135E-3,0.48812664907651715,null,null,"5450 - Countertops",null,3000,2.258337726427527E-2,1.4381591562799616,null,null,"5620 - Shower doors and mirrors",null,350,3.5000000000000001E-3,0.30172413793103448,null,null,"KCV",{"$f":"AVERAGE(D55,K53)","v":3246.25},{"$f":"AVERAGE(E55,L53)","v":2.5206202618851311E-2},{"$f":"AVERAGE(F55,M53)","v":1.5852424089627366},null,null,"","6600 - Landscaping",null,1200,1.0563380281690141E-2,0.54545454545454541,null,null,null,"5620 - Shower doors and mirrors",null,1010,8.0859512601274535E-3,0.48095238095238096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5512,"Tile-Floor",null,3840,1.9131795150289219E-2,1.9038175508180466,null,null,5630,"Appliances",null,1800,1.2811387900355872E-2,0.69230769230769229,null,5630,"Appliances",1800,1.2016021361815754E-2,0.6428571428571429,null,null,5300,"Painting—interior",2000,1.8355359765051395E-2,1.1764705882352942,null,null,5102,"Drywall Hang & Finish",6700,6.2910798122065723E-2,5.0680786686838122,null,null,5201,"Door HW & Lock Sets",2400,2.0338983050847456E-2,1.8154311649016641,null,null,"    6000 - 6999 Completion and Inspection",null,{"$f":"SUM(DR39:DR43)","v":16800},0.13480116827679173,10.5]
[null,"5100 - Drywall",null,5610,5.1385390428211587E-2,3.1929425156516791,null,"","5250 - Interior trim labor",null,629.1,4.1697597963836893E-3,0.26577946768060839,null,null,"1112 Engineering Fees",null,740,7.2549019607843135E-3,0.48812664907651715,null,null,"5540 - Carpet",null,1836,1.3821026885736467E-2,0.8801534036433365,null,null,"5700 - HVAC—final",null,4500,4.4999999999999998E-2,3.8793103448275863,null,null,"Kevin Martin",{"$f":"AF46","v":7800},{"$f":"AG46","v":7.8E-2},6.7241379310344831,null,null,"","    Finish",null,10600,9.3309859154929578E-2,4.8181818181818183,null,null,null,"5630 - Appliances",null,2500,2.0014730841899638E-2,1.1904761904761905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5620,"Shower doors and mirrors",null,1650,8.2206932286398981E-3,0.81804660386712935,null,null,5730,"Electrical—final",null,9100,6.4768683274021355E-2,3.5,null,5730,"Electrical—final",9800,6.5420560747663545E-2,3.5,null,null,5400,"Cabinets and vanities",5800,5.3230543318649043E-2,3.4117647058823528,null,null,5201,"Door HW & Lock Sets",2400,2.2535211267605635E-2,1.8154311649016641,null,null,5300,"Painting—interior",2000,1.6949152542372881E-2,1.51285930408472,null,null,6310,"Drives & Walks Concrete",2500,2.0059697660236867E-2,1.5625]
[null,"5200 - Interior trim material",null,110,1.0075566750629723E-3,6.2606715993170178E-2,null,"","5300 - Painting—interior",null,675,{"$f":"K40/$K$60","v":4.4739911978365771E-3},0.28517110266159695,null,null,null,null,null,null,null,null,null,"5610 - Hardware",null,600,4.5166754528550542E-3,0.28763183125599234,null,null,"5710 - Plumbing—final",null,6500,6.5000000000000002E-2,5.6034482758620694,null,null,"Star",{"$f":"Y51","v":13643.83},{"$f":"Z51","v":0.10270792007321229},6.5406615532118888,null,null,"","3401 Soffit and Facia",null,2600,2.2887323943661973E-2,1.1818181818181819,null,null,null,"5700 - HVAC—final",null,3250,2.6019150094469531E-2,1.5476190476190477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5621,"Specialities",null,1415,7.0498672233487618E-3,0.7015369360436291,null,null,"    6000 - 6999 Completion and Inspection",null,null,{"$f":"SUM(CJ41:CJ45)","v":19400},0.13807829181494663,7.4615384615384617,null,"    6000 - 6999 Completion and Inspection",null,{"$f":"SUM(CP41:CP45)","v":19400},0.12950600801068091,6.9285714285714288,null,null,5510,"Ceramic tile",3000,2.7533039647577091E-2,1.7647058823529411,null,null,5300,"Painting—interior",2000,1.8779342723004695E-2,1.51285930408472,null,null,5510,"Ceramic tile",3000,2.5423728813559324E-2,{"$f":"DK40/$CP$5","v":1.0714285714285714},null,null,6600,"Landscaping",3000,2.4071637192284237E-2,1.875]
[null,"5250 - Interior trim labor",null,512.6,4.6952141057934509E-3,0.29174729652817305,null,"","5400 - Cabinets and vanities",null,2338.88,1.5502412641179278E-2,0.98811998310097171,null,null,"TOTALS:",null,102000,{"$f":"SUM(S8:S39)-100%","v":0.99999999999999978},{"$f":"SUM(T8:T39)/2","v":67.282321899736161},null,null,"5620 - Shower doors and mirrors",null,1010,7.6030703456393418E-3,0.48418024928092041,null,null,"5720 - Electrical fixtures",null,500,5.0000000000000001E-3,0.43103448275862066,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R32)","v":7389.04},{"$f":"AVERAGE(S32)","v":7.2441568627450978E-2},{"$f":"AVERAGE(T32)","v":4.8740369393139842},null,null,"","5350 Painting - TK",null,3600,3.1690140845070422E-2,1.6363636363636365,null,null,null,"5710 - Plumbing—final",null,2500,2.0014730841899638E-2,1.1904761904761905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5630,"Appliances",null,2535,1.2629974142183116E-2,1.2568170550322262,null,null,6300,"Driveways",null,3500,2.491103202846975E-2,1.3461538461538463,null,6300,"Driveways",3500,2.336448598130841E-2,1.25,null,null,5540,"Carpet",800,7.3421439060205578E-3,0.47058823529411764,null,null,5530,"Vinyl",3400,3.1924882629107983E-2,2.571860816944024,null,null,5530,"Vinyl",3400,2.8813559322033899E-2,2.571860816944024,null,null,7005,"Cabinet Options",5100,4.0921783226883203E-2,3.1875]
[null,"5300 - Painting—interior",null,550,5.0377833753148613E-3,0.31303357996585091,null,"","5450 - Countertops",null,669.18,4.435415451508563E-3,0.2827122940430925,null,null,null,null,null,null,null,null,null,"5630 - Appliances",null,4400,3.3122286654270396E-2,2.109300095877277,null,null,"5730 - Electrical—final",null,5300,5.2999999999999999E-2,4.568965517241379,null,null,"    Rough",{"$f":"AVERAGE(AL43:AL46)","v":10521.166666666666},{"$f":"AVERAGE(AM43:AM46)","v":9.459287169541887E-2},{"$f":"AVERAGE(AN43:AN46)","v":6.8170602569480785},null,null,"","7020 Tile Floor Options",null,2600,2.2887323943661973E-2,1.1818181818181819,null,null,null,"5720 - Electrical fixtures",null,1200,9.6070708041118263E-3,0.5714285714285714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5700,"HVAC—final",null,195,9.7153647247562444E-4,9.6678235002478935E-2,null,null,6600,"Landscaping",null,3700,2.6334519572953737E-2,1.4230769230769231,null,6600,"Landscaping",3700,2.4699599465954607E-2,1.3214285714285714,null,null,5620,"Shower doors and mirrors",1075,9.8660058737151252E-3,0.63235294117647056,null,null,5620,"Shower doors and mirrors",700,6.5727699530516428E-3,0.529500756429652,null,null,5620,"Shower doors and mirrors",300,2.542372881355932E-3,0.22692889561270801,null,null,7010,"Countertop Options",1700,1.3640594408961069E-2,1.0625]
[null,"5400 - Cabinets and vanities",null,1905.75,1.7455919395465994E-2,1.0846613545816732,null,"","5510 - Ceramic tile",null,5535,3.6686727822259929E-2,2.338403041825095,null,null,null,null,null,null,null,null,null,"5700 - HVAC—final",null,3250,2.4465325369631544E-2,1.5580057526366251,null,null,"    6000 - 6999 Completion and Inspection",null,2000,0.02,1.7241379310344827,null,null,"KCV",null,null,null,null,null,null,"7030 Carpet Options",null,1800,1.5845070422535211E-2,0.81818181818181823,null,null,null,"5730 - Electrical—final",null,1136.4000000000001,9.0978960514939006E-3,0.54114285714285715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5711,"Plumb. Fixtures",null,2630,1.3103286782619961E-2,1.3039167079821516,null,null,7015,"Appliance Options",null,1200,8.5409252669039152E-3,0.46153846153846156,null,7015,"Appliance Options",1200,8.0106809078771702E-3,0.42857142857142855,null,null,5630,"Appliances",3500,3.2121879588839941E-2,2.0588235294117645,null,null,5630,"Appliances",2400,2.2535211267605635E-2,1.8154311649016641,null,null,5630,"Appliances",2400,2.0338983050847456E-2,1.8154311649016641,null,null,7060,"Interior Trim Options",4500,3.6107455788426356E-2,2.8125]
[null,"5450 - Countertops",null,545.26,4.994366842225784E-3,0.31033579965850883,null,"","5700 - HVAC—final",null,3375,2.2369955989182882E-2,1.4258555133079849,null,null,null,null,null,null,null,null,null,"5710 - Plumbing—final",null,2500,1.8819481053562726E-2,1.1984659635666348,null,null,"6200 - Final grade",null,500,5.0000000000000001E-3,0.43103448275862066,null,null,"Kevin Martin",{"$f":"AF51","v":8900},{"$f":"AG51","v":8.8999999999999996E-2},7.6724137931034484,null,null,null,"    Site",null,8400,7.3943661971830985E-2,3.8181818181818183,null,null,null,"5890 - Special finishes",null,200,1.6011784673519711E-3,9.5238095238095233E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5720,"Electrical fixtures",null,3730,1.8583748935046558E-2,1.849281110560238,null,null,7055,"HVAC Options",null,6500,4.6263345195729534E-2,2.5,null,7055,"HVAC Options",6500,4.3391188251001335E-2,2.3214285714285716,null,null,"    6000 - 6999 Completion and Inspection",null,{"$f":"SUM(CW45:CW50)","v":8500},7.8010279001468424E-2,5,null,null,5700,"HVAC—final",4250,3.9906103286384977E-2,3.2148260211800301,null,null,5700,"HVAC—final",4250,3.6016949152542374E-2,3.2148260211800301]
[null,"5510 - Ceramic tile",null,4510,4.1309823677581861E-2,2.566875355719977,null,"","5710 - Plumbing—final",null,2295,1.521157007264436E-2,0.96958174904942962,null,null,null,null,null,null,null,null,null,"5720 - Electrical fixtures",null,1200,9.0333509057101084E-3,0.57526366251198469,null,null,"6490 - Fences",null,1500,1.4999999999999999E-2,1.2931034482758621,null,null,"Star",{"$f":"Y57","v":12043.5},{"$f":"Z57","v":9.0660968027433078E-2},5.773489932885906,null,null,null,"1112 Engineering Fees",null,900,7.9225352112676055E-3,0.40909090909090912,null,null,null,"    6000 - 6999 Completion and Inspection",null,2650,2.1215614692413617E-2,1.2619047619047619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    6000 - 6999 Completion and Inspection",null,null,{"$f":"SUM(CB46:CB50)","v":20740},0.10333162276484334,10.282597917699555,null,null,7060,"Interior Trim Options",null,4500,3.2028469750889681E-2,1.7307692307692308,null,7060,"Interior Trim Options",4500,3.0040053404539385E-2,1.6071428571428572,null,null,6100,"Clean-up",500,4.5888399412628489E-3,0.29411764705882354,null,null,5710,"Plumbing—final",5685,5.3380281690140842E-2,4.3003025718608168,null,null,5710,"Plumbing—final",6500,5.5084745762711863E-2,4.9167927382753405,null,null,"TOTALS:",null,{"$f":"SUM(DR8:DR43)/2","v":124628},{"$f":"SUM(DS8:DS43)/2","v":1.0000000000000002},{"$f":"SUM(DT8:DT43)/2","v":77.892500000000013}]
[null,"5700 - HVAC—final",null,2750,2.5188916876574308E-2,1.5651678998292544,null,"","5720 - Electrical fixtures",null,1350,8.9479823956731541E-3,0.57034220532319391,null,null,null,null,null,null,null,null,null,"5730 - Electrical—final",null,1136.4000000000001,8.5545833077074734E-3,0.54477468839884957,null,null,"    Finish",null,7800,7.8E-2,6.7241379310344831,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R36)","v":10620},{"$f":"AVERAGE(S36)","v":0.10411764705882352},{"$f":"AVERAGE(T36)","v":7.0052770448548811},null,null,null,"1430 Utility Meter/Conn Fee",null,7500,6.6021126760563376E-2,3.4090909090909092,null,null,null,"6100 - Clean-up",null,400,3.2023569347039422E-3,0.19047619047619047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6310,"Drives & Walks Concrete",null,10195,5.0793919676353799E-2,5.0545364402578086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6200,"Final grade",1500,1.3766519823788546E-2,0.88235294117647056,null,null,5890,"Special finishes",400,3.7558685446009389E-3,0.30257186081694404,null,null,5890,"Special finishes",800,6.7796610169491523E-3,0.60514372163388808]
[null,"5710 - Plumbing—final",null,1870,1.712846347607053E-2,1.0643141718838931,null,"","5730 - Electrical—final",null,2970,1.9685561270480937E-2,1.2547528517110267,null,null,null,null,null,null,null,null,null,"5890 - Special finishes",null,200,1.5055584842850181E-3,9.5877277085330781E-2,null,null,"3401 Soffit and Facia",null,2200,2.1999999999999999E-2,1.896551724137931,null,null,"    Site",{"$f":"AVERAGE(AL48:AL51)","v":4166.6575000000003},{"$f":"AVERAGE(AM48:AM51)","v":3.4189294378602741E-2},{"$f":"AVERAGE(AN48:AN51)","v":2.3902177481662616},null,null,null," ",null,null,null,null,null,null,null,"6600 - Landscaping",null,2250,1.8013257757709674E-2,1.0714285714285714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6450,"Decks",null,2385,1.1882638394124945E-2,1.1824491819533962,null,null,"TOTALS:",null,null,{"$f":"SUM(CJ8:CJ45)/2","v":140500},{"$f":"SUM(CK8:CK45)/2","v":1},{"$f":"SUM(CL8:CL45)/2","v":54.038461538461547},null,"TOTALS:",null,{"$f":"SUM(CP8:CP45)/2","v":149800},{"$f":"SUM(CQ8:CQ45)/2","v":1},53.500000000000007,null,null,6300,"Driveways",1800,1.6519823788546256E-2,1.0588235294117647,null,null,"    6000 - 6999 Completion and Inspection",null,{"$f":"SUM(DD48:DD55)","v":12000},0.11267605633802817,9.0771558245083206,null,null,"    6000 - 6999 Completion and Inspection",null,{"$f":"SUM(DK48:DK55)","v":15115},0.12809322033898304,11.433434190620272]
[null,"5720 - Electrical fixtures",null,1100,1.0075566750629723E-2,0.62606715993170181,null,"","5890 - Special finishes",null,616.95000000000005,4.0892279548226315E-3,0.26064638783269967,null,null,null,null,null,null,null,null,null,"    6000 - 6999 Completion and Inspection",null,2650,1.994864991677649E-2,1.2703739213806329,null,null,"5550 Wood Flooring",null,3600,3.5999999999999997E-2,3.103448275862069,null,null,"KCV",{"$f":"AVERAGE(D57,K55)","v":1796.63},{"$f":"AVERAGE(E57,L55)","v":1.3950317484484335E-2},{"$f":"AVERAGE(F57,M55)","v":0.87734893247337764},null,null,null,"TOTALS:",null,113600,1.0000000000000002,51.636363636363626,null,null,null,"    Finish",null,12220,9.7832004355205435E-2,5.8190476190476188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6510,"Mailboxes",null,60,2.9893429922326904E-4,2.9747149231531978E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6490,"Fences",2000,1.8355359765051395E-2,1.1764705882352942,null,null,6101,"All Cleaning",400,3.7558685446009389E-3,0.30257186081694404,null,null,6101,"All Cleaning",400,3.3898305084745762E-3,0.30257186081694404]
[null,"5730 - Electrical—final",null,2420,2.216624685138539E-2,1.3773477518497439,null,"","    6000 - 6999 Completion and Inspection",null,4257.5,2.8219285221909963E-2,1.7986903253062949,null,null,null,null,null,null,null,null,null,"6100 - Clean-up",null,400,3.0111169685700361E-3,0.19175455417066156,null,null,"5621 Specialities",null,700,7.0000000000000001E-3,0.60344827586206895,null,null,"Kevin Martin",{"$f":"AF57","v":3715},{"$f":"AG57","v":3.7150000000000002E-2},3.2025862068965516,null,null,null,null,null,null,null,null,null,null,null,"3401 Soffit and Facia",null,1100,8.8064815704358406E-3,0.52380952380952384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6600,"Landscaping",null,6750,3.3630108662617765E-2,3.3465542885473476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6600,"Landscaping",1500,1.3766519823788546E-2,0.88235294117647056,null,null,6200,"Final grade",600,5.6338028169014088E-3,0.45385779122541603,null,null,6200,"Final grade",1230,1.0423728813559323E-2,0.93040847201210286]
[null,"5890 - Special finishes",null,502.7,4.6045340050377831E-3,0.2861126920887877,null,"","6100 - Clean-up",null,337.5,2.2369955989182885E-3,0.14258555133079848,null,null,null,null,null,null,null,null,null,"6600 - Landscaping",null,2250,1.6937532948206453E-2,1.0786193672099713,null,null,"6310 Drives &amp; Walks Concrete",null,1300,1.2999999999999999E-2,1.1206896551724137,null,null,"Star",{"$f":"Y64","v":10415},{"$f":"Z64","v":7.8401958069142311E-2},4.9928092042186005,null,null,null,null,null,null,null,null,null,null,null,"5101 Drywall Material",null,2500,2.0014730841899638E-2,1.1904761904761905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6720,"Screen Lanai",null,1350,6.7260217325235535E-3,0.66931085770946952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6720,"Screen Lanai",1200,1.1013215859030838E-2,0.70588235294117652,null,null,6310,"Drives & Walks Concrete",2200,2.0657276995305163E-2,1.6641452344931922,null,null,6310,"Drives & Walks Concrete",4000,3.3898305084745763E-2,3.02571860816944]
[null,"    6000 - 6999 Completion and Inspection",null,2755,2.5234714907258989E-2,1.5680136596471257,null,"","6300 - Driveways",null,2520,1.6702900471923219E-2,1.064638783269962,null,null,null,null,null,null,null,null,null,"    Finish",null,13643.83,0.10270792007321229,{"$f":"SUM(AA52:AA56)","v":6.5406615532118888},null,null,"    Rough",null,8900,8.8999999999999996E-2,7.6724137931034484,null,null,"Plemons + PrestWood",{"$f":"AVERAGE(R38)","v":740},{"$f":"AVERAGE(S38)","v":7.2549019607843135E-3},{"$f":"AVERAGE(T38)","v":0.48812664907651715},null,null,null,null,null,null,null,null,null,null,null,"5350 Painting - TK",null,2200,1.7612963140871681E-2,1.0476190476190477,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6490,"Fences",1800,1.6901408450704224E-2,1.3615733736762481,null,null,6490,"Fences",2485,2.1059322033898306E-2,1.8797276853252647]
[null,"6100 - Clean-up",null,275,2.5188916876574307E-3,0.15651678998292545,null,"","6600 - Landscaping",null,1400,9.2793891510684554E-3,0.59146599070553441,null,null,null,null,null,null,null,null,null,"3401 Soffit and Facia",null,1100,8.2805716635675989E-3,0.52732502396931924,null,null,"2115 Stem Wall Concrete (PM)",null,1500,1.4999999999999999E-2,1.2931034482758621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5512 Tile-Floor",null,4000,3.202356934703942E-2,1.9047619047619047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS:",null,null,{"$f":"SUM(CB8:CB50)/2","v":200713},{"$f":"SUM(CC8:CC50)/2","v":0.99999999999999978},{"$f":"SUM(CD8:CD50)/2","v":99.510659395141275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS:",null,{"$f":"SUM(CW6:CW50)/2","v":108960},{"$f":"SUM(CX7:CX50)/2","v":1.0000000000000004},{"$f":"SUM(CY7:CY50)/2","v":64.094117647058823},null,null,6600,"Landscaping",1200,1.1267605633802818E-2,0.90771558245083206,null,null,6600,"Landscaping",1200,1.0169491525423728E-2,0.90771558245083206]
[null,"6300 - Driveways",null,1980,1.8136020151133501E-2,1.1269208878770631,null,"","    Finish",null,3577.5,2.3712153348533858E-2,1.5114068441064639,null,null,null,null,null,null,null,null,null,"5101 Drywall Material",null,2500,1.8819481053562726E-2,1.1984659635666348,null,null,"3101 Hurricane Tie Downs",null,1200,1.2E-2,1.0344827586206897,null,null,"Totals",{"$f":"AVERAGE(AL54:AL57)","v":115616.645},{"$f":"AVERAGE(AM54:AM57)","v":0.99450883494038789},{"$f":"AVERAGE(AN54:AN57)","v":69.68626198152748},null,null,null,null,null,null,null,null,null,null,null,"6101 All Cleaning",null,720,5.7642424824670959E-3,0.34285714285714286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7005,"Cabinet Options",3000,2.8169014084507043E-2,2.2692889561270801,null,null,7005,"Cabinet Options",3000,2.5423728813559324E-2,2.2692889561270801]
[null,"6600 - Landscaping",null,500,4.5798030684680562E-3,0.28457598178713717,null,"","4210 Stucco",null,3577.5,2.3712153348533858E-2,1.5114068441064639,null,null,null,null,null,null,null,null,null,"5350 Painting - TK",null,2343.8200000000002,1.7643790433184557E-2,1.1235953978907001,null,null,"3141 Roof Trusess",null,2800,2.8000000000000001E-2,2.4137931034482758,null,null,"KCV",{"$f":"SUM(AL8,AL13,AL18,AL23,AL28,AL33,AL38,AL48)","v":127625.5},{"$f":"SUM(AM8,AM13,AM18,AM23,AM28,AM33,AM38,AM48)","v":0.97803526448362732},{"$f":"SUM(AN8,AN13,AN18,AN23,AN28,AN33,AN38,AN48)","v":61.573633885004362},null,null,null,null,null,null,null,null,null,null,null,"6350 Brick Pavers Drives &amp; Wal",null,1700,1.3610016972491755E-2,0.80952380952380953,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7010,"Countertop Options",2000,1.8779342723004695E-2,1.51285930408472,null,null,7010,"Countertop Options",2000,1.6949152542372881E-2,1.51285930408472]
[null,"    Finish",null,2915,2.6700251889168764E-2,1.6590779738190096,null,"","    Site",null,1979.96,1.3123442388249642E-2,0.83648500211237853,null,null,null,null,null,null,null,null,null,"5512 Tile-Floor",null,6000,4.516675452855054E-2,2.8763183125599232,null,null,"3301 House Wrap",null,400,4.0000000000000001E-3,0.34482758620689657,null,null,"Kevin Martin",{"$f":"AL9+AL14+AL19+AL24+AL29+AL34+AL39+AL44+AL49","v":100000},{"$f":"AM9+AM14+AM19+AM24+AM29+AM34+AM39+AM44+AM49","v":1},86.206896551724128,null,null,null,null,null,null,null,null,null,null,null,"    Rough",null,11420.95,9.1434896083517472E-2,5.4385476190476192,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7060,"Interior Trim Options",800,7.5117370892018778E-3,0.60514372163388808,null,null,7060,"Interior Trim Options",800,6.7796610169491523E-3,0.60514372163388808]
[null,"4210 Stucco",null,2915,2.6700251889168764E-2,1.6590779738190096,null,"","1112 Engineering Fees",null,607.5,4.026592078052919E-3,0.25665399239543724,null,null,null,null,null,null,null,null,null,"6350 Brick Pavers Drives &amp; Wal",null,1700,1.2797247116422654E-2,0.81495685522531158,null,null,"4171 Roof Shingles",null,3000,0.03,2.5862068965517242,null,null,"Star",{"$f":"SUM(AL10,AL15,AL20,AL25,AL30,AL35,AL40,AL45,AL50)","v":132841.08000000002},{"$f":"SUM(AM10,AM15,AM20,AM25,AM30,AM35,AM40,AM45,AM50)","v":1.0000000752779241},63.682195589645254,null,null,null,null,null,null,null,null,null,null,null,"2011 Plumb. Rough",null,800,6.4047138694078845E-3,0.38095238095238093]
[null,"    Site",null,1613.3,1.4777192580719028E-2,0.91821286283437675,null,"","1221 Soil/Compaction Tests",null,540,3.5791929582692614E-3,0.22813688212927757,null,null,null,null,null,null,null,null,null,"    Rough",null,12043.5,9.0660968027433078E-2,{"$f":"SUM(AA58:AA63)","v":5.773489932885906},null,null,"    Site",null,3715,3.7150000000000002E-2,3.2025862068965516,null,null,"Plemons + PrestWood",{"$f":"SUM(AL11,AL16,AL21,AL26,AL31,AL36,AL41,AL46,AL51)","v":101999.99999999999},{"$f":"SUM(AM11,AM16,AM21,AM26,AM31,AM36,AM41,AM46,AM51)","v":0.99999999999999989},{"$f":"SUM(AN11,AN16,AN21,AN26,AN31,AN36,AN41,AN46,AN51)","v":67.282321899736147},null,null,null,null,null,null,null,null,null,null,null,"2101 Mono Slab Labor",null,2000,1.601178467351971E-2,0.95238095238095233,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS:",null,{"$f":"SUM(DD8:DD55)/2","v":106500},{"$f":"SUM(DE8:DE55)/2","v":0.99999999999999978},{"$f":"SUM(DF8:DF55)/2","v":80.559757942511311},null,null,"TOTALS:",null,{"$f":"SUM(DK8:DK55)/2","v":118000},{"$f":"SUM(DL8:DL55)/2","v":0.99999999999999967},{"$f":"SUM(DM8:DM55)/2","v":88.239282853837423}]
[null,"1112 Engineering Fees",null,495,4.5340050377833752E-3,0.28173022196926578,null,"","1491 Portable Toilets",null,832.46,5.5176573519274616E-3,0.35169412758766372,null,null,null,null,null,null,null,null,null,"2011 Plumb. Rough",null,1500,1.1291688632137635E-2,0.7190795781399808,null,null,"1112 Engineering Fees",null,985,9.8499999999999994E-3,0.84913793103448276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2118 SW-Slab Concrete",null,5200,4.1630640151151248E-2,2.4761904761904763]
[null,"1221 Soil/Compaction Tests",null,440,4.0302267002518891E-3,0.25042686397268071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2101 Mono Slab Labor",null,1923,1.4475944826400449E-2,0.92186001917545546,null,null,"1221 Soil/Compaction Tests",null,200,2E-3,0.17241379310344829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3101 Hurricane Tie Downs",null,1420.95,1.1375972715918916E-2,0.67664285714285721]
[null,"1491 Portable Toilets",null,678.3,6.2129608426837639E-3,0.38605577689243026,null,null,"TOTALS:",null,150872,{"$f":"SUM(L8:L58)-100%","v":1},{"$f":"SUM(M8:M58)/2","v":63.739754964089549},null,null,null,null,null,null,null,null,null,"2118 SW-Slab Concrete",null,5200,3.9144520591410471E-2,2.4928092042186001,null,null,"1491 Portable Toilets",null,1350,1.35E-2,1.1637931034482758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3301 House Wrap",null,500,4.0029461683799275E-3,0.23809523809523808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3101 Hurricane Tie Downs",null,1420.5,1.069322913463434E-2,0.6809683604985618,null,null,"2001 Grading-Build Pad",null,800,8.0000000000000002E-3,0.68965517241379315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3721 Plumb. Topout",null,1500,1.2008838505139783E-2,0.7142857142857143]
[null,"TOTALS:",null,109175,{"$f":"D62/$D$62","v":1},62.137165623221399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3301 House Wrap",null,500,3.7638962107125452E-3,0.23969319271332695,null,null,"6101 Dumpster",null,380,3.8E-3,0.32758620689655171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Site",null,12810.42,0.10255884330867518,6.1002000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3721 Plumb. Topout",null,1500,1.1291688632137635E-2,0.7190795781399808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1011 Impact Fees",null,7500,6.0044192525698911E-2,3.5714285714285716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Site",null,10415,7.8401958069142311E-2,{"$f":"SUM(AA65:AA71)","v":4.9928092042186005},null,null,"TOTALS:",null,{"$f":"SUM(AF8:AF62)/2","v":100000},{"$f":"SUM(AG8:AG62)/2","v":0.99999999999999967},{"$f":"SUM(AH8:AH62)/2","v":86.206896551724142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1112 Engineering Fees",null,800,6.4047138694078845E-3,0.38095238095238093]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1011 Impact Fees",null,7500,5.6458443160688182E-2,3.5953978906999042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1121 Plot Plans",null,350,2.8020623178659494E-3,0.16666666666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1112 Engineering Fees",null,800,6.0222339371400722E-3,0.38350910834132312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1123 Survey-Stake Out",null,400,3.2023569347039422E-3,0.19047619047619047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1121 Plot Plans",null,285,2.1454208401061508E-3,0.13662511984659637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1430 Utility Meter/Conn Fee",null,3510.42,2.8104044576808533E-2,1.6716285714285715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1123 Survey-Stake Out",null,400,3.0111169685700361E-3,0.19175455417066156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002 Grading-Backfill",null,250,2.0014730841899637E-3,0.11904761904761904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1491 Portable Toilets",null,460,3.4627845138555415E-3,0.22051773729626079,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002 Grading-Backfill",null,250,1.8819481053562726E-3,0.11984659635666348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS:",null,124908,1,59.480000000000011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6101 Dumpster",null,720,5.4200105434260648E-3,0.34515819750719079]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS:",null,{"$f":"SUM(Y8:Y71)/2","v":132841.07},{"$f":"SUM(Z8:Z71)/2","v":0.99999999999999989},{"$f":"SUM(AA8:AA71)/2","v":63.682195589645268}]

{"sheet":"Analysis","index":3,"n_rows":411,"n_cols":10,"rows_kept":411,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,4,2,4],[1,7,2,7],[41,1,45,9]]}
[]
[null,"A","Avg SQ FT",{"$f":"AVERAGE(D4:D9)","v":119.76059463148704},"B","Avg SQ FT",{"$f":"AVERAGE(G4:G9)","v":80.467241505384791},"C","Avg SQ FT",{"$f":"AVERAGE(J4:J9)","v":68.609667884456059}]
[]
[null,"WATERWAY ISLAND",null,148.24638962569998,"Pescado drive",null,70.636765412329865,"Rock Drive",null,62.137165623221399]
[null,"116 Laural Court",null,124.92192379762648,"52 Marshview Drive",null,86.928429423459249,"Commander Way",null,63.739754964089563]
[null,"255 Myra ",null,86.113470471134661,"748 Viscaya",null,83.836529680365302,"DayLilly Road ",null,67.282321899736147]
[null,null,null,null,null,null,null,"PLANTATION OAKS ",null,63.682200383509112]
[null,null,null,null,null,null,null,"Grasse Str 12157",null,86.206896551724142]
[null," 1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT"]
[null,46107.46333333334,0.12678957394254795,14.422302832592132,31118.5,0.15473103496284438,13.21131942876128,14082.443749999999,0.11992548631897909,8.5416060201461281]
[null,"    2000 - 2999 Excavation and Foundation",null,null,"    2000 - 2999 Excavation and Foundation",null,null,"    2000 - 2999 Excavation and Foundation"]
[null,27440.12,6.1706761501810238E-2,8.2431486641896647,200,9.8024757095556869E-4,8.3948364606879267E-2,9962.4933333333338,7.8584856620885352E-2,5.2428691287266016]
[null,"    3000 - 3999 Rough Structure",null,null,"    3000 - 3999 Rough Structure",null,null,"    3000 - 3999 Rough Structure"]
[null,89213.503333333341,0.23211765796067663,27.529699991990942,39855.83,0.19817580619898714,16.920741720468744,31318.621249999997,0.26769166885856754,18.516824374613648]
[null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure"]
[null,47531.5,0.11220793545316017,14.527032097776731,21900.345000000001,0.10889544958443864,9.2977634974396235,7700.4575000000004,6.3402259239810854E-2,4.2657083207316431]
[null,"    5000 - 5999 Finishing Trades",null,null,"    5000 - 5999 Finishing Trades",null,null,"    5000 - 5999 Finishing Trades"]
[null,98774.176666666681,0.27017953525127997,30.796664678963378,45328.824999999997,0.22538927023795019,19.244294757312208,32564.377500000002,0.28960507301335314,20.587356714273245]
[null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection"]
[null,19031.366666666669,4.9606494419549153E-2,5.9214309633436875,7435,3.6969174123069812E-2,3.1565197536140919,2401.5625,2.0222834063967694E-2,1.408582056209764]
[null,"    Finish",null,null,"    Finish",null,null,"    Finish"]
[null,36385.133333333331,9.2749883634012945E-2,11.313729263472311,36010,0.17722976512654473,15.164689942536562,8019.7800000000007,6.9588922829878649E-2,4.9310197081307727]
[null,"    Rough",null,null,"    Rough",null,null,"    Rough"]
[null,5375.26,2.40216651974345E-2,2.6287372358102332,16164,8.5377066232127416E-2,7.2008515119329681,10521.166666666666,9.459287169541887E-2,6.8170602569480785]
[null,"    Site",null,null,"    Site",null,null,"    Site"]
[null,17656.810000000001,3.7837325972861914E-2,5.2793896070748207,3101,1.5419153860879553E-2,1.3165255892343373,4166.6575000000003,3.4189294378602741E-2,2.3902177481662616]
[]
[null,"Condensed Version","A",{"$f":"D2","v":119.76059463148704},"Condensed Version","B",{"$f":"G2","v":80.467241505384791},"Condensed Version","C",{"$f":"J2","v":68.609667884456059}]
[null,"    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT"]
[null,46107.46333333334,0.12678957394254795,14.422302832592132,31118.5,0.15473103496284438,13.21131942876128,14082.443749999999,0.11992548631897909,8.5416060201461281]
[null,"    2000 - 2999 Excavation and Foundation + Site",null,null,"    2000 - 2999 Excavation and Foundation + Site",null,null,"    2000 - 2999 Excavation and Foundation + Site"]
[null,{"$f":"B26+B12","v":45096.93},9.9544087474672152E-2,13.522538271264485,3301,1.6399401431835121E-2,{"$f":"G26+G12","v":1.4004739538412165},14129.150833333333,0.11277415099948809,7.6330868768928628]
[null,"    3000 - 3999 Rough Structure + Rough",null,null,"    3000 - 3999 Rough Structure + Rough",null,null,"    3000 - 3999 Rough Structure + Rough"]
[null,{"$f":"B24+B14","v":94588.763333333336},0.25613932315811111,30.158437227801176,56019.83,0.28355287243111454,24.121593232401711,41839.787916666661,0.3622845405539864,25.333884631561727]
[null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure"]
[null,47531.5,0.11220793545316017,14.527032097776731,21900.345000000001,0.10889544958443864,9.2977634974396235,7700.4575000000004,6.3402259239810854E-2,4.2657083207316431]
[null,"    5000 - 5999 Finishing Trades +  Finish",null,null,"    5000 - 5999 Finishing Trades +  Finish",null,null,"    5000 - 5999 Finishing Trades +  Finish"]
[null,{"$f":"B22+B18","v":135159.31},0.3629294188852929,42.110393942435692,81338.824999999997,0.40261903536449495,34.408984699848773,40584.157500000001,0.35919399584323181,25.518376422404017]
[null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection"]
[null,19031.366666666669,4.9606494419549153E-2,5.9214309633436875,7435,3.6969174123069812E-2,3.1565197536140919,2401.5625,2.0222834063967694E-2,1.408582056209764]
[]
[null,"STOP"]
[]
[]
[]
[]
[]
[null,"    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT"]
[null,{"$f":"B10","v":46107.46333333334},{"$f":"C10","v":0.12678957394254795},14.422302832592132,31118.5,0.15473103496284438,13.21131942876128,14082.443749999999,0.11992548631897909,8.5416060201461281]
[null,"1000- Administrative",{"$f":"A!R10/3","v":2.4833333333333332E-2},{"$f":"A!S10/3","v":3.1022277743077242},"1000- Administrative",0,0,"1000- Administrative",{"$f":"AVERAGE('C'!E10,'C'!L9,0,0,0)","v":5.4000988109693272E-3},{"$f":"AVERAGE('C'!F10,'C'!M9,0,0,0)","v":0.34156901466498057}]
[null,"1001- Mainsail",0,0,"1001- Mainsail",{"$f":"AVERAGE(B!E7,B!K7,B!K8)","v":5.3408326166078691E-3},{"$f":"AVERAGE(B!F7,B!L7,B!L8)","v":0.37725914064585003},"1001- Mainsail",0,0]
[null,"1002- LIP ADJ",{"$f":"AVERAGE(A!E10,A!K10,)/3","v":5.1882092826577792E-3},{"$f":"AVERAGE(A!F10,A!L10,)/3","v":0.45485788808550787},"1002- LIP ADJ",{"$f":"AVERAGE(B!E8,B!K7,B!K8)","v":6.7951014516014218E-4},{"$f":"AVERAGE(B!F8,B!L7,B!L8)","v":4.7998398718975183E-2},"1002- LIP ADJ",{"$f":"AVERAGE('C'!E11,'C'!S9,'C'!S10,0,0)","v":3.2031574599154984E-3},{"$f":"AVERAGE('C'!F11,'C'!T9,'C'!T10,0,0)","v":0.21472280797653714}]
[null,"1003-Contingency",{"$f":"AVERAGE(A!E11,A!R12,A!R12)","v":2.3194168323392977E-2},{"$f":"AVERAGE(A!F11,A!S12,A!S12)","v":3.4384517143137834},"1003-Contingency",0,0,"1003-Contingency",0,0]
[null,"1004-Direct Cost of Lot",{"$f":"AVERAGE(A!K13)/3","v":6.4214692835438318E-4},{"$f":"AVERAGE(A!L13)/3","v":5.5297500552975005E-2},"1004-Direct Cost of Lot",{"$f":"AVERAGE(B!E9,B!K7,B!K8)","v":3.7782048660558367E-3},{"$f":"AVERAGE(B!F9,B!L7,B!L8)","v":0.26688017080330934},"1004-Direct Cost of Lot",0,0]
[null,"1005-Misc.Rental Equip Charges",{"$f":"0","v":0},{"$f":"0","v":0},"1005-Misc.Rental Equip Charges",{"$f":"AVERAGE(B!E10,B!K7,B!K8)","v":5.7806534450654298E-4},{"$f":"AVERAGE(B!F10,B!L7,B!L8)","v":4.0832666132906321E-2},"1005-Misc.Rental Equip Charges",0]
[null,"1009- Insurance",0,0,"1009- Insurance",0,0,"1009- Insurance",{"$f":"AVERAGE('C'!AG9,0,0,0,0)","v":1.2000000000000001E-3},{"$f":"AVERAGE('C'!AH9,0,0,0,0)","v":0.10344827586206898}]
[null,"1010 - Building permits",{"$f":"AVERAGE(A!E12,A!K14,A!R13)","v":8.487527830320165E-3},{"$f":"AVERAGE(A!F12,A!L14,A!S13)","v":0.94693350740714965},"1010 - Building permits",{"$f":"AVERAGE(B!K9,B!W7,B!K7)","v":6.6668870163463581E-2},{"$f":"AVERAGE(B!L9,B!X7,B!L7)","v":5.7040057977855847},"1010 - Building permits",{"$f":"AVERAGE('C'!E12,'C'!L10,'C'!S11,'C'!Z9,'C'!AG10)","v":4.8552594130102412E-2},{"$f":"AVERAGE('C'!F12,'C'!M10,'C'!T11,'C'!AA9,'C'!AH10)","v":3.1440831390005202}]
[null,"1030 - Warranty fees",{"$f":"AVERAGE(A!R14,A!K15,A!R11)","v":7.6153853858275623E-3},{"$f":"AVERAGE(A!S14,A!L15,A!S11)","v":0.80030897452529459},"1030 - Warranty fees",{"$f":"AVERAGE(B!W8,B!K8,B!K7)","v":1.0784196250585504E-3},{"$f":"AVERAGE(B!X8,B!L8,B!L7)","v":9.0410958904109592E-2},"1030 - Warranty fees",{"$f":"AVERAGE('C'!L11,'C'!E13,0,0,0)","v":2.0201177272146267E-3},{"$f":"AVERAGE('C'!M11,'C'!F13,0,0,0)","v":0.12704729155079844}]
[null,"1110 - Blueprints",{"$f":"AVERAGE(A!R15,A!K16,A!E13)","v":4.0521472835023586E-3},{"$f":"AVERAGE(A!S15,A!L16,A!F13)","v":0.49685912686664796},"1110 - Blueprints",{"$f":"AVERAGE(B!W9,B!K7,B!K8)","v":9.858280410888771E-4},{"$f":"AVERAGE(B!X9,B!L7,B!L8)","v":8.2648401826484016E-2},"1110 - Blueprints",{"$f":"AVERAGE('C'!Z10,'C'!AG11,0,0,0)","v":4.0689465238423631E-3},{"$f":"AVERAGE('C'!AA10,'C'!AH11,0,0,0)","v":0.32669355638575726}]
[null,"1120 - Surveys",{"$f":"AVERAGE(A!K17,A!R16,A!R11)","v":1.5431243401940315E-3},{"$f":"AVERAGE(A!L17,A!S16,A!S11)","v":0.16037311340885294},"1120 - Surveys",{"$f":"AVERAGE(B!K10,B!W10,B!K7)","v":3.1167857848950031E-3},{"$f":"AVERAGE(B!L10,B!X10,B!L7)","v":0.26742891206792735},"1120 - Surveys",{"$f":"AVERAGE('C'!AG12,'C'!L12,'C'!E14,0,0)","v":7.4437678634084598E-3},{"$f":"AVERAGE('C'!AH12,'C'!M12,'C'!F14,0,0)","v":0.57073584326836957}]
[null,"1210 - Lot clearing",0,0,"1210 - Lot clearing",{"$f":"AVERAGE(B!W11,B!K11,B!K8)","v":1.5176329351391774E-2},{"$f":"AVERAGE(B!X11,B!L11,B!L8)","v":1.291187426430761},"1210 - Lot clearing",{"$f":"AVERAGE('C'!E15,'C'!L13,'C'!S12,'C'!Z11,'C'!AG13)","v":1.6470095698826001E-2},{"$f":"AVERAGE('C'!F15,'C'!M13,'C'!T12,'C'!AA11,'C'!AH13)","v":1.0919918620584683}]
[null,"1220 - Fill dirt and material",{"$f":"AVERAGE(A!K18,A!Q11,A!Q12)","v":3.5266709305222725E-3},{"$f":"AVERAGE(A!L18,A!R11,A!R12)","v":0.30369387303693873},"1220 - Fill dirt and material",{"$f":"AVERAGE(B!E11,B!K12,B!W12)","v":1.1748027091581162E-2},{"$f":"AVERAGE(B!F11,B!L12,B!X12)","v":0.91291380553992474},"1220 - Fill dirt and material",{"$f":"AVERAGE('C'!AG14,'C'!Z12,0,0,0)","v":2.6744467874280143E-3},{"$f":"AVERAGE('C'!AH14,'C'!AA12,0,0,0)","v":0.2034259595992991}]
[null,"1300 - Demolition",{"$f":"AVERAGE(A!K19,A!R11,A!R12)","v":1.3934588345290115E-2},{"$f":"AVERAGE(A!L19,A!S11,A!S12)","v":1.1999557619995576},"1300 - Demolition",0,0,"1300 - Demolition",0,0]
[null,"1400 - Temporary electric",{"$f":"AVERAGE(A!K20,A!E14,A!R11)","v":1.5609274341952981E-3},{"$f":"AVERAGE(A!L20,A!F14,A!S11)","v":0.16118056138192055},"1400 - Temporary electric",{"$f":"AVERAGE(B!W13,B!K8,B!K7)","v":3.1771621950378175E-4},{"$f":"AVERAGE(B!X13,B!L8,B!L7)","v":2.6636225266362251E-2},"1400 - Temporary electric",{"$f":"AVERAGE('C'!Z13,0,0,0,0)","v":3.7638962107125452E-4},{"$f":"AVERAGE('C'!AA13,0,0,0,0)","v":2.3969319271332695E-2}]
[null,"1420 - Individual wells",0,0,"1420 - Individual wells",0,0,"1420 - Individual wells",{"$f":"AVERAGE('C'!AG15,0,0,0,0)","v":4.2000000000000006E-3},{"$f":"AVERAGE('C'!AH15,0,0,0,0)","v":0.36206896551724138}]
[null,"1430 - Water service",0,0,"1430 - Water service",{"$f":"AVERAGE(B!E12,B!W14,B!K8)","v":1.4480724512223892E-3},{"$f":"AVERAGE(B!F12,B!X14,B!L8)","v":0.10708004455314633},"1430 - Water service",{"$f":"AVERAGE('C'!Z14,'C'!L14,'C'!E16,0,0)","v":2.8113401589967262E-2},{"$f":"AVERAGE('C'!AA14,'C'!M14,'C'!F16,0,0)","v":1.7722607493317617}]
[null,"1440 - Septic system",0,0,"1440 - Septic system",0,0,"1440 - Septic system",{"$f":"AVERAGE('C'!AG16,0,0,0,0)","v":1.3000000000000001E-2},{"$f":"AVERAGE('C'!AH16,0,0,0,0)","v":1.1206896551724139}]
[null,"1460 - Gas service",{"$f":"AVERAGE(A!E15,A!R11,A!R12)","v":1.0934393638170974E-3},{"$f":"AVERAGE(A!F15,A!S11,A!S12)","v":0.16209843796050694},"1460 - Gas service",0,0,"1460 - Gas service",0,0]
[null,"1470 - Electric service",{"$f":"AVERAGE(A!K21,A!R12,A!R11)","v":8.9900569969613646E-4},{"$f":"AVERAGE(A!L21,A!S12,A!S11)","v":7.7416500774165009E-2},"1470 - Electric service",{"$f":"AVERAGE(B!W15,B!K7,B!E13)","v":7.3739211591728642E-4},{"$f":"AVERAGE(B!X15,B!L7,B!F13)","v":5.6879884425043846E-2},"1470 - Electric service",{"$f":"AVERAGE('C'!E17,'C'!L15,0,0,0)","v":1.7691900706061675E-3},{"$f":"AVERAGE('C'!F17,'C'!M15,0,0,0)","v":0.11126607096870531}]
[null,"1490 - Other utility connections",0,0,"1490 - Other utility connections",{"$f":"AVERAGE(B!W16,B!K13,B!K8)","v":9.7780761004103208E-3},{"$f":"AVERAGE(B!X16,B!L13,B!L8)","v":0.82400271128177671},"1490 - Other utility connections",0,0]
[null,"1491 -  Dumpsters/Port a Lets",{"$f":"AVERAGE(A!K22,A!R12,A!R11)","v":5.7793223551894492E-4},{"$f":"AVERAGE(A!L22,A!S12,A!S11)","v":4.9767750497677503E-2},"1491 -  Dumpsters/Port a Lets",0,0,"1491 -  Dumpsters/Port a Lets",0,0]
[]
[null,"    2000 - 2999 Excavation and Foundation","% Cost","Avg SQ FT","    2000 - 2999 Excavation and Foundation","% Cost","Avg SQ FT","    2000 - 2999 Excavation and Foundation","% Cost","Avg SQ FT"]
[null,{"$f":"B12","v":27440.12},{"$f":"C12","v":6.1706761501810238E-2},8.2431486641896647,200,9.8024757095556869E-4,8.3948364606879267E-2,9962.4933333333338,7.8584856620885352E-2,5.2428691287266016]
[null,"2000 - Excavation and backfill",{"$f":"AVERAGE(A!E17,0,0)","v":1.1646785950960902E-2},{"$f":"AVERAGE(A!F17,0,0)","v":1.7265939679732787},"2000 - Excavation and backfill",0,0,"2000 - Excavation and backfill",0,0]
[null,"2010 - Plumbing—ground",{"$f":"AVERAGE(A!E18,0,0)","v":1.7196819085487078E-2},{"$f":"AVERAGE(A!F18,0,0)","v":2.5493663424697908},"2010 - Plumbing—ground",0,0,"2010 - Plumbing—ground",{"$f":"AVERAGE('C'!E19,'C'!L17,0,0,0)","v":1.3465705434954223E-2},{"$f":"AVERAGE('C'!F19,'C'!M17,0,0,0)","v":0.84687121656412534}]
[null,"2100 - Footings and foundation",{"$f":"AVERAGE(A!E19,A!R19,0)","v":1.9040424121935056E-2},{"$f":"AVERAGE(A!F19,A!S19,0)","v":2.7254888587353214},"2100 - Footings and foundation",0,0,"2100 - Footings and foundation",{"$f":"AVERAGE('C'!AG18,'C'!L18,'C'!E20)","v":8.3880412805495908E-2},{"$f":"AVERAGE('C'!AH18,'C'!M18,'C'!F20)","v":5.5621498343529794}]
[null,"2105 - Rebar and reinforcing steel",0,0,"2105 - Rebar and reinforcing steel",0,0,"2105 - Rebar and reinforcing steel",{"$f":"AVERAGE('C'!Z16,0,0,0,0)","v":9.786130147852617E-4},{"$f":"AVERAGE('C'!AA16,0,0,0,0)","v":6.2320230105465002E-2}]
[null,"2110 - Concrete block",0,0,"2110 - Concrete block",0,0,"2110 - Concrete block",{"$f":"AVERAGE('C'!L19,'C'!E21,0,0,0)","v":1.7970792564681586E-2},{"$f":"AVERAGE('C'!M19,'C'!F21,0,0,0)","v":1.1302004934573975}]
[null,"2113 SW-Footer Concrete",{"$f":"AVERAGE(A!K24,0,0)","v":1.2438514431610074E-2},{"$f":"AVERAGE(A!L24,0,0)","v":1.0711236452112365},"2113 SW-Footer Concrete",0,0,"2113 SW-Footer Concrete",0,0]
[null,"2120 - Rough grading",0,1,"2120 - Rough grading",0,0,"2120 - Rough grading",{"$f":"AVERAGE('C'!E22,'C'!L20,0,0,0)","v":1.3316484402412013E-3},{"$f":"AVERAGE('C'!F22,'C'!M20,0,0,0)","v":8.3748655567842695E-2}]
[null,"2300 - Termite protection",{"$f":"AVERAGE(A!E20,A!K25,A!R20)","v":1.3842179118171364E-3},{"$f":"AVERAGE(A!F20,A!L25,A!S20)","v":0.17057584980003845},"2300 - Termite protection",{"$f":"AVERAGE(B!K15,B!W19,0)","v":6.5349838063704583E-4},{"$f":"AVERAGE(B!L15,B!X19,0)","v":5.596557640458618E-2},"2300 - Termite protection",{"$f":"AVERAGE('C'!E23,'C'!L21,'C'!Z17,'C'!AG19,0)","v":1.4094571333532154E-3},{"$f":"AVERAGE('C'!F23,'C'!M21,'C'!AA17,'C'!AH19,0)","v":0.10056811657770837}]
[]
[null,"    3000 - 3999 Rough Structure",null,null,"    3000 - 3999 Rough Structure",null,null,"    3000 - 3999 Rough Structure"]
[null,{"$f":"B14","v":89213.503333333341},{"$f":"C14","v":0.23211765796067663},27.529699991990942,39855.83,0.19817580619898714,16.920741720468744,31318.621249999997,0.26769166885856754,18.516824374613648]
[null,"3110 - Lumber—1st package",{"$f":"AVERAGE(A!K27,0,0)","v":2.1867838456381541E-2},{"$f":"AVERAGE(A!L27,0,0)","v":1.8831154611811547},"3110 - Lumber—1st package",{"$f":"AVERAGE(B!W21,0,0)","v":2.3601776305995217E-2},{"$f":"AVERAGE(B!X21,0,0)","v":1.9786910197869103},"3110 - Lumber—1st package",{"$f":"AVERAGE('C'!Z19,'C'!AG21,'C'!L23,'C'!E25,0)","v":5.0147463032154539E-2},{"$f":"AVERAGE('C'!AA19,'C'!AH21,'C'!M23,'C'!F25,0)","v":3.4682463435741004}]
[null,"3120 - Lumber—2nd package",{"$f":"0","v":0},0,"3120 - Lumber—2nd package",{"$f":"AVERAGE(B!W22,0,0)","v":9.0776062715366198E-3},{"$f":"AVERAGE(B!X22,0,0)","v":0.76103500761035014},"3120 - Lumber—2nd package",{"$f":"0","v":0},0]
[null,"3140 - Trusses",{"$f":"AVERAGE(A!R22,A!K28,A!E22)","v":1.9091323178559688E-2},{"$f":"AVERAGE(A!S22,A!L28,A!F22)","v":2.2101992113732511},"3140 - Trusses",{"$f":"AVERAGE(B!W23,B!K17,0)","v":1.8902987444272296E-2},{"$f":"AVERAGE(B!X23,B!L17,0)","v":1.6116315803807293},"3140 - Trusses",{"$f":"AVERAGE('C'!Z20,'C'!L24,'C'!E26,0,0)","v":2.2726224929193378E-2},{"$f":"AVERAGE('C'!AA20,'C'!M24,'C'!F26,0,0)","v":1.4367195374617443}]
[null,"3210 - Framing labor—draw #1",{"$f":"AVERAGE(A!E23,A!K29,A!R23)","v":7.4051511745687568E-2},{"$f":"AVERAGE(A!F23,A!L29,A!S23)","v":8.8414283718078472},"3210 - Framing labor—draw #1",{"$f":"AVERAGE(B!W24,0,0)","v":1.9970733797380565E-2},{"$f":"AVERAGE(B!X24,0,0)","v":1.6742770167427701},"3210 - Framing labor—draw #1",{"$f":"AVERAGE('C'!E27,'C'!L25,'C'!S14,'C'!Z21,'C'!AG22)","v":7.6596988206633881E-2},{"$f":"AVERAGE('C'!F27,'C'!M25,'C'!T14,'C'!AA21,'C'!AH22)","v":5.2411033510228098}]
[null,"3300 - Windows",{"$f":"AVERAGE(A!R24,A!K30,A!E24)","v":1.9633993193074049E-2},{"$f":"AVERAGE(A!S24,A!L30,A!F24)","v":2.3472127477796421},"3300 - Windows",{"$f":"AVERAGE(B!W26,B!K18,0)","v":1.2782944081278952E-2},{"$f":"AVERAGE(B!X26,B!L18,0)","v":1.0916216793606701},"3300 - Windows",{"$f":"AVERAGE('C'!AG23,'C'!Z22,'C'!S15,'C'!L26,'C'!E28)","v":2.2780949926203314E-2},{"$f":"AVERAGE('C'!AH23,'C'!AA22,'C'!T15,'C'!M26,'C'!F28)","v":1.5731239325643698}]
[null,"3400 - Exterior siding",{"$f":"AVERAGE(A!E25,A!K31,0)","v":3.3337938489391712E-2},{"$f":"AVERAGE(A!F25,A!L31,0)","v":4.2817857676717486},"3400 - Exterior siding",{"$f":"AVERAGE(B!K19,0,0)","v":2.1193062702496667E-2},{"$f":"AVERAGE(B!L19,0,0)","v":1.8422796554009278},"3400 - Exterior siding",{"$f":"AVERAGE('C'!S16,'C'!Z23,'C'!AG24,0,0)","v":3.5623095325260541E-2},{"$f":"AVERAGE('C'!T16,'C'!AA23,'C'!AH24,0,0)","v":2.4859150413573801}]
[null,"3410 - Exterior trim labor",{"$f":"AVERAGE(A!R25,0,0)","v":1.436875E-3},{"$f":"AVERAGE(A!S25,0,0)","v":0.17949718925671454},"3410 - Exterior trim labor",0,0,"3410 - Exterior trim labor",{"$f":"AVERAGE('C'!AG25,0,0,0,0)","v":1.2000000000000001E-3},{"$f":"AVERAGE('C'!AH25,0,0,0,0)","v":0.10344827586206898}]
[null,"3500 - Flatwork material",0,0,"3500 - Flatwork material",0,0,"3500 - Flatwork material",{"$f":"AVERAGE('C'!AG26,0,0,0,0)","v":7.6E-3},{"$f":"AVERAGE('C'!AH26,0,0,0,0)","v":0.65517241379310343}]
[null,"3550 - Flatwork labor",{"$f":"0","v":0},0,"3550 - Flatwork labor",{"$f":"AVERAGE(B!K20,0,0)","v":5.3363826948732611E-3},{"$f":"AVERAGE(B!L20,0,0)","v":0.46388336646785949},"3550 - Flatwork labor",0,0]
[null,"3610 - HVAC—rough",{"$f":"AVERAGE(A!E26,A!K32,A!R26)","v":1.9576489835322227E-2},{"$f":"AVERAGE(A!F26,A!L32,A!S26)","v":2.4791692494196576},"3610 - HVAC—rough",{"$f":"AVERAGE(B!W27,0,0)","v":5.34671009393507E-3},{"$f":"AVERAGE(B!X27,0,0)","v":0.44824961948249614},"3610 - HVAC—rough",{"$f":"AVERAGE('C'!E29,'C'!L27,'C'!Z24,0,0)","v":1.4404839647077746E-2},{"$f":"AVERAGE('C'!F29,'C'!M27,'C'!AA24,0,0)","v":0.90980583315477292}]
[null,"3720 - Plumbing—rough",{"$f":"AVERAGE(A!K33,0,0)","v":4.7407395991462039E-3},{"$f":"AVERAGE(A!L33,0,0)","v":0.40824153948241543},"3720 - Plumbing—rough",{"$f":"AVERAGE(B!W28,0,0)","v":5.6281158883527043E-3},{"$f":"AVERAGE(B!X28,0,0)","v":0.47184170471841708},"3720 - Plumbing—rough",{"$f":"AVERAGE('C'!L28,'C'!E30,0,0,0)","v":9.958834606224664E-3},{"$f":"AVERAGE('C'!M28,'C'!F30,0,0,0)","v":0.62632072518664561}]
[null,"3810 - Electrical—rough",{"$f":"AVERAGE(A!E27,A!K34,A!R27)","v":3.7011481796446956E-2},{"$f":"AVERAGE(A!F27,A!L34,A!S27)","v":4.7279740434417841},"3810 - Electrical—rough",{"$f":"AVERAGE(B!W29,0,0)","v":1.1297988765554478E-2},{"$f":"AVERAGE(B!X29,0,0)","v":0.94718417047184167},"3810 - Electrical—rough",{"$f":"AVERAGE('C'!E31,'C'!L29,'C'!Z25,0,0)","v":1.8156219998100166E-2},{"$f":"AVERAGE('C'!F31,'C'!M29,'C'!AA25,0,0)","v":1.1462936518256617}]
[null,"3910 - Gutters and downspouts",{"$f":"AVERAGE(A!R28,0,0)","v":1.3694666666666667E-3},{"$f":"AVERAGE(A!S28,0,0)","v":0.17107641057672288},"3910 - Gutters and downspouts",0,0,"3910 - Gutters and downspouts",{"$f":"AVERAGE('C'!L30,'C'!E32,0,0,0)","v":3.6144743377975463E-3},{"$f":"AVERAGE('C'!M30,'C'!F32,0,0,0)","v":0.22731777939843018}]
[]
[null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure"]
[null,{"$f":"B16","v":47531.5},{"$f":"C16","v":0.11220793545316017},14.527032097776731,21900.345000000001,0.10889544958443864,9.2977634974396235,7700.4575000000004,6.3402259239810854E-2,4.2657083207316431]
[null,"4100 - Roofing material",{"$f":"AVERAGE(A!E29,A!K36,A!R30)","v":5.3346419082909803E-2},{"$f":"AVERAGE(A!F29,A!L36,A!S30)","v":7.1877119893605892},"4100 - Roofing material",{"$f":"0","v":0},0,"4100 - Roofing material",{"$f":"AVERAGE('C'!Z27,0,0,0,0)","v":4.8177871497120574E-3},{"$f":"AVERAGE('C'!AA27,0,0,0,0)","v":0.30680728667305851}]
[null,"4150 - Roofing labor",{"$f":"AVERAGE(A!K37,0,0)","v":9.0392326087347426E-3},{"$f":"AVERAGE(A!L37,0,0)","v":0.77839969033399692},"4150 - Roofing labor",{"$f":"AVERAGE(B!K22,0,0)","v":4.9138509624547362E-2},{"$f":"AVERAGE(B!L22,0,0)","v":4.2715334658714381},"4150 - Roofing labor",{"$f":"AVERAGE('C'!E34,'C'!L32,'C'!S18,'C'!Z28,0)","v":3.038432489562546E-2},{"$f":"AVERAGE('C'!F34,'C'!M32,'C'!T18,'C'!AA28,0)","v":1.9486854073917528}]
[null,"4300 - Exterior doors",{"$f":"AVERAGE(A!E30,A!K38,A!R31)","v":3.3029752589801543E-2},{"$f":"AVERAGE(A!F30,A!L38,A!S31)","v":4.3013387758400627},"4300 - Exterior doors",{"$f":"AVERAGE(B!K23,B!W31,0)","v":6.7930795390740107E-3},{"$f":"AVERAGE(B!L23,B!X31,0)","v":0.58485341830296766},"4300 - Exterior doors",{"$f":"AVERAGE('C'!Z29,0,0,0,0)","v":3.0111169685700361E-3},{"$f":"AVERAGE('C'!AA29,0,0,0,0)","v":0.19175455417066156}]
[null,"4350 - Garage door",{"$f":"AVERAGE(A!K39,A!E31,0)","v":3.0594960491163409E-3},{"$f":"AVERAGE(A!L39,A!F31,0)","v":0.38892373299622235},"4350 - Garage door",{"$f":"AVERAGE(B!K24,B!W32,0)","v":3.5991197668687187E-3},{"$f":"AVERAGE(B!L24,B!X32,0)","v":0.30845930202650157},"4350 - Garage door",{"$f":"AVERAGE('C'!E35,'C'!L33,'C'!S19,'C'!Z30,'C'!AG28)","v":8.9324846810935592E-3},{"$f":"AVERAGE('C'!F35,'C'!M33,'C'!T19,'C'!AA30,'C'!AH28)","v":0.60457401615380557}]
[null,"4400 - Insulation",{"$f":"AVERAGE(A!E32,A!R32,0)","v":6.7564777998674616E-3},{"$f":"AVERAGE(A!F32,A!S32,0)","v":0.94039671761785104},"4400 - Insulation",{"$f":"AVERAGE(B!K25,0,0)","v":2.8176253097007813E-3},{"$f":"AVERAGE(B!L25,0,0)","v":0.24493174287607689},"4400 - Insulation",{"$f":"AVERAGE('C'!AG29,'C'!Z31,'C'!S20,'C'!L34,'C'!E36)","v":1.2417360983244771E-2},{"$f":"AVERAGE('C'!AH29,'C'!AA31,'C'!T20,'C'!M34,'C'!F36)","v":0.8500572703953575}]
[null,"4500 - Fireplaces",{"$f":"AVERAGE(A!E33,0,0)","v":2.5182239893969515E-3},{"$f":"AVERAGE(A!F33,0,0)","v":0.37331761469692504},"4500 - Fireplaces",{"$f":"0","v":0},0,"4500 - Fireplaces",{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"4600 - Painting—exterior",{"$f":"AVERAGE(A!R33,0,0)","v":4.4583333333333332E-3},{"$f":"AVERAGE(A!S33,0,0)","v":0.55694357693108476},"4600 - Painting—exterior",{"$f":"AVERAGE(B!K26,0,0)","v":4.9552125023823142E-3},0,"4600 - Painting—exterior",{"$f":"AVERAGE('C'!AG30,'C'!Z32,'C'!L35,'C'!E37,0)","v":1.4118648728084118E-2},{"$f":"AVERAGE('C'!AH30,'C'!AA32,'C'!M35,'C'!F37,0)","v":0.95134894401967895}]
[]
[null,"    5000 - 5999 Finishing Trades",null,null,"    5000 - 5999 Finishing Trades",null,null,"    5000 - 5999 Finishing Trades"]
[null,{"$f":"B18","v":98774.176666666681},{"$f":"C18","v":0.27017953525127997},30.796664678963378,45328.824999999997,0.22538927023795019,19.244294757312208,32564.377500000002,0.28960507301335314,20.587356714273245]
[null,"5100 - Drywall",{"$f":"AVERAGE(A!E35,A!K41,A!R35)","v":3.06606343716142E-2},{"$f":"AVERAGE(A!F35,A!L41,A!S35)","v":3.4864639135129529},"5100 - Drywall",{"$f":"AVERAGE(B!K28,B!W34,0)","v":2.6711432085303747E-2},{"$f":"AVERAGE(B!L28,B!X34,0)","v":2.282127629958453},"5100 - Drywall",{"$f":"AVERAGE('C'!E39,'C'!L37,'C'!S22,'C'!Z34,'C'!AG32)","v":4.575544401887479E-2},{"$f":"AVERAGE('C'!F39,'C'!M37,'C'!T22,'C'!AA34,'C'!AH32)","v":3.1336342781647395}]
[null,"5200 - Interior trim material",{"$f":"AVERAGE(A!K42,A!R36,A!E36)","v":2.9242279373430768E-2},{"$f":"AVERAGE(A!L42,A!S36,A!F36)","v":3.3705065812530397},"5200 - Interior trim material",{"$f":"AVERAGE(B!W35,B!K29,0)","v":1.1477487770419424E-2},{"$f":"AVERAGE(B!X35,B!L29,0)","v":0.98420850846216457},"5200 - Interior trim material",{"$f":"AVERAGE('C'!AG33,'C'!Z35,'C'!L38,'C'!E40,0)","v":8.894923042067104E-3},{"$f":"AVERAGE('C'!AH33,'C'!AA35,'C'!M38,'C'!F40,0)","v":0.66976083186488888}]
[null,"5250 - Interior trim labor",{"$f":"AVERAGE(A!E37,A!K43,0)","v":1.1053470758188933E-2},{"$f":"AVERAGE(A!F37,A!L43,0)","v":1.2711722868027928},"5250 - Interior trim labor",{"$f":"AVERAGE(B!K30,B!W36,0)","v":6.6874518833668377E-3},{"$f":"AVERAGE(B!L30,B!X36,0)","v":0.57290957451637203},"5250 - Interior trim labor",{"$f":"AVERAGE('C'!E41,'C'!L39,'C'!Z36,'C'!AG34,0)","v":4.5796649615774503E-3},{"$f":"AVERAGE('C'!F41,'C'!M39,'C'!AA36,'C'!AH34,0)","v":0.31276498189587737}]
[null,"5300 - Painting—interior",{"$f":"AVERAGE(A!R37,A!K44,A!E38)","v":3.6245017947738559E-2},{"$f":"AVERAGE(A!S37,A!L44,A!F38)","v":4.3175837162939992},"5300 - Painting—interior",{"$f":"AVERAGE(B!K31,0,0)","v":5.3363826948732611E-3},{"$f":"AVERAGE(B!L31,0,0)","v":0.46388336646785949},"5300 - Painting—interior",{"$f":"AVERAGE('C'!AG35,'C'!S23,'C'!L40,'C'!E42,0)","v":1.1765100012669503E-2},{"$f":"AVERAGE('C'!AH35,'C'!T23,'C'!M40,'C'!F42,0)","v":0.84000305098277273}]
[null,"5400 - Cabinets and vanities",{"$f":"AVERAGE(A!E39,A!K45,A!R38)","v":3.6293265842950721E-2},{"$f":"AVERAGE(A!F39,A!L45,A!S38)","v":4.4324438284880472},"5400 - Cabinets and vanities",{"$f":"AVERAGE(B!W37,0,0)","v":5.8096680137834375E-3},{"$f":"AVERAGE(B!X37,0,0)","v":0.48706240487062402},"5400 - Cabinets and vanities",{"$f":"AVERAGE('C'!E43,'C'!L41,'C'!S24,'C'!Z37,'C'!AG36)","v":4.1358512580700571E-2},{"$f":"AVERAGE('C'!F43,'C'!M41,'C'!T24,'C'!AA37,'C'!AH36)","v":2.9283247452407224}]
[null,"5450 - Countertops",{"$f":"AVERAGE(A!R39,A!K46,A!E40)","v":2.9290919927025354E-2},{"$f":"AVERAGE(A!S39,A!L46,A!F40)","v":3.5427220921846101},"5450 - Countertops",{"$f":"AVERAGE(B!K32,0,0)","v":8.385744234800839E-3},{"$f":"AVERAGE(B!L32,0,0)","v":0.72895957587806492},"5450 - Countertops",{"$f":"AVERAGE('C'!Z38,'C'!L42,'C'!E44,0,0)","v":6.4026319116019231E-3},{"$f":"AVERAGE('C'!AA38,'C'!M42,'C'!F44,0,0)","v":0.40624144999631262}]
[null,"5510 - Ceramic tile",{"$f":"AVERAGE(A!E41,A!K47,0)","v":2.1418912364265658E-2},{"$f":"AVERAGE(A!F41,A!L47,0)","v":2.3717014299382786},"5510 - Ceramic tile",{"$f":"0","v":0},0,"5510 - Ceramic tile",{"$f":"AVERAGE('C'!E45,'C'!L43,'C'!AG37,0,0)","v":1.8199310299968359E-2},{"$f":"AVERAGE('C'!F45,'C'!M43,'C'!AH37,0,0)","v":1.2051936105434971}]
[null,"5520 - Special flooring",{"$f":"AVERAGE(A!R40,0,0)","v":1.8749999999999999E-2},{"$f":"AVERAGE(A!S40,0,0)","v":2.3422860712054967},"5520 - Special flooring",{"$f":"0","v":0},0,"5520 - Special flooring",{"$f":"AVERAGE('C'!S25,0,0,0,0)","v":1.4961784313725491E-2},{"$f":"AVERAGE('C'!T25,0,0,0,0)","v":1.0066635883905013}]
[null,"5540 - Carpet",{"$f":"AVERAGE(A!E42,A!K49,0)","v":4.4537937905203976E-3},{"$f":"AVERAGE(A!F42,A!L49,0)","v":0.49651555667161001},"5540 - Carpet",{"$f":"AVERAGE(B!K33,B!W38,0)","v":6.9161539988614055E-3},{"$f":"AVERAGE(B!L33,B!X38,0)","v":0.59279029022213747},"5540 - Carpet",{"$f":"AVERAGE('C'!Z39,0,0,0,0)","v":2.7642053771472935E-3},{"$f":"AVERAGE('C'!AA39,0,0,0,0)","v":0.17603068072866729}]
[null,"5610 - Hardware",{"$f":"AVERAGE(A!K50,0,0)","v":2.0702560111373973E-3},{"$f":"AVERAGE(A!L50,0,0)","v":0.1782769298827693},"5610 - Hardware",{"$f":"0","v":0},0,"5610 - Hardware",{"$f":"AVERAGE('C'!Z40,0,0,0,0)","v":9.0333509057101088E-4},{"$f":"AVERAGE('C'!AA40,0,0,0,0)","v":5.7526366251198467E-2}]
[null,"5620 - Shower doors and mirrors",{"$f":"AVERAGE(A!K51,A!R41)","v":2.8477670528538309E-3},{"$f":"AVERAGE(A!L51,A!S41)","v":0.25022769238038434},"5620 - Shower doors and mirrors",{"$f":"AVERAGE(B!K34,0,0)","v":3.4305317324185253E-3},{"$f":"AVERAGE(B!L34,0,0)","v":0.29821073558648109},"5620 - Shower doors and mirrors",{"$f":"AVERAGE('C'!Z41,'C'!AG38,0,0,0)","v":2.2206140691278685E-3},{"$f":"AVERAGE('C'!AA41,'C'!AH38,0,0,0)","v":0.15718087744239098}]
[null,"5630 - Appliances",{"$f":"AVERAGE(A!K52,A!E43,0)","v":1.2834411315467371E-2},{"$f":"AVERAGE(A!L52,A!F43,0)","v":1.7228391506695055},"5630 - Appliances",{"$f":"AVERAGE(B!K35,B!W39,0)","v":1.369247715277571E-2},{"$f":"AVERAGE(B!L35,B!X39,0)","v":1.1743290636697319},"5630 - Appliances",{"$f":"AVERAGE('C'!Z42,0,0,0,0)","v":6.6244573308540788E-3},{"$f":"AVERAGE('C'!AA42,0,0,0,0)","v":0.4218600191754554}]
[null,"5700 - HVAC—final",{"$f":"AVERAGE(A!K53,0,0)","v":5.2668891063626508E-3},{"$f":"AVERAGE(A!L53,0,0)","v":0.45355009953550102},"5700 - HVAC—final",{"$f":"AVERAGE(B!K36,B!W40,0)","v":1.7467922215147192E-2},{"$f":"AVERAGE(B!L36,B!X40,0)","v":1.5019275518880628},"5700 - HVAC—final",{"$f":"AVERAGE('C'!E46,'C'!L44,'C'!S26,'C'!Z43,'C'!AG39)","v":3.2424447490215003E-2},{"$f":"AVERAGE('C'!F46,'C'!M44,'C'!T26,'C'!AA43,'C'!AH39)","v":2.2925280604316356}]
[null,"5710 - Plumbing—final",{"$f":"AVERAGE(A!K54,0,0)","v":6.4501860941798403E-3},{"$f":"AVERAGE(A!L54,0,0)","v":0.555447909754479},"5710 - Plumbing—final",{"$f":"AVERAGE(B!K37,B!W41,0)","v":1.5175436642255869E-2},{"$f":"AVERAGE(B!L37,B!X41,0)","v":1.3028979849971707},"5710 - Plumbing—final",{"$f":"AVERAGE('C'!AG40,'C'!Z44,'C'!S27,'C'!L45,'C'!E47)","v":3.4408373508690818E-2},{"$f":"AVERAGE('C'!AH40,'C'!AA44,'C'!T27,'C'!M45,'C'!F47)","v":2.5191409238929863}]
[null,"5720 - Electrical fixtures",{"$f":"AVERAGE(A!K55,0,0)","v":3.0193491712451758E-3},{"$f":"AVERAGE(A!L55,0,0)","v":0.26000663570006638},"5720 - Electrical fixtures",{"$f":"AVERAGE(B!K38,0,0)","v":4.5740423098913664E-3},{"$f":"AVERAGE(B!L38,0,0)","v":0.39761431411530812},"5720 - Electrical fixtures",{"$f":"AVERAGE('C'!E48,'C'!L46,'C'!Z45,'C'!AG41,0)","v":6.6113800104025972E-3},{"$f":"AVERAGE('C'!F48,'C'!M46,'C'!AA45,'C'!AH41,0)","v":0.44054150210510024}]
[null,"5730 - Electrical—final",{"$f":"AVERAGE(A!K56,0,0)","v":3.7148456664072411E-3},{"$f":"AVERAGE(A!L56,0,0)","v":0.31989825259898252},"5730 - Electrical—final",{"$f":"AVERAGE(B!K39,B!W42,0)","v":2.1075345093273124E-2},{"$f":"AVERAGE(B!L39,B!X42,0)","v":1.8045970750837441},"5730 - Electrical—final",{"$f":"AVERAGE('C'!E49,'C'!L47,'C'!S28,'C'!Z46,'C'!AG42)","v":3.0485199854542212E-2},{"$f":"AVERAGE('C'!F49,'C'!M47,'C'!T28,'C'!AA46,'C'!AH42)","v":2.2087987687003583}]
[null,"5890 - Special finishes",{"$f":"AVERAGE(A!K57,0,0)","v":1.3494383782964617E-2},{"$f":"AVERAGE(A!L57,0,0)","v":1.1620482194204822},"5890 - Special finishes",{"$f":"0","v":0},0,"5890 - Special finishes",{"$f":"AVERAGE('C'!Z47,'C'!L48,'C'!E50,0,0)","v":2.0398640888290866E-3},{"$f":"AVERAGE('C'!AA47,'C'!M48,'C'!F50,0,0)","v":0.12852727140136361}]
[]
[null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection"]
[null,{"$f":"B20","v":19031.366666666669},{"$f":"C20","v":4.9606494419549153E-2},5.9214309633436875,7435,3.6969174123069812E-2,3.1565197536140919,2401.5625,2.0222834063967694E-2,1.408582056209764]
[null,"6100 - Clean-up",{"$f":"AVERAGE(A!E45,A!K59,0)","v":5.1397697770236596E-3},{"$f":"AVERAGE(A!F45,A!L59,0)","v":0.54554065472892566},"6100 - Clean-up",{"$f":"AVERAGE(B!K41,B!W44,0)","v":1.3560872518712621E-3},{"$f":"AVERAGE(B!L41,B!X44,0)","v":0.11510389716495546},"6100 - Clean-up",{"$f":"AVERAGE('C'!S30,'C'!Z49,'C'!L50,'C'!E52,0)","v":2.4357537922056216E-3},{"$f":"AVERAGE('C'!T30,'C'!AA49,'C'!M50,'C'!F52,0)","v":0.15753813371429132}]
[null,"6200 - Final grade",{"$f":"0","v":0},0,"6200 - Final grade",{"$f":"AVERAGE(B!E15,0,0)","v":3.7782048660558364E-4},{"$f":"AVERAGE(B!F15,0,0)","v":2.6688017080330931E-2},"6200 - Final grade",{"$f":"AVERAGE('C'!AG44,0,0,0,0)","v":1E-3},{"$f":"AVERAGE('C'!AH44,0,0,0,0)","v":8.620689655172413E-2}]
[null,"6300 - Driveways",{"$f":"AVERAGE(A!E46,0,0)","v":2.7117627567925778E-3},{"$f":"AVERAGE(A!F46,0,0)","v":0.40200903821593476},"6300 - Driveways",{"$f":"0","v":0},0,"6300 - Driveways",{"$f":"AVERAGE('C'!L51,'C'!E53,0,0,0)","v":6.9677841246113441E-3},{"$f":"AVERAGE('C'!M51,'C'!F53,0,0,0)","v":0.43831193422940495}]
[null,"6400 - Patios, walks",{"$f":"AVERAGE(A!K60,0,0)","v":7.3926522979870016E-4},{"$f":"AVERAGE(A!L60,0,0)","v":6.3660694536606943E-2},"6400 - Patios, walks",{"$f":"0","v":0},0,"6400 - Patios, walks",{"$f":"0","v":0},0]
[null,"6490 - Fences",{"$f":"AVERAGE(A!K61,0,0)","v":2.9423172257197834E-3},{"$f":"AVERAGE(A!L61,0,0)","v":0.25337314753373147},"6490 - Fences",{"$f":"0","v":0},0,"6490 - Fences",{"$f":"AVERAGE('C'!AG45,0,0,0,0)","v":3.0000000000000001E-3},{"$f":"AVERAGE('C'!AH45,0,0,0,0)","v":0.25862068965517243}]
[null,"6600 - Landscaping",{"$f":"AVERAGE(A!K62,A!R45,A!E47)","v":1.9323379430214428E-2},{"$f":"AVERAGE(A!L62,A!S45,A!F47)","v":2.3145613571229924},"6600 - Landscaping",{"$f":"AVERAGE(B!E16,B!K42,B!W45)","v":2.519099785826252E-2},{"$f":"AVERAGE(B!F16,B!L42,B!X45)","v":2.1193356790306801},"6600 - Landscaping",{"$f":"AVERAGE('C'!E54,'C'!L52,'C'!S31,'C'!Z50,0)","v":8.120129347274083E-3},{"$f":"AVERAGE('C'!F54,'C'!M52,'C'!T31,'C'!AA50,0)","v":0.52285838931256023}]
[null,"6700 - Pools",{"$f":"AVERAGE(A!R46,0,0)","v":1.8749999999999999E-2},{"$f":"AVERAGE(A!S46,0,0)","v":2.3422860712054967},"6700 - Pools",0,0,"6700 - Pools",0,0]
[]
[null,"    Finish",null,null,"    Finish",null,null,"    Finish"]
[null,{"$f":"B22","v":36385.133333333331},{"$f":"C22","v":9.2749883634012945E-2},11.313729263472311,{"$f":"E38","v":81338.824999999997},{"$f":"F38","v":0.40261903536449495},34.408984699848773,8019.7800000000007,6.9588922829878649E-2,4.9310197081307727]
[null,"3401 Soffit and Facia",{"$f":"AVERAGE(A!R48,A!K64,0)","v":3.5335769638779519E-3},{"$f":"AVERAGE(A!S48,A!L64,0)","v":0.36961613863598025},"3401 Soffit and Facia",{"$f":"AVERAGE(B!E18,0,0)","v":3.1951334001017692E-3},{"$f":"AVERAGE(B!F18,0,0)","v":0.22569388844408858},"3401 Soffit and Facia",{"$f":"AVERAGE('C'!AG47,'C'!Z52,'C'!S33,0,0)","v":8.9972908033017548E-3},{"$f":"AVERAGE('C'!AH47,'C'!AA52,'C'!T33,0,0)","v":0.68266453167949748}]
[null,"3820 Low Voltage-Rough In",{"$f":"AVERAGE(A!K65,0,0)","v":9.3252576935623532E-4},{"$f":"AVERAGE(A!L65,0,0)","v":8.0303030303030307E-2},"3820 Low Voltage-Rough In",{"$f":"AVERAGE(B!E19,0,0)","v":1.3015915763562357E-3},{"$f":"AVERAGE(B!F19,0,0)","v":9.1940218841740071E-2},"3820 Low Voltage-Rough In",{"$f":"0","v":0},0]
[null,"4210 Stucco",{"$f":"AVERAGE(A!K66,A!R49,0)","v":2.6639661177594722E-2},{"$f":"AVERAGE(A!L66,A!S49,0)","v":3.2157344426820162},"4210 Stucco",{"$f":"AVERAGE(B!E20,B!W48,0)","v":3.0738148584802227E-2},{"$f":"AVERAGE(B!F20,B!X48,0)","v":2.3150301062768022},"4210 Stucco",{"$f":"AVERAGE('C'!E56,'C'!L54,0,0,0)","v":1.0082481047540524E-2},{"$f":"AVERAGE('C'!F56,'C'!M54,0,0,0)","v":0.6340969635850946}]
[null,"4220 Stone",{"$f":"AVERAGE(A!R50,0,0)","v":6.9166666666666673E-3},{"$f":"AVERAGE(A!S50,0,0)","v":0.8640433062669165},"4220 Stone",{"$f":"AVERAGE(B!E21,B!K44,0)","v":8.245358999539874E-3},{"$f":"AVERAGE(B!F21,B!L44,0)","v":0.66191216724207724},"4220 Stone",0,0]
[null,"5101 Drywall Material",{"$f":"0","v":0},0,"5101 Drywall Material",{"$f":"AVERAGE(B!E22,0,0)","v":6.896111758695425E-3},{"$f":"AVERAGE(B!F22,0,0)","v":0.48711902855617822},"5101 Drywall Material",{"$f":"AVERAGE('C'!Z53,0,0,0,0)","v":3.7638962107125452E-3},{"$f":"AVERAGE('C'!AA53,0,0,0,0)","v":0.23969319271332695}]
[null,"5102 Drywall Hang &amp; Finish",{"$f":"0","v":0},0,"5102 Drywall Hang &amp; Finish",{"$f":"AVERAGE(B!E23,0,0)","v":9.3283878142918601E-3},{"$f":"AVERAGE(B!F23,0,0)","v":0.65892714171337075},"5102 Drywall Hang &amp; Finish",0,0]
[null,"5200 Interior Trim &amp; Doors DO NOT USE",0,0,"5200 Interior Trim &amp; Doors DO NOT USE",{"$f":"AVERAGE(B!E24,0,0)","v":6.4127849012052323E-3},{"$f":"AVERAGE(B!F24,0,0)","v":0.45297838270616492},"5200 Interior Trim &amp; Doors DO NOT USE",0,0]
[null,"5201 Door HW &amp; Lock Sets",0,0,"5201 Door HW &amp; Lock Sets",{"$f":"AVERAGE(B!E25,B!K45,0)","v":2.7035898931992782E-3},{"$f":"AVERAGE(B!F25,B!L45,0)","v":0.2232643079340875},"5201 Door HW &amp; Lock Sets",0,0]
[null,"5250 Trim Carpentry Labor DO NOT USE",0,0,"5250 Trim Carpentry Labor DO NOT USE",{"$f":"AVERAGE(B!E26,0,0)","v":2.6462546881855075E-3},{"$f":"AVERAGE(B!F26,0,0)","v":0.18692287163063784},"5250 Trim Carpentry Labor DO NOT USE",0,0]
[null,"5350 Painting - TK",{"$f":"0","v":0},0,"5350 Painting - TK",{"$f":"AVERAGE(B!E27,B!W49,0)","v":1.9036283858782328E-2},{"$f":"AVERAGE(B!F27,B!X49,0)","v":1.457294444383513},"5350 Painting - TK",{"$f":"AVERAGE('C'!Z54,0,0,0,0)","v":3.5287580866369115E-3},{"$f":"AVERAGE('C'!AA54,0,0,0,0)","v":0.22471907957814002}]
[null,"5400 Cabinets DO NOT USE",{"$f":"0","v":0},0,"5400 Cabinets DO NOT USE",{"$f":"AVERAGE(B!E28,0,0)","v":8.2686013493631985E-3},{"$f":"AVERAGE(B!F28,0,0)","v":0.58406725380304236},"5400 Cabinets DO NOT USE",0,0]
[null,"5451 Countertops Kitchen",0,0,"5451 Countertops Kitchen",{"$f":"AVERAGE(B!E29,B!W50,0)","v":1.1622039616490236E-2},{"$f":"AVERAGE(B!F29,B!X50,0)","v":0.89283664374421912},"5451 Countertops Kitchen",0,0]
[null,"5452 Countertops Baths",0,0,"5452 Countertops Baths",{"$f":"AVERAGE(B!W51,B!K46,B!E30)","v":2.3979493801542736E-2},{"$f":"AVERAGE(B!X51,B!L46,B!F30)","v":2.0483398626148452},"5452 Countertops Baths",0,0]
[null,"5511 Tile-Baths",0,0,"5511 Tile-Baths",{"$f":"AVERAGE(B!E31,B!K47,B!W52)","v":2.0071440276879394E-2},{"$f":"AVERAGE(B!F31,B!L47,B!X52)","v":1.6602637129660094},"5511 Tile-Baths",{"$f":"AVERAGE('C'!S34,0,0,0,0)","v":4.9019607843137254E-3},{"$f":"AVERAGE('C'!T34,0,0,0,0)","v":0.32981530343007914}]
[null,"5512 Tile-Floor",0,0,"5512 Tile-Floor",0,0,"5512 Tile-Floor",{"$f":"AVERAGE('C'!Z55,0,0,0,0)","v":9.0333509057101084E-3},{"$f":"AVERAGE('C'!AA55,0,0,0,0)","v":0.57526366251198469}]
[null,"5540 Carpet DO NOT USE",0,0,"5540 Carpet DO NOT USE",{"$f":"AVERAGE(B!E33,0,0)","v":3.5420670619273464E-3},{"$f":"AVERAGE(B!F33,0,0)","v":0.25020016012810248},"5540 Carpet DO NOT USE",0,0]
[null,"5550 Wood Flooring",{"$f":"AVERAGE(A!E49,0,0)","v":1.1418820410868126E-2},{"$f":"AVERAGE(A!F49,0,0)","v":1.6927988996954515},"5550 Wood Flooring",{"$f":"AVERAGE(B!K49,0,0)","v":1.0520297312750143E-2},{"$f":"AVERAGE(B!L49,0,0)","v":0.91451292246520877},"5550 Wood Flooring",{"$f":"AVERAGE('C'!AG48,0,0,0,0)","v":7.1999999999999998E-3},{"$f":"AVERAGE('C'!AH48,0,0,0,0)","v":0.62068965517241381}]
[null,"5621 Specialities",{"$f":"AVERAGE(A!R51,0,A!E50)","v":9.0692511597084153E-3},{"$f":"AVERAGE(A!S51,0,A!F50)","v":1.2084243570383697},"5621 Specialities",{"$f":"AVERAGE(B!E34,B!W54,0)","v":5.5400702815026357E-3},{"$f":"AVERAGE(B!F34,B!X54,0)","v":0.4380633273742281},"5621 Specialities",{"$f":"AVERAGE('C'!AG49,0,0,0,0)","v":1.4E-3},{"$f":"AVERAGE('C'!AH49,0,0,0,0)","v":0.12068965517241378}]
[null,"5630 Appliances DO NOT USE",0,0,"5630 Appliances DO NOT USE",{"$f":"AVERAGE(B!E35,0,0)","v":5.0001141017869547E-3},{"$f":"AVERAGE(B!F35,0,0)","v":0.35319188684280761},"5630 Appliances DO NOT USE",0,0]
[null,"5740 Low Voltage-Finish",{"$f":"AVERAGE(A!K67,0,0)","v":9.3252576935623532E-4},{"$f":"AVERAGE(A!L67,0,0)","v":8.0303030303030307E-2},"5740 Low Voltage-Finish",{"$f":"AVERAGE(B!E36,0,0)","v":1.3015915763562357E-3},{"$f":"AVERAGE(B!F36,0,0)","v":9.1940218841740071E-2},"5740 Low Voltage-Finish",0,0]
[null,"6101 All Cleaning",{"$f":"AVERAGE(A!R52,0,0)","v":1.6666666666666668E-3},{"$f":"AVERAGE(A!S52,0,0)","v":0.20820320632937747},"6101 All Cleaning",{"$f":"AVERAGE(B!E37,0,0)","v":1.1104899742311314E-3},{"$f":"AVERAGE(B!F37,0,0)","v":7.8441419802508669E-2},"6101 All Cleaning",0,0]
[null,"6310 Drives &amp; Walks Concrete",0,0,"6310 Drives &amp; Walks Concrete",{"$f":"AVERAGE(B!E38,B!W55,0)","v":7.6763737084123681E-3},{"$f":"AVERAGE(B!F38,B!X55,0)","v":0.60166605125805361},"6310 Drives &amp; Walks Concrete",{"$f":"AVERAGE('C'!AG50,0,0,0,0)","v":2.5999999999999999E-3},{"$f":"AVERAGE('C'!AH50,0,0,0,0)","v":0.22413793103448273}]
[null,"6350 Brick Pavers Drives &amp; Wal",{"$f":"AVERAGE(A!K68,A!R53,0)","v":1.094538970612788E-2},{"$f":"AVERAGE(A!L68,A!S53,0)","v":1.2332854894246725},"6350 Brick Pavers Drives &amp; Wal",{"$f":"0","v":0},0,"6350 Brick Pavers Drives &amp; Wal",{"$f":"AVERAGE('C'!Z56,0,0,0,0)","v":2.5594494232845308E-3},{"$f":"AVERAGE('C'!AA56,0,0,0,0)","v":0.16299137104506231}]
[null,"6510 Mailboxes",{"$f":"0","v":0},0,"6510 Mailboxes",{"$f":"AVERAGE(B!E39,B!K50,B!W56)","v":1.1845652659094573E-3},{"$f":"AVERAGE(B!F39,B!L50,B!X56)","v":9.1681089454295359E-2},"6510 Mailboxes",0,0]
[null,"6600 Landscaping - TK DO NOT USE",0,0,"6600 Landscaping - TK DO NOT USE",{"$f":"AVERAGE(B!E40,0,0)","v":3.5700182215264276E-2},{"$f":"AVERAGE(B!F40,0,0)","v":2.5217453963170535},"6600 Landscaping - TK DO NOT USE",0,0]
[null,"6720 Screen Lanai",{"$f":"AVERAGE(A!R54,0,0)","v":1.1558333333333334E-3},{"$f":"AVERAGE(A!S54,0,0)","v":0.14438892358942326},"6720 Screen Lanai",{"$f":"0","v":0},0,"6720 Screen Lanai",0,0]
[null,"7000 Structural Options DO NOT USE",0,0,"7000 Structural Options DO NOT USE",{"$f":"AVERAGE(B!K51,0,0)","v":1.4484467314655995E-2},{"$f":"AVERAGE(B!L51,0,0)","v":1.2591119946984757},"7000 Structural Options DO NOT USE",0,0]
[null,"7020 Tile Floor Options",0,0,"7020 Tile Floor Options",{"$f":"AVERAGE(B!E41,0,0)","v":4.7227560825697959E-4},{"$f":"AVERAGE(B!F41,0,0)","v":3.3360021350413667E-2},"7020 Tile Floor Options",0,0]
[null,"7025 Tile Wall Options",{"$f":"0","v":0},0,"7025 Tile Wall Options",{"$f":"AVERAGE(B!K52,0,0)","v":9.9104250047646271E-4},{"$f":"AVERAGE(B!L52,0,0)","v":8.614976805831677E-2},"7025 Tile Wall Options",0,0]
[null,"7040 Plumbing Options",{"$f":"AVERAGE(A!K69,A!R56,0)","v":1.3419201113290131E-2},{"$f":"AVERAGE(A!L69,A!S56,0)","v":1.5893790743481631},"7040 Plumbing Options",{"$f":"AVERAGE(B!E42,0,0)","v":1.2902569617580682E-3},{"$f":"AVERAGE(B!F42,0,0)","v":9.1139578329330131E-2},"7040 Plumbing Options",0,0]
[null,"7045 Electric Options",{"$f":"AVERAGE(A!R57,0,0)","v":2.5833333333333333E-3},{"$f":"AVERAGE(A!S57,0,0)","v":0.3227149698105351},"7045 Electric Options",0,0,"7045 Electric Options",0,0]
[null,"7050 Low Voltage Options",{"$f":"AVERAGE(A!K70,0,0)","v":4.2869728936938627E-4},{"$f":"AVERAGE(A!L70,0,0)","v":3.6916611369166116E-2},"7050 Low Voltage Options",0,0,"7050 Low Voltage Options",0,0]
[null,"7060 Interior Trim Options",{"$f":"0","v":0},0,"7060 Interior Trim Options",0,0,"7060 Interior Trim Options",{"$f":"AVERAGE('C'!S35,0,0,0,0)","v":6.6451764705882351E-3},{"$f":"AVERAGE('C'!T35,0,0,0,0)","v":0.44710290237467021}]
[null,"7065 Paint Options",{"$f":"AVERAGE(A!K71,0,0)","v":3.1077342744638731E-3},{"$f":"AVERAGE(A!L71,0,0)","v":0.26761778367617789},"7065 Paint Options",0,0,"7065 Paint Options",{"$f":"0","v":0},0]
[]
[null,"    Rough",null,null,"    Rough",null,null,"    Rough"]
[null,{"$f":"B24","v":5375.26},{"$f":"C24","v":2.40216651974345E-2},2.6287372358102332,16164,8.5377066232127416E-2,7.2008515119329681,10521.166666666666,9.459287169541887E-2,6.8170602569480785]
[null,"2011 Plumb. Rough",{"$f":"0","v":0},0,"2011 Plumb. Rough",{"$f":"AVERAGE(B!E44,0,0)","v":2.9702357554497959E-3},{"$f":"AVERAGE(B!F44,0,0)","v":0.20980784627702162},"2011 Plumb. Rough",{"$f":"AVERAGE('C'!Z58,0,0,0,0)","v":2.2583377264275271E-3},{"$f":"AVERAGE('C'!AA58,0,0,0,0)","v":0.14381591562799617}]
[null,"2101 Mono Slab Labor",0,0,"2101 Mono Slab Labor",{"$f":"AVERAGE(B!E45,B!W58,0)","v":1.5996916847063784E-2},{"$f":"AVERAGE(B!F45,B!X58,0)","v":1.2258282729684509},"2101 Mono Slab Labor",{"$f":"AVERAGE('C'!Z59,0,0,0,0)","v":2.8951889652800897E-3},{"$f":"AVERAGE('C'!AA59,0,0,0,0)","v":0.18437200383509109}]
[null,"2102 Mono Slab Prep Pack",0,0,"2102 Mono Slab Prep Pack",{"$f":"AVERAGE(B!W59,B!E46,0)","v":2.3586328304144636E-3},{"$f":"AVERAGE(B!X59,B!F46,0)","v":0.17954699832925702},"2102 Mono Slab Prep Pack",0,0]
[null,"2103 Mono Slab Concrete",{"$f":"AVERAGE(A!R59,0,0)","v":8.3333333333333339E-4},{"$f":"AVERAGE(A!S59,0,0)","v":0.10410160316468874},"2103 Mono Slab Concrete",{"$f":"AVERAGE(B!E47,B!W60,0)","v":2.6805466397635494E-2},{"$f":"AVERAGE(B!F47,B!X60,0)","v":2.0561221458140637},"2103 Mono Slab Concrete",{"$f":"AVERAGE('C'!S37,0,0,0,0)","v":2.0823529411764706E-2},{"$f":"AVERAGE('C'!T37,0,0,0,0)","v":1.4010554089709761}]
[null,"2104 Mono Conc. Pumping",0,0,"2104 Mono Conc. Pumping",{"$f":"AVERAGE(B!W61,0,B!E48)","v":3.6550135759351571E-3},{"$f":"AVERAGE(B!X61,0,B!F48)","v":0.27914723255011925},"2104 Mono Conc. Pumping",0,0]
[null,"2115 Stem Wall Concrete (PM)",0,0,"2115 Stem Wall Concrete (PM)",{"$f":"0","v":0},{"$f":"0","v":0},"2115 Stem Wall Concrete (PM)",{"$f":"AVERAGE('C'!AG52,0,0,0,0)","v":3.0000000000000001E-3},{"$f":"AVERAGE('C'!AH52,0,0,0,0)","v":0.25862068965517243}]
[null,"2117 SW-Slab Labor",{"$f":"AVERAGE(A!R60,0,0)","v":3.5501666666666667E-3},null,"2117 SW-Slab Labor",0,0,"2117 SW-Slab Labor",{"$f":"0","v":0},0]
[null,"2118 SW-Slab Concrete",0,0,"2118 SW-Slab Concrete",0,0,"2118 SW-Slab Concrete",{"$f":"AVERAGE('C'!Z60,0,0,0,0)","v":7.8289041182820936E-3},{"$f":"AVERAGE('C'!AA60,0,0,0,0)","v":0.49856184084372002}]
[null,"3101 Hurricane Tie Downs",{"$f":"AVERAGE(A!K73,0,0)","v":3.2657024188390512E-3},{"$f":"AVERAGE(A!L73,0,0)","v":0.2812209688122097},"3101 Hurricane Tie Downs",{"$f":"AVERAGE(B!E49,0,0)","v":4.1197545859472844E-3},{"$f":"AVERAGE(B!F49,0,0)","v":0.29100613824392851},"3101 Hurricane Tie Downs",{"$f":"AVERAGE('C'!Z61,'C'!AG53,0,0,0)","v":4.5386458269268681E-3},{"$f":"AVERAGE('C'!AA61,'C'!AH53,0,0,0)","v":0.34309022382385035}]
[null,"3110 Lumber-Material DO NOT USE",0,0,"3110 Lumber-Material DO NOT USE",{"$f":"AVERAGE(B!E50,0,0)","v":1.7546021180011966E-2},{"$f":"AVERAGE(B!F50,0,0)","v":1.2393941820122765},"3110 Lumber-Material DO NOT USE",{"$f":"0","v":0},0]
[null,"3141 Roof Trusess",0,0,"3141 Roof Trusess",{"$f":"AVERAGE(B!E51,0,0)","v":1.3274571668692539E-2},{"$f":"AVERAGE(B!F51,0,0)","v":0.93767280491059513},"3141 Roof Trusess",{"$f":"AVERAGE('C'!AG54,0,0,0,0)","v":5.5999999999999999E-3},{"$f":"AVERAGE('C'!AH54,0,0,0,0)","v":0.48275862068965514}]
[null,"3210 Framing Labor DO NOT USE",0,0,"3210 Framing Labor DO NOT USE",{"$f":"AVERAGE(B!E52,0,0)","v":2.0985094377290629E-2},{"$f":"AVERAGE(B!F52,0,0)","v":1.4823191886842808},"3210 Framing Labor DO NOT USE",0,0]
[null,"3300 Windows DO NOT USE",0,0,"3300 Windows DO NOT USE",{"$f":"AVERAGE(B!E53,0,0)","v":6.2601643156409053E-3},{"$f":"AVERAGE(B!F53,0,0)","v":0.44219775820656526},"3300 Windows DO NOT USE",0,0]
[null,"3301 House Wrap",{"$f":"AVERAGE(A!K74,A!R61,0)","v":1.2418537240668963E-3},{"$f":"AVERAGE(A!L74,A!S61,0)","v":0.14898282510060276},"3301 House Wrap",{"$f":"AVERAGE(B!E54,0,0)","v":2.1236533911126649E-3},{"$f":"AVERAGE(B!F54,0,0)","v":0.1500080064051241},"3301 House Wrap",{"$f":"AVERAGE('C'!Z61,'C'!AG55,0)","v":4.8977430448781138E-3},{"$f":"AVERAGE('C'!AA61,'C'!AH55,0)","v":0.34193198223515281}]
[null,"3610 HVAC Rough In DO NOT USE",0,0,"3610 HVAC Rough In DO NOT USE",{"$f":"AVERAGE(B!E55,0,0)","v":5.3367143733038689E-3},{"$f":"AVERAGE(B!F55,0,0)","v":0.37696824125967443},"3610 HVAC Rough In DO NOT USE",0,0]
[null,"3721 Plumb. Topout",{"$f":"AVERAGE(A!K75,0,0)","v":3.5547841230456271E-3},{"$f":"AVERAGE(A!L75,0,0)","v":0.30611479761114796},"3721 Plumb. Topout",{"$f":"AVERAGE(B!E56,B!W62,0)","v":8.2352473929410367E-3},{"$f":"AVERAGE(B!F56,B!X62,0)","v":0.65120815069102467},"3721 Plumb. Topout",{"$f":"AVERAGE('C'!Z63,0,0)","v":3.7638962107125452E-3},0]
[null,"3740 Gas Piping Rough In",{"$f":"AVERAGE(A!R62,0,0)","v":1.75E-3},{"$f":"AVERAGE(A!S62,0,0)","v":0.21861336664584632},"3740 Gas Piping Rough In",{"$f":"AVERAGE(B!E57,0,0)","v":2.1252402371564083E-3},{"$f":"AVERAGE(B!F57,0,0)","v":0.1501200960768615},"3740 Gas Piping Rough In",0,0]
[null,"3810 Elect. Rough In DO NOT USE",0,0,"3810 Elect. Rough In DO NOT USE",{"$f":"AVERAGE(B!E58,0,0)","v":1.12798306276097E-2},{"$f":"AVERAGE(B!F58,0,0)","v":0.7967707499332799},"3810 Elect. Rough In DO NOT USE",0,0]
[null,"4170 TK - Roof Shingles",0,0,"4170 TK - Roof Shingles",{"$f":"AVERAGE(B!E59,B!W63,0)","v":3.0357408220924715E-2},{"$f":"AVERAGE(B!F59,B!X63,0)","v":2.3336682984134645},"4170 TK - Roof Shingles",0,0]
[null,"4171 Roof Shingles",0,0,"4171 Roof Shingles",{"$f":"AVERAGE(B!W63,0,0)","v":1.4342617909027862E-2},{"$f":"AVERAGE(B!X63,0,0)","v":1.2024353120243532},"4171 Roof Shingles",{"$f":"AVERAGE('C'!AG56,0,0)","v":0.01},{"$f":"AVERAGE('C'!AH56,0,0)","v":0.86206896551724144}]
[null,"4300 Exterior Doors DO NOT USE",0,0,"4300 Exterior Doors DO NOT USE",{"$f":"AVERAGE(B!E60,0,0)","v":1.1859596164305968E-3},{"$f":"AVERAGE(B!F60,0,0)","v":8.3772351214304763E-2},"4300 Exterior Doors DO NOT USE",0,0]
[null,"4301 Exterior Doors Labor",0,0,"4301 Exterior Doors Labor",{"$f":"AVERAGE(B!E61,0,B!W64)","v":4.9251821509313303E-4},{"$f":"AVERAGE(B!F61,0,B!X64)","v":3.7425983404684171E-2},"4301 Exterior Doors Labor",0,0]
[null,"4350 Garage Doors DO NOT USE",0,0,"4350 Garage Doors DO NOT USE",{"$f":"AVERAGE(B!E62,0,0)","v":1.5868460437434512E-3},{"$f":"AVERAGE(B!F62,0,0)","v":0.11208967173738991},"4350 Garage Doors DO NOT USE",0,0]
[null,"4401 Insulation - Walls",{"$f":"AVERAGE(A!K76,0,0)","v":2.4786871434479192E-3},{"$f":"AVERAGE(A!L76,0,0)","v":0.21344835213448352},"4401 Insulation - Walls",{"$f":"AVERAGE(B!E63,B!W65,0)","v":5.0778966804539806E-3},{"$f":"AVERAGE(B!F63,B!X65,0)","v":0.4042186565081593},"4401 Insulation - Walls",0,0]
[null,"4402 Insulation - Ceiling",{"$f":"AVERAGE(A!K77,0,0)","v":1.3030445470167145E-4},{"$f":"AVERAGE(A!L77,0,0)","v":1.1220968812209688E-2},"4402 Insulation - Ceiling",{"$f":"AVERAGE(B!W66,B!E64,0)","v":4.5256761117416821E-3},{"$f":"AVERAGE(B!X66,B!F64,0)","v":0.34879593172254703},"4402 Insulation - Ceiling",0,0]
[null,"5700 HVAC Final DO NOT USE",0,0,"5700 HVAC Final DO NOT USE",{"$f":"AVERAGE(B!E65,0,0)","v":5.3367143733038689E-3},{"$f":"AVERAGE(B!F65,0,0)","v":0.37696824125967443},"5700 HVAC Final DO NOT USE",0,0]
[null,"5710 Plumb. Final DO NOT USE",0,0,"5710 Plumb. Final DO NOT USE",{"$f":"AVERAGE(B!E66,0,0)","v":3.9603143405997276E-3},{"$f":"AVERAGE(B!F66,0,0)","v":0.27974379503602881},"5710 Plumb. Final DO NOT USE",0,0]
[null,"5711 Plumb. Fixtures",0,0,"5711 Plumb. Fixtures",{"$f":"AVERAGE(B!K54,0,0)","v":9.300552696779112E-3},{"$f":"AVERAGE(B!L54,0,0)","v":0.80848243870112657},"5711 Plumb. Fixtures",0,0]
[null,"5712 Tankless Water Heater",0,0,"5712 Tankless Water Heater",{"$f":"AVERAGE(B!E67,0,0)","v":1.3295314013407186E-3},{"$f":"AVERAGE(B!F67,0,0)","v":9.3913797704830534E-2},"5712 Tankless Water Heater",0,0]
[null,"5720 Elect.&amp; Light Fixtures DO NOT USE",0,0,"5720 Elect.&amp; Light Fixtures DO NOT USE",{"$f":"AVERAGE(B!E68,0,0)","v":1.4337531825708691E-3},{"$f":"AVERAGE(B!F68,0,0)","v":0.10127568721643983},"5720 Elect.&amp; Light Fixtures DO NOT USE",0,0]
[null,"5730 Elect. Final DO NOT USE",0,0,"5730 Elect. Final DO NOT USE",{"$f":"AVERAGE(B!E69,0,0)","v":4.8342131261184425E-3},{"$f":"AVERAGE(B!F69,0,0)","v":0.34147317854283427},"5730 Elect. Final DO NOT USE",0,0]
[]
[null,"    Site",null,null,"    Site",null,null,"    Site"]
[null,{"$f":"B26","v":17656.810000000001},{"$f":"C26","v":3.7837325972861914E-2},5.2793896070748207,3101,1.5419153860879553E-2,1.3165255892343373,4166.6575000000003,3.4189294378602741E-2,2.3902177481662616]
[null,"1010 Permits - Building DO NOT USE",{"$f":"0","v":0},0,"1010 Permits - Building DO NOT USE",{"$f":"AVERAGE(B!K56,0,0)","v":5.3363826948732613E-4},{"$f":"AVERAGE(B!L56,0,0)","v":4.6388336646785953E-2},"1010 Permits - Building DO NOT USE",0,0]
[null,"1011 Impact Fees",{"$f":"0","v":0},0,"1011 Impact Fees",0,0,"1011 Impact Fees",{"$f":"AVERAGE('C'!Z65,0,0,0,0)","v":1.1291688632137637E-2},{"$f":"AVERAGE('C'!AA65,0,0,0,0)","v":0.7190795781399808}]
[null,"1110 Architect Fees DO NOT USE",{"$f":"0","v":0},0,"1110 Architect Fees DO NOT USE",{"$f":"AVERAGE(B!K57,0,0)","v":1.5246807699637887E-3},{"$f":"AVERAGE(B!L57,0,0)","v":0.13253810470510272},"1110 Architect Fees DO NOT USE",0,0]
[null,"1112 Engineering Fees",{"$f":"AVERAGE(A!E52,A!K79,A!R64,)","v":7.8141445494540641E-3},{"$f":"AVERAGE(A!F52,A!L79,A!S64,)","v":1.1323131292655373},"1112 Engineering Fees",{"$f":"AVERAGE(B!W68,B!K58,0)","v":3.3472498590957239E-3},{"$f":"AVERAGE(B!X68,B!L58,0)","v":0.28816446828919934},"1112 Engineering Fees",{"$f":"AVERAGE('C'!E58,'C'!S39,'C'!L56,'C'!Z66,'C'!AG58)","v":6.3375466027521367E-3},{"$f":"AVERAGE('C'!F58,'C'!T39,'C'!M56,'C'!AA66,'C'!AH58)","v":0.45183158056340522}]
[null,"1121 Plot Plans",{"$f":"AVERAGE(A!K80,0,0)","v":2.8896611775947246E-4},{"$f":"AVERAGE(A!L80,0,0)","v":2.4883875248838751E-2},"1121 Plot Plans",0,0,"1121 Plot Plans",{"$f":"AVERAGE('C'!Z67,0,0,0,0)","v":4.2908416802123016E-4},{"$f":"AVERAGE('C'!AA67,0,0,0,0)","v":2.7325023969319275E-2}]
[null,"1122 Survey-Boundary",{"$f":"AVERAGE(A!K81,0,0)","v":3.6602374916199838E-4},{"$f":"AVERAGE(A!L81,0,0)","v":3.1519575315195753E-2},"1122 Survey-Boundary",0,0,"1122 Survey-Boundary",{"$f":"0","v":0},0]
[null,"1123 Survey-Stake Out",0,0,"1123 Survey-Stake Out",{"$f":"AVERAGE(B!E71,0,0)","v":4.2504804743128164E-4},{"$f":"AVERAGE(B!F71,0,0)","v":3.0024019215372299E-2},"1123 Survey-Stake Out",{"$f":"AVERAGE('C'!Z68,0,0,0,0)","v":6.0222339371400718E-4},{"$f":"AVERAGE('C'!AA68,0,0,0,0)","v":3.8350910834132314E-2}]
[null,"1124 Survey-Foundation",{"$f":"AVERAGE(A!K82,0,0)","v":4.6234578841515593E-4},{"$f":"AVERAGE(A!L82,0,0)","v":3.9814200398142006E-2},"1124 Survey-Foundation",{"$f":"AVERAGE(B!E72,0,0)","v":4.3449355959642122E-4},{"$f":"AVERAGE(B!F72,0,0)","v":3.0691219642380571E-2},"1124 Survey-Foundation",0,0]
[null,"1125 Survey - Grade Stakes",0,0,"1125 Survey - Grade Stakes",{"$f":"AVERAGE(B!E73,0,0)","v":2.3613780412848979E-4},{"$f":"AVERAGE(B!F73,0,0)","v":1.6680010675206833E-2},"1125 Survey - Grade Stakes",0,0]
[null,"1126 Survey-Final",{"$f":"AVERAGE(A!E53,A!K83,0)","v":1.2914777318483997E-3},{"$f":"AVERAGE(A!F53,A!L83,0)","v":0.17709346428198683},"1126 Survey-Final",{"$f":"AVERAGE(B!E74,0,0)","v":4.5338458392670038E-4},{"$f":"AVERAGE(B!F74,0,0)","v":3.2025620496397116E-2},"1126 Survey-Final",0,0]
[null,"1211 Silt Fence-Erosion Contrl",{"$f":"AVERAGE(A!K84,0,0)","v":3.8528815701262996E-4},{"$f":"AVERAGE(A!L84,0,0)","v":3.3178500331785002E-2},"1211 Silt Fence-Erosion Contrl",{"$f":"AVERAGE(B!E75,B!W69,0)","v":7.605275653708261E-4},{"$f":"AVERAGE(B!F75,B!X69,0)","v":5.8897528982089775E-2},"1211 Silt Fence-Erosion Contrl",0,0]
[null,"1212 Lot Scrape",0,0,"1212 Lot Scrape",{"$f":"AVERAGE(B!E76,0,0)","v":5.6673072990837548E-4},{"$f":"AVERAGE(B!F76,0,0)","v":4.0032025620496396E-2},"1212 Lot Scrape",{"$f":"0","v":0},0]
[null,"1221 Soil/Compaction Tests",0,0,"1221 Soil/Compaction Tests",{"$f":"AVERAGE(B!W70,0,0)","v":1.9970733797380566E-4},{"$f":"AVERAGE(B!X70,0,0)","v":1.6742770167427701E-2},"1221 Soil/Compaction Tests",{"$f":"AVERAGE('C'!AG59,'C'!L57,'C'!E59,0,0)","v":1.9218839317042299E-3},{"$f":"AVERAGE('C'!AH59,'C'!M57,'C'!F59,0,0)","v":0.1301955078410813}]
[null,"1400 Temp. Electric Service DO NOT USE",0,0,"1400 Temp. Electric Service DO NOT USE",{"$f":"AVERAGE(B!E77,0,0)","v":9.7717601553235119E-4},{"$f":"AVERAGE(B!F77,0,0)","v":6.9024552975713901E-2},"1400 Temp. Electric Service DO NOT USE",{"$f":"0","v":0},0]
[null,"1430 Utility Meter/Conn Fee",0,0,"1430 Utility Meter/Conn Fee",{"$f":"AVERAGE(B!E78,0,0)","v":2.9281087711932732E-4},{"$f":"AVERAGE(B!F78,0,0)","v":2.0683213237256474E-2},"1430 Utility Meter/Conn Fee",{"$f":"0","v":0},0]
[null,"1491 Portable Toilets",{"$f":"AVERAGE(A!E54,0,0)","v":2.4585818422796554E-3},{"$f":"AVERAGE(A!F54,0,0)","v":0.36447588171726103},"1491 Portable Toilets",{"$f":"AVERAGE(B!E79,B!W71,0)","v":1.0010405606549605E-3},{"$f":"AVERAGE(B!F79,B!X71,0)","v":7.8306998719218909E-2},"1491 Portable Toilets",{"$f":"AVERAGE('C'!Z69,'C'!L58,'C'!E60,0)","v":3.7983506771166915E-3},{"$f":"AVERAGE('C'!AA69,'C'!M58,'C'!F60,0)","v":0.23956691044408868}]
[null,"2001 Grading-Build Pad",{"$f":"AVERAGE(A!K86,0,0)","v":3.5960227987845455E-4},{"$f":"AVERAGE(A!L86,0,0)","v":3.0966600309666002E-2},"2001 Grading-Build Pad",{"$f":"AVERAGE(B!E80,0,0)","v":2.8336536495418774E-4},{"$f":"AVERAGE(B!F80,0,0)","v":2.0016012810248198E-2},"2001 Grading-Build Pad",{"$f":"AVERAGE('C'!AG61,0,0,0,0)","v":1.6000000000000001E-3},{"$f":"AVERAGE('C'!AH61,0,0,0,0)","v":0.13793103448275862}]
[null,"2002 Grading-Backfill",{"$f":"AVERAGE(A!K87,0,0)","v":3.3391640274427924E-4},{"$f":"AVERAGE(A!L87,0,0)","v":2.8754700287547005E-2},"2002 Grading-Backfill",{"$f":"AVERAGE(B!E81,0,0)","v":3.2681472091382982E-3},{"$f":"AVERAGE(B!F81,0,0)","v":0.23085134774486257},"2002 Grading-Backfill",{"$f":"AVERAGE('C'!Z70,0,0,0,0)","v":3.7638962107125452E-4},{"$f":"AVERAGE('C'!AA70,0,0,0,0)","v":2.3969319271332695E-2}]
[null,"2300 Termite/Pest Control DO NOT USE",0,1,"2300 Termite/Pest Control DO NOT USE",{"$f":"AVERAGE(B!E82,0,0)","v":7.74834253930731E-4},{"$f":"AVERAGE(B!F82,0,0)","v":5.4731785428342679E-2},"2300 Termite/Pest Control DO NOT USE",{"$f":"0","v":0},0]
[null,"6101 Dumpster",{"$f":"AVERAGE(A!R65,0,0)","v":5.807466666666667E-3},{"$f":"AVERAGE(A!S65,0,0)","v":0.72547990839058929},"6101 Dumpster",{"$f":"AVERAGE(B!E83,B!K59,B!W72)","v":5.9874473825816191E-3},{"$f":"AVERAGE(B!F83,B!L59,B!X72)","v":0.47435008092230174},"6101 Dumpster",{"$f":"AVERAGE('C'!Z71,'C'!AG62,0,0,0)","v":1.8440021086852131E-3},{"$f":"AVERAGE('C'!AA71,'C'!AH62,0,0,0)","v":0.13454888088074851}]
[null,"6102-Dock Peir",{"$f":"AVERAGE(A!E55,0,0)","v":1.5523525513585157E-2},{"$f":"AVERAGE(A!F55,0,0)","v":2.3013066116514396},"6102-Dock Peir",{"$f":"0","v":0},0,"6102-Dock Peir",0,0]
[]
[null,"    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT","    1000 - 1999 Preparation Preliminaries","% Cost","Avg SQ FT"]
[null,{"$f":"B30","v":46107.46333333334},{"$f":"C30","v":0.12678957394254795},14.422302832592132,31118.5,0.15473103496284438,13.21131942876128,14082.443749999999,0.11992548631897909,8.5416060201461281]
[null,"1000- Administrative",2.4833333333333332E-2,3.1022277743077242,"1000- Administrative",0,0,"1000- Administrative",5.4000988109693272E-3,0.34156901466498057]
[null,"1001- Mainsail",0,0,"1001- Mainsail",5.3408326166078691E-3,0.37725914064585003,"1001- Mainsail",0,0]
[null,"1002- LIP ADJ",5.1882092826577792E-3,0.45485788808550787,"1002- LIP ADJ",6.7951014516014218E-4,4.7998398718975183E-2,"1002- LIP ADJ",3.2031574599154984E-3,0.21472280797653714]
[null,"1003-Contingency",2.3194168323392977E-2,3.4384517143137834,"1003-Contingency",0,0,"1003-Contingency",0,0]
[null,"1004-Direct Cost of Lot",6.4214692835438318E-4,5.5297500552975005E-2,"1004-Direct Cost of Lot",3.7782048660558367E-3,0.26688017080330934,"1004-Direct Cost of Lot",0,0]
[null,"1005-Misc.Rental Equip Charges",0,0,"1005-Misc.Rental Equip Charges",5.7806534450654298E-4,4.0832666132906321E-2,"1005-Misc.Rental Equip Charges",0]
[null,"1009- Insurance",0,0,"1009- Insurance",0,0,"1009- Insurance",1.2000000000000001E-3,0.10344827586206898]
[null,"1010 - Building permits",8.487527830320165E-3,0.94693350740714965,"1010 - Building permits",6.6668870163463581E-2,5.7040057977855847,"1010 - Building permits",4.8552594130102412E-2,3.1440831390005202]
[null,"1030 - Warranty fees",7.6153853858275623E-3,0.80030897452529459,"1030 - Warranty fees",1.0784196250585504E-3,9.0410958904109592E-2,"1030 - Warranty fees",2.0201177272146267E-3,0.12704729155079844]
[null,"1110 - Blueprints",4.0521472835023586E-3,0.49685912686664796,"1110 - Blueprints",9.858280410888771E-4,8.2648401826484016E-2,"1110 - Blueprints",4.0689465238423631E-3,0.32669355638575726]
[null,"1120 - Surveys",1.5431243401940315E-3,0.16037311340885294,"1120 - Surveys",3.1167857848950031E-3,0.26742891206792735,"1120 - Surveys",7.4437678634084598E-3,0.57073584326836957]
[null,"1210 - Lot clearing",0,0,"1210 - Lot clearing",1.5176329351391774E-2,1.291187426430761,"1210 - Lot clearing",1.6470095698826001E-2,1.0919918620584683]
[null,"1220 - Fill dirt and material",3.5266709305222725E-3,0.30369387303693873,"1220 - Fill dirt and material",1.1748027091581162E-2,0.91291380553992474,"1220 - Fill dirt and material",2.6744467874280143E-3,0.2034259595992991]
[null,"1300 - Demolition",1.3934588345290115E-2,1.1999557619995576,"1300 - Demolition",0,0,"1300 - Demolition",0,0]
[null,"1400 - Temporary electric",1.5609274341952981E-3,0.16118056138192055,"1400 - Temporary electric",3.1771621950378175E-4,2.6636225266362251E-2,"1400 - Temporary electric",3.7638962107125452E-4,2.3969319271332695E-2]
[null,"1420 - Individual wells",0,0,"1420 - Individual wells",0,0,"1420 - Individual wells",4.2000000000000006E-3,0.36206896551724138]
[null,"1430 - Water service",0,0,"1430 - Water service",1.4480724512223892E-3,0.10708004455314633,"1430 - Water service",2.8113401589967262E-2,1.7722607493317617]
[null,"1440 - Septic system",0,0,"1440 - Septic system",0,0,"1440 - Septic system",1.3000000000000001E-2,1.1206896551724139]
[null,"1460 - Gas service",1.0934393638170974E-3,0.16209843796050694,"1460 - Gas service",0,0,"1460 - Gas service",0,0]
[null,"1470 - Electric service",8.9900569969613646E-4,7.7416500774165009E-2,"1470 - Electric service",7.3739211591728642E-4,5.6879884425043846E-2,"1470 - Electric service",1.7691900706061675E-3,0.11126607096870531]
[null,"1490 - Other utility connections",0,0,"1490 - Other utility connections",9.7780761004103208E-3,0.82400271128177671,"1490 - Other utility connections",0,0]
[null,"1491 -  Dumpsters/Port a Lets",5.7793223551894492E-4,4.9767750497677503E-2,"1491 -  Dumpsters/Port a Lets",0,0,"1491 -  Dumpsters/Port a Lets",0,0]
[]
[null,"    2000 - 2999 Excavation and Foundation + Site",null,null,"    2000 - 2999 Excavation and Foundation + Site",null,null,"    2000 - 2999 Excavation and Foundation + Site"]
[null,{"$f":"B32","v":45096.93},9.9544087474672152E-2,13.522538271264485,{"$f":"E32","v":3301},{"$f":"F32","v":1.6399401431835121E-2},1.4004739538412165,14129.150833333333,0.11277415099948809,7.6330868768928628]
[null,"2000 - Excavation and backfill",1.1646785950960902E-2,1.7265939679732787,"2000 - Excavation and backfill",0,0,"2000 - Excavation and backfill",0,0]
[null,"2010 - Plumbing—ground",1.7196819085487078E-2,2.5493663424697908,"2010 - Plumbing—ground",0,0,"2010 - Plumbing—ground",1.3465705434954223E-2,0.84687121656412534]
[null,"2100 - Footings and foundation",1.9040424121935056E-2,2.7254888587353214,"2100 - Footings and foundation",0,0,"2100 - Footings and foundation",8.3880412805495908E-2,5.5621498343529794]
[null,"2105 - Rebar and reinforcing steel",0,0,"2105 - Rebar and reinforcing steel",0,0,"2105 - Rebar and reinforcing steel",9.786130147852617E-4,6.2320230105465002E-2]
[null,"2110 - Concrete block",0,0,"2110 - Concrete block",0,0,"2110 - Concrete block",1.7970792564681586E-2,1.1302004934573975]
[null,"2113 SW-Footer Concrete",1.2438514431610074E-2,1.0711236452112365,"2113 SW-Footer Concrete",0,0,"2113 SW-Footer Concrete",0,0]
[null,"2120 - Rough grading",0,1,"2120 - Rough grading",0,0,"2120 - Rough grading",1.3316484402412013E-3,8.3748655567842695E-2]
[null,"2300 - Termite protection",1.3842179118171364E-3,0.17057584980003845,"2300 - Termite protection",6.5349838063704583E-4,5.596557640458618E-2,"2300 - Termite protection",1.4094571333532154E-3,0.10056811657770837]
[null,"1010 Permits - Building DO NOT USE",0,0,"1010 Permits - Building DO NOT USE",5.3363826948732613E-4,4.6388336646785953E-2,"1010 Permits - Building DO NOT USE",0,0]
[null,"1011 Impact Fees",0,0,"1011 Impact Fees",0,0,"1011 Impact Fees",1.1291688632137637E-2,0.7190795781399808]
[null,"1110 Architect Fees DO NOT USE",0,0,"1110 Architect Fees DO NOT USE",1.5246807699637887E-3,0.13253810470510272,"1110 Architect Fees DO NOT USE",0,0]
[null,"1112 Engineering Fees",7.8141445494540641E-3,1.1323131292655373,"1112 Engineering Fees",3.3472498590957239E-3,0.28816446828919934,"1112 Engineering Fees",6.3375466027521367E-3,0.45183158056340522]
[null,"1121 Plot Plans",2.8896611775947246E-4,2.4883875248838751E-2,"1121 Plot Plans",0,0,"1121 Plot Plans",4.2908416802123016E-4,2.7325023969319275E-2]
[null,"1122 Survey-Boundary",3.6602374916199838E-4,3.1519575315195753E-2,"1122 Survey-Boundary",0,0,"1122 Survey-Boundary",0,0]
[null,"1123 Survey-Stake Out",0,0,"1123 Survey-Stake Out",4.2504804743128164E-4,3.0024019215372299E-2,"1123 Survey-Stake Out",6.0222339371400718E-4,3.8350910834132314E-2]
[null,"1124 Survey-Foundation",4.6234578841515593E-4,3.9814200398142006E-2,"1124 Survey-Foundation",4.3449355959642122E-4,3.0691219642380571E-2,"1124 Survey-Foundation",0,0]
[null,"1125 Survey - Grade Stakes",0,0,"1125 Survey - Grade Stakes",2.3613780412848979E-4,1.6680010675206833E-2,"1125 Survey - Grade Stakes",0,0]
[null,"1126 Survey-Final",1.2914777318483997E-3,0.17709346428198683,"1126 Survey-Final",4.5338458392670038E-4,3.2025620496397116E-2,"1126 Survey-Final",0,0]
[null,"1211 Silt Fence-Erosion Contrl",3.8528815701262996E-4,3.3178500331785002E-2,"1211 Silt Fence-Erosion Contrl",7.605275653708261E-4,5.8897528982089775E-2,"1211 Silt Fence-Erosion Contrl",0,0]
[null,"1212 Lot Scrape",0,0,"1212 Lot Scrape",5.6673072990837548E-4,4.0032025620496396E-2,"1212 Lot Scrape",0,0]
[null,"1221 Soil/Compaction Tests",0,0,"1221 Soil/Compaction Tests",1.9970733797380566E-4,1.6742770167427701E-2,"1221 Soil/Compaction Tests",1.9218839317042299E-3,0.1301955078410813]
[null,"1400 Temp. Electric Service DO NOT USE",0,0,"1400 Temp. Electric Service DO NOT USE",9.7717601553235119E-4,6.9024552975713901E-2,"1400 Temp. Electric Service DO NOT USE",0,0]
[null,"1430 Utility Meter/Conn Fee",0,0,"1430 Utility Meter/Conn Fee",2.9281087711932732E-4,2.0683213237256474E-2,"1430 Utility Meter/Conn Fee",0,0]
[null,"1491 Portable Toilets",2.4585818422796554E-3,0.36447588171726103,"1491 Portable Toilets",1.0010405606549605E-3,7.8306998719218909E-2,"1491 Portable Toilets",3.7983506771166915E-3,0.23956691044408868]
[null,"2001 Grading-Build Pad",3.5960227987845455E-4,3.0966600309666002E-2,"2001 Grading-Build Pad",2.8336536495418774E-4,2.0016012810248198E-2,"2001 Grading-Build Pad",1.6000000000000001E-3,0.13793103448275862]
[null,"2002 Grading-Backfill",3.3391640274427924E-4,2.8754700287547005E-2,"2002 Grading-Backfill",3.2681472091382982E-3,0.23085134774486257,"2002 Grading-Backfill",3.7638962107125452E-4,2.3969319271332695E-2]
[null,"2300 Termite/Pest Control DO NOT USE",0,1,"2300 Termite/Pest Control DO NOT USE",7.74834253930731E-4,5.4731785428342679E-2,"2300 Termite/Pest Control DO NOT USE",0,0]
[null,"6101 Dumpster",5.807466666666667E-3,0.72547990839058929,"6101 Dumpster",5.9874473825816191E-3,0.47435008092230174,"6101 Dumpster",1.8440021086852131E-3,0.13454888088074851]
[null,"6102-Dock Peir",1.5523525513585157E-2,2.3013066116514396,"6102-Dock Peir",0,0,"6102-Dock Peir",0,0]
[]
[null,"    3000 - 3999 Rough Structure + Rough",null,null,"    3000 - 3999 Rough Structure + Rough",null,null,"    3000 - 3999 Rough Structure + Rough"]
[null,{"$f":"B34","v":94588.763333333336},{"$f":"C34","v":0.25613932315811111},30.158437227801176,56019.83,0.28355287243111454,24.121593232401711,41839.787916666661,0.3622845405539864,25.333884631561727]
[null,"3110 - Lumber—1st package",2.1867838456381541E-2,1.8831154611811547,"3110 - Lumber—1st package",2.3601776305995217E-2,1.9786910197869103,"3110 - Lumber—1st package",5.0147463032154539E-2,3.4682463435741004]
[null,"3120 - Lumber—2nd package",0,0,"3120 - Lumber—2nd package",9.0776062715366198E-3,0.76103500761035014,"3120 - Lumber—2nd package",0,0]
[null,"3140 - Trusses",1.9091323178559688E-2,2.2101992113732511,"3140 - Trusses",1.8902987444272296E-2,1.6116315803807293,"3140 - Trusses",2.2726224929193378E-2,1.4367195374617443]
[null,"3210 - Framing labor—draw #1",7.4051511745687568E-2,8.8414283718078472,"3210 - Framing labor—draw #1",1.9970733797380565E-2,1.6742770167427701,"3210 - Framing labor—draw #1",7.6596988206633881E-2,5.2411033510228098]
[null,"3300 - Windows",1.9633993193074049E-2,2.3472127477796421,"3300 - Windows",1.2782944081278952E-2,1.0916216793606701,"3300 - Windows",2.2780949926203314E-2,1.5731239325643698]
[null,"3400 - Exterior siding",3.3337938489391712E-2,4.2817857676717486,"3400 - Exterior siding",2.1193062702496667E-2,1.8422796554009278,"3400 - Exterior siding",3.5623095325260541E-2,2.4859150413573801]
[null,"3410 - Exterior trim labor",1.436875E-3,0.17949718925671454,"3410 - Exterior trim labor",0,0,"3410 - Exterior trim labor",1.2000000000000001E-3,0.10344827586206898]
[null,"3500 - Flatwork material",0,0,"3500 - Flatwork material",0,0,"3500 - Flatwork material",7.6E-3,0.65517241379310343]
[null,"3550 - Flatwork labor",0,0,"3550 - Flatwork labor",5.3363826948732611E-3,0.46388336646785949,"3550 - Flatwork labor",0,0]
[null,"3610 - HVAC—rough",1.9576489835322227E-2,2.4791692494196576,"3610 - HVAC—rough",5.34671009393507E-3,0.44824961948249614,"3610 - HVAC—rough",1.4404839647077746E-2,0.90980583315477292]
[null,"3720 - Plumbing—rough",4.7407395991462039E-3,0.40824153948241543,"3720 - Plumbing—rough",5.6281158883527043E-3,0.47184170471841708,"3720 - Plumbing—rough",9.958834606224664E-3,0.62632072518664561]
[null,"3810 - Electrical—rough",3.7011481796446956E-2,4.7279740434417841,"3810 - Electrical—rough",1.1297988765554478E-2,0.94718417047184167,"3810 - Electrical—rough",1.8156219998100166E-2,1.1462936518256617]
[null,"3910 - Gutters and downspouts",1.3694666666666667E-3,0.17107641057672288,"3910 - Gutters and downspouts",0,0,"3910 - Gutters and downspouts",3.6144743377975463E-3,0.22731777939843018]
[null,"2011 Plumb. Rough",0,0,"2011 Plumb. Rough",2.9702357554497959E-3,0.20980784627702162,"2011 Plumb. Rough",2.2583377264275271E-3,0.14381591562799617]
[null,"2101 Mono Slab Labor",0,0,"2101 Mono Slab Labor",1.5996916847063784E-2,1.2258282729684509,"2101 Mono Slab Labor",2.8951889652800897E-3,0.18437200383509109]
[null,"2102 Mono Slab Prep Pack",0,0,"2102 Mono Slab Prep Pack",2.3586328304144636E-3,0.17954699832925702,"2102 Mono Slab Prep Pack",0,0]
[null,"2103 Mono Slab Concrete",8.3333333333333339E-4,0.10410160316468874,"2103 Mono Slab Concrete",2.6805466397635494E-2,2.0561221458140637,"2103 Mono Slab Concrete",2.0823529411764706E-2,1.4010554089709761]
[null,"2104 Mono Conc. Pumping",0,0,"2104 Mono Conc. Pumping",3.6550135759351571E-3,0.27914723255011925,"2104 Mono Conc. Pumping",0,0]
[null,"2115 Stem Wall Concrete (PM)",0,0,"2115 Stem Wall Concrete (PM)",0,0,"2115 Stem Wall Concrete (PM)",3.0000000000000001E-3,0.25862068965517243]
[null,"2117 SW-Slab Labor",3.5501666666666667E-3,null,"2117 SW-Slab Labor",0,0,"2117 SW-Slab Labor",0,0]
[null,"2118 SW-Slab Concrete",0,0,"2118 SW-Slab Concrete",0,0,"2118 SW-Slab Concrete",7.8289041182820936E-3,0.49856184084372002]
[null,"3101 Hurricane Tie Downs",3.2657024188390512E-3,0.2812209688122097,"3101 Hurricane Tie Downs",4.1197545859472844E-3,0.29100613824392851,"3101 Hurricane Tie Downs",4.5386458269268681E-3,0.34309022382385035]
[null,"3110 Lumber-Material DO NOT USE",0,0,"3110 Lumber-Material DO NOT USE",1.7546021180011966E-2,1.2393941820122765,"3110 Lumber-Material DO NOT USE",0,0]
[null,"3141 Roof Trusess",0,0,"3141 Roof Trusess",1.3274571668692539E-2,0.93767280491059513,"3141 Roof Trusess",5.5999999999999999E-3,0.48275862068965514]
[null,"3210 Framing Labor DO NOT USE",0,0,"3210 Framing Labor DO NOT USE",2.0985094377290629E-2,1.4823191886842808,"3210 Framing Labor DO NOT USE",0,0]
[null,"3300 Windows DO NOT USE",0,0,"3300 Windows DO NOT USE",6.2601643156409053E-3,0.44219775820656526,"3300 Windows DO NOT USE",0,0]
[null,"3301 House Wrap",1.2418537240668963E-3,0.14898282510060276,"3301 House Wrap",2.1236533911126649E-3,0.1500080064051241,"3301 House Wrap",4.8977430448781138E-3,0.34193198223515281]
[null,"3610 HVAC Rough In DO NOT USE",0,0,"3610 HVAC Rough In DO NOT USE",5.3367143733038689E-3,0.37696824125967443,"3610 HVAC Rough In DO NOT USE",0,0]
[null,"3721 Plumb. Topout",3.5547841230456271E-3,0.30611479761114796,"3721 Plumb. Topout",8.2352473929410367E-3,0.65120815069102467,"3721 Plumb. Topout",3.7638962107125452E-3,0]
[null,"3740 Gas Piping Rough In",1.75E-3,0.21861336664584632,"3740 Gas Piping Rough In",2.1252402371564083E-3,0.1501200960768615,"3740 Gas Piping Rough In",0,0]
[null,"3810 Elect. Rough In DO NOT USE",0,0,"3810 Elect. Rough In DO NOT USE",1.12798306276097E-2,0.7967707499332799,"3810 Elect. Rough In DO NOT USE",0,0]
[null,"4170 TK - Roof Shingles",0,0,"4170 TK - Roof Shingles",3.0357408220924715E-2,2.3336682984134645,"4170 TK - Roof Shingles",0,0]
[null,"4171 Roof Shingles",0,0,"4171 Roof Shingles",1.4342617909027862E-2,1.2024353120243532,"4171 Roof Shingles",0.01,0.86206896551724144]
[null,"4300 Exterior Doors DO NOT USE",0,0,"4300 Exterior Doors DO NOT USE",1.1859596164305968E-3,8.3772351214304763E-2,"4300 Exterior Doors DO NOT USE",0,0]
[null,"4301 Exterior Doors Labor",0,0,"4301 Exterior Doors Labor",4.9251821509313303E-4,3.7425983404684171E-2,"4301 Exterior Doors Labor",0,0]
[null,"4350 Garage Doors DO NOT USE",0,0,"4350 Garage Doors DO NOT USE",1.5868460437434512E-3,0.11208967173738991,"4350 Garage Doors DO NOT USE",0,0]
[null,"4401 Insulation - Walls",2.4786871434479192E-3,0.21344835213448352,"4401 Insulation - Walls",5.0778966804539806E-3,0.4042186565081593,"4401 Insulation - Walls",0,0]
[null,"4402 Insulation - Ceiling",1.3030445470167145E-4,1.1220968812209688E-2,"4402 Insulation - Ceiling",4.5256761117416821E-3,0.34879593172254703,"4402 Insulation - Ceiling",0,0]
[null,"5700 HVAC Final DO NOT USE",0,0,"5700 HVAC Final DO NOT USE",5.3367143733038689E-3,0.37696824125967443,"5700 HVAC Final DO NOT USE",0,0]
[null,"5710 Plumb. Final DO NOT USE",0,0,"5710 Plumb. Final DO NOT USE",3.9603143405997276E-3,0.27974379503602881,"5710 Plumb. Final DO NOT USE",0,0]
[null,"5711 Plumb. Fixtures",0,0,"5711 Plumb. Fixtures",9.300552696779112E-3,0.80848243870112657,"5711 Plumb. Fixtures",0,0]
[null,"5712 Tankless Water Heater",0,0,"5712 Tankless Water Heater",1.3295314013407186E-3,9.3913797704830534E-2,"5712 Tankless Water Heater",0,0]
[null,"5720 Elect.&amp; Light Fixtures DO NOT USE",0,0,"5720 Elect.&amp; Light Fixtures DO NOT USE",1.4337531825708691E-3,0.10127568721643983,"5720 Elect.&amp; Light Fixtures DO NOT USE",0,0]
[null,"5730 Elect. Final DO NOT USE",0,0,"5730 Elect. Final DO NOT USE",4.8342131261184425E-3,0.34147317854283427,"5730 Elect. Final DO NOT USE",0,0]
[]
[null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure",null,null,"    4000 - 4999 Full Enclosure"]
[null,{"$f":"B36","v":47531.5},{"$f":"C36","v":0.11220793545316017},14.527032097776731,21900.345000000001,0.10889544958443864,9.2977634974396235,7700.4575000000004,6.3402259239810854E-2,4.2657083207316431]
[null,"4100 - Roofing material",5.3346419082909803E-2,7.1877119893605892,"4100 - Roofing material",0,0,"4100 - Roofing material",4.8177871497120574E-3,0.30680728667305851]
[null,"4150 - Roofing labor",9.0392326087347426E-3,0.77839969033399692,"4150 - Roofing labor",4.9138509624547362E-2,4.2715334658714381,"4150 - Roofing labor",3.038432489562546E-2,1.9486854073917528]
[null,"4300 - Exterior doors",3.3029752589801543E-2,4.3013387758400627,"4300 - Exterior doors",6.7930795390740107E-3,0.58485341830296766,"4300 - Exterior doors",3.0111169685700361E-3,0.19175455417066156]
[null,"4350 - Garage door",3.0594960491163409E-3,0.38892373299622235,"4350 - Garage door",3.5991197668687187E-3,0.30845930202650157,"4350 - Garage door",8.9324846810935592E-3,0.60457401615380557]
[null,"4400 - Insulation",6.7564777998674616E-3,0.94039671761785104,"4400 - Insulation",2.8176253097007813E-3,0.24493174287607689,"4400 - Insulation",1.2417360983244771E-2,0.8500572703953575]
[null,"4500 - Fireplaces",2.5182239893969515E-3,0.37331761469692504,"4500 - Fireplaces",0,0,"4500 - Fireplaces",0,0]
[null,"4600 - Painting—exterior",4.4583333333333332E-3,0.55694357693108476,"4600 - Painting—exterior",4.9552125023823142E-3,0,"4600 - Painting—exterior",1.4118648728084118E-2,0.95134894401967895]
[]
[null,"    5000 - 5999 Finishing Trades +  Finish",null,null,"    5000 - 5999 Finishing Trades +  Finish",null,null,"    5000 - 5999 Finishing Trades +  Finish"]
[null,{"$f":"B38","v":135159.31},{"$f":"C38","v":0.3629294188852929},42.110393942435692,81338.824999999997,0.40261903536449495,34.408984699848773,40584.157500000001,0.35919399584323181,25.518376422404017]
[null,"5100 - Drywall",3.06606343716142E-2,3.4864639135129529,"5100 - Drywall",2.6711432085303747E-2,2.282127629958453,"5100 - Drywall",4.575544401887479E-2,3.1336342781647395]
[null,"5200 - Interior trim material",2.9242279373430768E-2,3.3705065812530397,"5200 - Interior trim material",1.1477487770419424E-2,0.98420850846216457,"5200 - Interior trim material",8.894923042067104E-3,0.66976083186488888]
[null,"5250 - Interior trim labor",1.1053470758188933E-2,1.2711722868027928,"5250 - Interior trim labor",6.6874518833668377E-3,0.57290957451637203,"5250 - Interior trim labor",4.5796649615774503E-3,0.31276498189587737]
[null,"5300 - Painting—interior",3.6245017947738559E-2,4.3175837162939992,"5300 - Painting—interior",5.3363826948732611E-3,0.46388336646785949,"5300 - Painting—interior",1.1765100012669503E-2,0.84000305098277273]
[null,"5400 - Cabinets and vanities",3.6293265842950721E-2,4.4324438284880472,"5400 - Cabinets and vanities",5.8096680137834375E-3,0.48706240487062402,"5400 - Cabinets and vanities",4.1358512580700571E-2,2.9283247452407224]
[null,"5450 - Countertops",2.9290919927025354E-2,3.5427220921846101,"5450 - Countertops",8.385744234800839E-3,0.72895957587806492,"5450 - Countertops",6.4026319116019231E-3,0.40624144999631262]
[null,"5510 - Ceramic tile",2.1418912364265658E-2,2.3717014299382786,"5510 - Ceramic tile",0,0,"5510 - Ceramic tile",1.8199310299968359E-2,1.2051936105434971]
[null,"5520 - Special flooring",1.8749999999999999E-2,2.3422860712054967,"5520 - Special flooring",0,0,"5520 - Special flooring",1.4961784313725491E-2,1.0066635883905013]
[null,"5540 - Carpet",4.4537937905203976E-3,0.49651555667161001,"5540 - Carpet",6.9161539988614055E-3,0.59279029022213747,"5540 - Carpet",2.7642053771472935E-3,0.17603068072866729]
[null,"5610 - Hardware",2.0702560111373973E-3,0.1782769298827693,"5610 - Hardware",0,0,"5610 - Hardware",9.0333509057101088E-4,5.7526366251198467E-2]
[null,"5620 - Shower doors and mirrors",2.8477670528538309E-3,0.25022769238038434,"5620 - Shower doors and mirrors",3.4305317324185253E-3,0.29821073558648109,"5620 - Shower doors and mirrors",2.2206140691278685E-3,0.15718087744239098]
[null,"5630 - Appliances",1.2834411315467371E-2,1.7228391506695055,"5630 - Appliances",1.369247715277571E-2,1.1743290636697319,"5630 - Appliances",6.6244573308540788E-3,0.4218600191754554]
[null,"5700 - HVAC—final",5.2668891063626508E-3,0.45355009953550102,"5700 - HVAC—final",1.7467922215147192E-2,1.5019275518880628,"5700 - HVAC—final",3.2424447490215003E-2,2.2925280604316356]
[null,"5710 - Plumbing—final",6.4501860941798403E-3,0.555447909754479,"5710 - Plumbing—final",1.5175436642255869E-2,1.3028979849971707,"5710 - Plumbing—final",3.4408373508690818E-2,2.5191409238929863]
[null,"5720 - Electrical fixtures",3.0193491712451758E-3,0.26000663570006638,"5720 - Electrical fixtures",4.5740423098913664E-3,0.39761431411530812,"5720 - Electrical fixtures",6.6113800104025972E-3,0.44054150210510024]
[null,"5730 - Electrical—final",3.7148456664072411E-3,0.31989825259898252,"5730 - Electrical—final",2.1075345093273124E-2,1.8045970750837441,"5730 - Electrical—final",3.0485199854542212E-2,2.2087987687003583]
[null,"5890 - Special finishes",1.3494383782964617E-2,1.1620482194204822,"5890 - Special finishes",0,0,"5890 - Special finishes",2.0398640888290866E-3,0.12852727140136361]
[null,"3401 Soffit and Facia",3.5335769638779519E-3,0.36961613863598025,"3401 Soffit and Facia",3.1951334001017692E-3,0.22569388844408858,"3401 Soffit and Facia",8.9972908033017548E-3,0.68266453167949748]
[null,"3820 Low Voltage-Rough In",9.3252576935623532E-4,8.0303030303030307E-2,"3820 Low Voltage-Rough In",1.3015915763562357E-3,9.1940218841740071E-2,"3820 Low Voltage-Rough In",0,0]
[null,"4210 Stucco",2.6639661177594722E-2,3.2157344426820162,"4210 Stucco",3.0738148584802227E-2,2.3150301062768022,"4210 Stucco",1.0082481047540524E-2,0.6340969635850946]
[null,"4220 Stone",6.9166666666666673E-3,0.8640433062669165,"4220 Stone",8.245358999539874E-3,0.66191216724207724,"4220 Stone",0,0]
[null,"5101 Drywall Material",0,0,"5101 Drywall Material",6.896111758695425E-3,0.48711902855617822,"5101 Drywall Material",3.7638962107125452E-3,0.23969319271332695]
[null,"5102 Drywall Hang &amp; Finish",0,0,"5102 Drywall Hang &amp; Finish",9.3283878142918601E-3,0.65892714171337075,"5102 Drywall Hang &amp; Finish",0,0]
[null,"5200 Interior Trim &amp; Doors DO NOT USE",0,0,"5200 Interior Trim &amp; Doors DO NOT USE",6.4127849012052323E-3,0.45297838270616492,"5200 Interior Trim &amp; Doors DO NOT USE",0,0]
[null,"5201 Door HW &amp; Lock Sets",0,0,"5201 Door HW &amp; Lock Sets",2.7035898931992782E-3,0.2232643079340875,"5201 Door HW &amp; Lock Sets",0,0]
[null,"5250 Trim Carpentry Labor DO NOT USE",0,0,"5250 Trim Carpentry Labor DO NOT USE",2.6462546881855075E-3,0.18692287163063784,"5250 Trim Carpentry Labor DO NOT USE",0,0]
[null,"5350 Painting - TK",0,0,"5350 Painting - TK",1.9036283858782328E-2,1.457294444383513,"5350 Painting - TK",3.5287580866369115E-3,0.22471907957814002]
[null,"5400 Cabinets DO NOT USE",0,0,"5400 Cabinets DO NOT USE",8.2686013493631985E-3,0.58406725380304236,"5400 Cabinets DO NOT USE",0,0]
[null,"5451 Countertops Kitchen",0,0,"5451 Countertops Kitchen",1.1622039616490236E-2,0.89283664374421912,"5451 Countertops Kitchen",0,0]
[null,"5452 Countertops Baths",0,0,"5452 Countertops Baths",2.3979493801542736E-2,2.0483398626148452,"5452 Countertops Baths",0,0]
[null,"5511 Tile-Baths",0,0,"5511 Tile-Baths",2.0071440276879394E-2,1.6602637129660094,"5511 Tile-Baths",4.9019607843137254E-3,0.32981530343007914]
[null,"5512 Tile-Floor",0,0,"5512 Tile-Floor",0,0,"5512 Tile-Floor",9.0333509057101084E-3,0.57526366251198469]
[null,"5540 Carpet DO NOT USE",0,0,"5540 Carpet DO NOT USE",3.5420670619273464E-3,0.25020016012810248,"5540 Carpet DO NOT USE",0,0]
[null,"5550 Wood Flooring",1.1418820410868126E-2,1.6927988996954515,"5550 Wood Flooring",1.0520297312750143E-2,0.91451292246520877,"5550 Wood Flooring",7.1999999999999998E-3,0.62068965517241381]
[null,"5621 Specialities",9.0692511597084153E-3,1.2084243570383697,"5621 Specialities",5.5400702815026357E-3,0.4380633273742281,"5621 Specialities",1.4E-3,0.12068965517241378]
[null,"5630 Appliances DO NOT USE",0,0,"5630 Appliances DO NOT USE",5.0001141017869547E-3,0.35319188684280761,"5630 Appliances DO NOT USE",0,0]
[null,"5740 Low Voltage-Finish",9.3252576935623532E-4,8.0303030303030307E-2,"5740 Low Voltage-Finish",1.3015915763562357E-3,9.1940218841740071E-2,"5740 Low Voltage-Finish",0,0]
[null,"6101 All Cleaning",1.6666666666666668E-3,0.20820320632937747,"6101 All Cleaning",1.1104899742311314E-3,7.8441419802508669E-2,"6101 All Cleaning",0,0]
[null,"6310 Drives &amp; Walks Concrete",0,0,"6310 Drives &amp; Walks Concrete",7.6763737084123681E-3,0.60166605125805361,"6310 Drives &amp; Walks Concrete",2.5999999999999999E-3,0.22413793103448273]
[null,"6350 Brick Pavers Drives &amp; Wal",1.094538970612788E-2,1.2332854894246725,"6350 Brick Pavers Drives &amp; Wal",0,0,"6350 Brick Pavers Drives &amp; Wal",2.5594494232845308E-3,0.16299137104506231]
[null,"6510 Mailboxes",0,0,"6510 Mailboxes",1.1845652659094573E-3,9.1681089454295359E-2,"6510 Mailboxes",0,0]
[null,"6600 Landscaping - TK DO NOT USE",0,0,"6600 Landscaping - TK DO NOT USE",3.5700182215264276E-2,2.5217453963170535,"6600 Landscaping - TK DO NOT USE",0,0]
[null,"6720 Screen Lanai",1.1558333333333334E-3,0.14438892358942326,"6720 Screen Lanai",0,0,"6720 Screen Lanai",0,0]
[null,"7000 Structural Options DO NOT USE",0,0,"7000 Structural Options DO NOT USE",1.4484467314655995E-2,1.2591119946984757,"7000 Structural Options DO NOT USE",0,0]
[null,"7020 Tile Floor Options",0,0,"7020 Tile Floor Options",4.7227560825697959E-4,3.3360021350413667E-2,"7020 Tile Floor Options",0,0]
[null,"7025 Tile Wall Options",0,0,"7025 Tile Wall Options",9.9104250047646271E-4,8.614976805831677E-2,"7025 Tile Wall Options",0,0]
[null,"7040 Plumbing Options",1.3419201113290131E-2,1.5893790743481631,"7040 Plumbing Options",1.2902569617580682E-3,9.1139578329330131E-2,"7040 Plumbing Options",0,0]
[null,"7045 Electric Options",2.5833333333333333E-3,0.3227149698105351,"7045 Electric Options",0,0,"7045 Electric Options",0,0]
[null,"7050 Low Voltage Options",4.2869728936938627E-4,3.6916611369166116E-2,"7050 Low Voltage Options",0,0,"7050 Low Voltage Options",0,0]
[null,"7060 Interior Trim Options",0,0,"7060 Interior Trim Options",0,0,"7060 Interior Trim Options",6.6451764705882351E-3,0.44710290237467021]
[null,"7065 Paint Options",3.1077342744638731E-3,0.26761778367617789,"7065 Paint Options",0,0,"7065 Paint Options",0,0]
[]
[null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection",null,null,"    6000 - 6999 Completion and Inspection"]
[null,{"$f":"B40","v":19031.366666666669},{"$f":"C40","v":4.9606494419549153E-2},5.9214309633436875,7435,3.6969174123069812E-2,3.1565197536140919,2401.5625,2.0222834063967694E-2,1.408582056209764]
[null,"6100 - Clean-up",5.1397697770236596E-3,0.54554065472892566,"6100 - Clean-up",1.3560872518712621E-3,0.11510389716495546,"6100 - Clean-up",2.4357537922056216E-3,0.15753813371429132]
[null,"6200 - Final grade",0,0,"6200 - Final grade",3.7782048660558364E-4,2.6688017080330931E-2,"6200 - Final grade",1E-3,8.620689655172413E-2]
[null,"6300 - Driveways",2.7117627567925778E-3,0.40200903821593476,"6300 - Driveways",0,0,"6300 - Driveways",6.9677841246113441E-3,0.43831193422940495]
[null,"6400 - Patios, walks",7.3926522979870016E-4,6.3660694536606943E-2,"6400 - Patios, walks",0,0,"6400 - Patios, walks",0,0]
[null,"6490 - Fences",2.9423172257197834E-3,0.25337314753373147,"6490 - Fences",0,0,"6490 - Fences",3.0000000000000001E-3,0.25862068965517243]
[null,"6600 - Landscaping",1.9323379430214428E-2,2.3145613571229924,"6600 - Landscaping",2.519099785826252E-2,2.1193356790306801,"6600 - Landscaping",8.120129347274083E-3,0.52285838931256023]
[null,"6700 - Pools",1.8749999999999999E-2,2.3422860712054967,"6700 - Pools",0,0,"6700 - Pools",0,0]

{"sheet":"Uniform budget Example","index":4,"n_rows":284,"n_cols":7,"rows_kept":284,"cut":false,"hidden":false,"merged":[[0,0,0,1],[246,0,246,1],[261,0,261,1],[272,0,272,1],[184,0,184,1],[139,0,139,1],[10,0,10,1],[233,0,233,1],[202,0,202,1],[165,0,165,1],[131,0,131,1],[112,0,112,1],[83,0,83,1],[47,0,47,1],[19,0,19,1],[9,0,9,1]]}
["Project Cost Summary"]
["Project Name:","Johns Residence","Construction Price:",{"$f":"G7+G6","v":164245.38},null,"Direct Construction:",{"$f":"G284","v":128605.62999999999}]
["Project Number:","TBD","Total Square Footage:",2372,null,"Indirect Construction:",{"$f":"G18","v":1745}]
["Owner:","Cory Johns","Conditioned Space:",1932,null,"Interest Expense:",9600]
["Designer:","SDI Drafting","Const. Sq. Ft:",{"$f":"D2/D3","v":69.243414839797637},null,"General Conditions:",2642.17]
["Address:","TBD",null,null,null,"Total Construction Cost:",{"$f":"SUM(G2:G5)","v":142592.80000000002}]
["Location:","Hernando County FL","Land Cost:",23000,null,"Builder Margin:",21652.58]
[null,null,"Contract Price:",198603.14]
[null,null,"Cost Pre Sq. Ft:",{"$f":"(D2+D7)/D3","v":78.93987352445194},null,"Const. Sq. Ft DC:",{"$f":"G2/D3","v":54.218225126475545}]
["Detailed Cost Estimate"]
["Division: (0) Indirect Construction Costs"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Builder Expense"]
[null,"GL Insurance","Wallace Insurance","Monthly",3,315,{"$f":"E14*F14","v":945}]
[null,"Builders All Risk","Wallace Insurance","Per",1,800,{"$f":"E15*F15","v":800}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G13:G15)","v":1745}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G16","v":1745}]
[]
["Division: (1) General Requirements"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Permits/Fees"]
[null,"Job Document Box","Builders First Source","Per",1,53,{"$f":"E23*F23","v":53}]
[null,"Building Permit","Hernando County","Per",1,1200,1200]
[null,"Notice of Commencement","Hernando County","Per",1,53,53]
[null,"Impact Fee","Hernando County","Per",1,5000,5000]
[null,"Design Coordinator Fee","Total Design Source","Per",1,250,250]
[null,"Architectural Design","SDI Drafting","H-SQ FT",1,500,500]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G22:G28)","v":7056}]
[null,"Utility Meters"]
[null,"3/4\" Water Meter","Hernando County","Per",1,1463,{"$f":"E31*F31","v":1463}]
[null,"Permanent Electric Meter","Withalochee Electric","Per",1,175,{"$f":"E32*F32","v":175}]
[null,"Temp Power Activation","Withalochee Electric","Per",1,285,{"$f":"E33*F33","v":285}]
[null,"Temporary Electric Service","Withalochee Electric","Monthly",4,85,{"$f":"E34*F34","v":340}]
[null,null,null,null,null,"Tota Costl:",{"$f":"SUM(G30:G34)","v":2263}]
[null,"OSHA/EPA Compliance"]
[null,"Portable Toilets","AWS Roll Off and Portable","Per Month",4,95.9,{"$f":"E37*F37","v":383.6}]
[null,"20 Yd. Roll Off Dumpster","AWS Roll Off and Portable","Per Tonnage",4,395,{"$f":"E38*F38","v":1580}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G36:G38)","v":1963.6}]
[null,"Sanitary Services"]
[null,"Cleaning Services","Millenium Cleaning","SQ FT",2372,0.16,{"$f":"E41*F41","v":379.52}]
[null,"General Sweep Out","Millenium Cleaning","Per",1,45,{"$f":"E42*F42","v":45}]
[null,"Pressure Wash","Millenium Cleaning","Per",1,150,{"$f":"E43*F43","v":150}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G40:G43)","v":574.52}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G29+G35+G39+G44","v":11857.12}]
[]
["Division: (2) SiteWork"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[]
[null,"Surveying"]
[null,"Draft Site Plan","Integrity Land Survey Group","Per",1,75,{"$f":"E52*F52","v":75}]
[null,"Rough Stake Out","Integrity Land Survey Group","Per",1,200,{"$f":"E53*F53","v":200}]
[null,"Lot Stake and House Pin","Integrity Land Survey Group","Per",1,225,{"$f":"E54*F54","v":225}]
[null,"Form Elevation","Integrity Land Survey Group","Per",1,175,{"$f":"E55*F55","v":175}]
[null,"Final Survey","Integrity Land Survey Group","Per",1,185,{"$f":"E56*F56","v":185}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G50:G56)","v":860}]
[null,"Excavation"]
[null,"Lot Bench","Independence Contracting Svs","Per Yd of Fill (Turnkey)",185,14,{"$f":"E59*F59","v":2590}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G58:G59)","v":2590}]
[null,"Geotechnical Services"]
[null,"Modified Proctor Test","Faulkner Engineering","Per",1,80,{"$f":"E62*F62","v":80}]
[null,"Compaction/Density Testing","Faulkner Engineering","Per",1,80,{"$f":"E63*F63","v":80}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G61:G63)","v":160}]
[null,"Grading"]
[null,"Rough Grading","Independence Contracting Svs","Up to 5 Loads",1,200,{"$f":"E66*F66","v":200}]
[null,"Final Grading","Independence Contracting Svs","Up to 5 Loads",1,300,{"$f":"E67*F67","v":300}]
[null,"Flatwork Grade","Independence Contracting Svs","Per",1,150,{"$f":"E68*F68","v":150}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G65:G68)","v":650}]
[null,"Termite Protection"]
[null,"Termiticide Soil Treatment","Home Team Pest Defense","SQ FT",2372,0.12,{"$f":"E71*F71","v":284.64}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G70:G71)","v":284.64}]
[null,"Landscape"]
[null,"Tree","Tampa Bay Landscape","Each",1,105,{"$f":"E74*F74","v":105}]
[null,"Plants","Tampa Bay Landscape","Each",6,38,{"$f":"E75*F75","v":228}]
[null,"Mulch","Tampa Bay Landscape","Per Bag",12,15,{"$f":"E76*F76","v":180}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G73:G76)","v":513}]
[null,"Sodding"]
[null,"St. Augustine Cut Sod","Tampa Bay Landscape","Per Pallet",8,185,{"$f":"E79*F79","v":1480}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G78:G79)","v":1480}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G80+G77+G72+G69+G64+G60+G57","v":6537.6399999999994}]
[]
["Division: (3) Concrete"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Slab Package"]
[null,"#5 Rebar 20'","Cast Crete","Per 20' bar",32,9.5,{"$f":"E87*F87","v":304}]
[null,"#5 Dowel 1x3","Cast Crete","Per 3' Bar",50,4.3,215]
[null,"6 Mil Poly 20'","Cast Crete","Per 20' Roll",2,72,144]
[null,"#2 Chairs","Cast Crete","Per Box",2,18,36]
[null,"Roll of Tape","Cast Crete","Per Roll",3,6.85,20.549999999999997]
[null,"Wire Ties","Cast Crete","1000 Ct",1,9.9499999999999993,9.9499999999999993]
[null,null,null,null,null,"Total Cost",{"$f":"SUM(G86:G92)","v":729.5}]
[null,"Concrete Labor"]
[null,"Layout","Thomas Concrete Construction","Per",1,500,{"$f":"E95*F95","v":500}]
[null,"Footings 10\" x  20\"","Thomas Concrete Construction","LF",258,5,{"$f":"E96*F96","v":1290}]
[null,"Slab Placement","Thomas Concrete Construction","SQ FT",2372,0.7,{"$f":"E97*F97","v":1660.3999999999999}]
[null,"Shower Recess","Thomas Concrete Construction","Per",1,25,{"$f":"E98*F98","v":25}]
[null,"Flatwork Placement (3000 PSI)","Thomas Concrete Construction","SQ FT",null,0.8,{"$f":"E99*F99","v":0}]
[null,null,null,null,null,"Total Cost",{"$f":"SUM(G94:G99)","v":3475.3999999999996}]
[null,"Concrete Material"]
[null,"Footing Placement (3000 PSI)","Prestige Concrete","Cu. Yd.",19,115,{"$f":"E102*F102","v":2185}]
[null,"Slab Placement (3000 PSI)","Prestige Concrete","Cu. Yd.",29,115,{"$f":"E103*F103","v":3335}]
[null,"Flatwork Placement (3000 PSI)","Prestige Concrete","Cu. Yd.",null,115,{"$f":"E104*F104","v":0}]
[null,null,null,null,null,"Total Cost",{"$f":"SUM(G101:G104)","v":5520}]
[null,"Place Lintels"]
[null,"3000 PSI Pump Mix Labor","Prestige Concrete ","Cu. Yd.\n",6,95,{"$f":"E107*F107","v":570}]
[null,"Labor","Prestige Concrete","Per YD",6,40,{"$f":"E108*F108","v":240}]
[null,null,null,null,null,"Total Cost",810]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G93+G100+G105+G109","v":10534.9}]
[]
["Division: (4) Masonry"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"CMU Material"]
[null,"8x8x16 Standard Block","Master Construction Products","Per",1800,1.05,{"$f":"E116*F116","v":1890}]
[null,"8x8x16 Bond Beam","Master Construction Products","Per",258,1.25,322.5]
[null,"#5 Vertical Rebar","Master Construction Products","Per 20' Bar",50,9.5,475]
[null,"Type S Mortar Mix","Master Construction Products","Per",20,9,180]
[null,"Sand","Master Construction Products","Per Ton",2,38,76]
[null,"Lintels","Master Construction Products","Per Plan",1,1312,1312]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G115:G121)","v":4255.5}]
[null,"CMU Labor"]
[null,"Standard Block","Thomas Concrete Construction","Bid",1,3900,{"$f":"E124*F124","v":3900}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G123:G124)","v":3900}]
[null,"Stucco/Plastering Labor"]
[null,"Stucco Labor","#1 Quality Stucco Works","Bid",1,5435,{"$f":"E127*F127","v":5435}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G126:G127)","v":5435}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G122+G125+G128","v":13590.5}]
[]
["Division: (5) Metals"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Structural Tie Downs"]
[null,"Simpson Hold Downs/Threaded Rods","Alafaro Construction","SQ FT",2372,0.5,{"$f":"E135*F135","v":1186}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G134:G135)","v":1186}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G136","v":1186}]
[]
["Division: (6) Wood and Plastics"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Rough Carpentry"]
[null,"Framing Labor 1 Story","Alafaro Construction","SQ FT",2372,2,{"$f":"E143*F143","v":4744}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G142:G143)","v":4744}]
[null,"Framing Material"]
[null,"Lumber","Builders First Source","Bid",1,7134,{"$f":"E146*F146","v":7134}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G145:G146)","v":7134}]
[null,"Truss Package"]
[null,"Roof Assembly","Builders First Source","Bid",1,3549,{"$f":"E149*F149","v":3549}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G148:G149)","v":3549}]
[null,"Exterior Siding"]
[null,"Lap Hardie Siding","JFS Construction","Bid",1,2481.75,{"$f":"E152*F152","v":2481.75}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G151:G152)","v":2481.75}]
[null,"Finished Trim Labor"]
[null,"Int. Trim Labor","Combs Contracting Inc","H-SQ FT",2372,0.38,{"$f":"E155*F155","v":901.36}]
[null,"Trim Exterior Doors","Combs Contracting Inc","Per",3,15,{"$f":"E156*F156","v":45}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G154:G156)","v":946.36}]
[null,"Finished Trim Material"]
[null,"OG Base","Builders First Source","LF",500,0.65,{"$f":"E159*F159","v":325}]
[null,"OG Casing","Builders First Source","LF",300,0.5,{"$f":"E160*F160","v":150}]
[null,"Primed Shoe","Builders First Source","LF",250,0.35,{"$f":"E161*F161","v":87.5}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G158:G161)","v":562.5}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G144+G147+G150+G153+G157+G162","v":19417.61}]
[]
["Division: (7) Thermal and Moisture Protection"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Roofing Labor"]
[null,"Shingle Install","C Sterling Quality Roofing","Bid",1,5716,{"$f":"E169*F169","v":5716}]
[null,null,null,null,null,"Total Cost",{"$f":"SUM(G168:G169)","v":5716}]
[null,"Weather Resistant Barrier"]
[null,"Dupont Tyvek Housewrap","Z Wrap of Florida","SQ FT",2372,0.26,{"$f":"E172*F172","v":616.72}]
[null,null,null,null,null,"Total Cost",{"$f":"SUM(G171:G172)","v":616.72}]
[null,"Insulation"]
[null,"Owens CorningR-30 Fiberglass Blown","Gale Insulation","H-SQ FT",1932,0.5,{"$f":"E175*F175","v":966}]
[null,"Poly Seal Fire Caulk","Gale Insulation","SQ FT",2372,0.06,{"$f":"E176*F176","v":142.32}]
[null,null,null,null,null,"Total Cost",{"$f":"SUM(G174:G176)","v":1108.32}]
[null,"Soffit and Fascia"]
[null,"Alside T 4Perforated Soffit","Legacy Home Exteriors","LF",300,3.84,{"$f":"E179*F179","v":1152}]
[null,"Alside T4 Solid Soffit","Legacy Home Exteriors","SQ FT",350,2.5,{"$f":"E180*F180","v":875}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G178:G180)","v":2027}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G181+G177+G173+G170","v":9468.0400000000009}]
[]
["Division: (8) Windows and Doors"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Exterior Doors"]
[null,"3068 Therma Tru Smooth Star","Builders First Source","Per",2,256,{"$f":"E188*F188","v":512}]
[null,"2668 Therma Tru Smooth Star","Builders First Source","Per",1,850,{"$f":"E189*F189","v":850}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G187:G189)","v":1362}]
[null,"Exterior Door Labor"]
[null,"Single Door Install","Combs Contracting Inc","Per Door",3,100,{"$f":"E192*F192","v":300}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G191:G192)","v":300}]
[null,"Interior Doors"]
[null,"Masonite Hollow Core 2868","Builders First Source","Per",11,89,{"$f":"E195*F195","v":979}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G194:G195)","v":979}]
[null,"Windows"]
[null,"M/I SH Vinyl Low E 3050 SH Non Impact","Builders First Source","Bid",1,2998.6,{"$f":"E198*F198","v":2998.6}]
[null,null,null,null,null,"Total:",{"$f":"SUM(G197:G198)","v":2998.6}]
[]
[null,null,null,null,null,"Division Total Cost",{"$f":"G190+G193+G196+G199","v":5639.6}]
[]
["Division: (9) Finishes"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Drywall Labor"]
[null,"Drywall Turnkey","Gallahan Drywall","Per Board",165,35,{"$f":"E206*F206","v":5775}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G205:G206)","v":5775}]
[null,"Cabinetry"]
[null,"Standard Base and 36\" Uppers","Total Design Source","Allowance",1,6000,{"$f":"E209*F209","v":6000}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G208:G209)","v":6000}]
[null,"Tops"]
[null,"Laminate","Total Design Source","Allowance",1,1100,{"$f":"E212*F212","v":1100}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G211:G212)","v":1100}]
[null,"Flooring"]
[null,"12x12 Tile/Carpet","Total Design Source","Allowance",1,5000,{"$f":"E215*F215","v":5000}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G214:G215)","v":5000}]
[null,"Shower Tile"]
[null,"6x6 Ceramic Wall Tile","Total Design Source","Allowance",1,1200,{"$f":"E218*F218","v":1200}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G217:G218)","v":1200}]
[null,"Door Hardware"]
[null,"Front Door Set","Builders First Source","Per",1,52.9,{"$f":"E221*F221","v":52.9}]
[null,"Entry Deadbolt","Builders First Source","Per",3,32,{"$f":"E222*F222","v":96}]
[null,"Entry Lock","Builders First Source","Per",2,28,{"$f":"E223*F223","v":56}]
[null,"Privacy Knob","Builders First Source","Per",8,23.5,{"$f":"E224*F224","v":188}]
[null,"Door Stops","Builders First Source","Per",14,1.44,{"$f":"E225*F225","v":20.16}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G220:G225)","v":413.06}]
[null,"Painting"]
[null,"Interior Paint","TBD","H-SQ FT",2372,1,{"$f":"E228*F228","v":2372}]
[null,"Exterior Paint","TBD","SQ FT",2372,1,{"$f":"E229*F229","v":2372}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G227:G229)","v":4744}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G207+G210+G213+G216+G219+G226+G230","v":24232.06}]
[]
["Division: (10) Specailities"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Specailties Items"]
[null,"Framed Shower Enclosure","Gale Insulation","Bid",1,650,{"$f":"E237*F237","v":650}]
[null,"16\" Ventilated Shelving","Gale Insulation","LF",125,2.35,293.75]
[null,"Mirrors","Gale Insulation","SQ FT",85,3.65,310.25]
[null,"Towel Bars","Total Design Source","Per",2,12,24]
[null,"Toilet Paper Holder","Total Design Source","Per",2,12,24]
[null,"Soap Dish","Total Design Source","Per",2,15,30]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G236:G242)","v":1332}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G243","v":1332}]
[]
["Division: (11) Equipment"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Appliances:"]
[null,"SS Built In Microwave","Famous Tate","Per",1,150,{"$f":"E250*F250","v":150}]
[null,"SS Dishwasher","Famous Tate","Per",1,250,{"$f":"E251*F251","v":250}]
[null,"Disposal","Famous Tate","Per",1,49,{"$f":"E252*F252","v":49}]
[null,"SS Range","Famous Tate","Per",1,640,{"$f":"E253*F253","v":640}]
[null,"SS Side by Side Fridge","Famous Tate","Per",1,915,{"$f":"E254*F254","v":915}]
[null,null,null,null,null,"Total Cost",{"$f":"SUM(G249:G254)","v":2004}]
[null,"Heavy Equipment"]
[null,"Concrete Pump","Nations Rent","Hr. Rate",3,200,{"$f":"E257*F257","v":600}]
[null,null,null,null,null,"Total Cost:        ",{"$f":"SUM(G256:G257)","v":600}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G255+G258","v":2604}]
[]
["Division: (15) Mechanical Systems"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"HVAC System"]
[null,"14 SEER Carrier System w/ Flex Duct","One Stop Cooling","Bid",1,6750,{"$f":"E265*F265","v":6750}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G264:G265)","v":6750}]
[null,"Plumbing System"]
[null,"CPVC/PVC Water and Waste Line","Coggins Plumbing","Bid",1,6000.16,{"$f":"E268*F268","v":6000.16}]
[null,null,null,null,null,"Total Cost:                   ",{"$f":"SUM(G267:G268)","v":6000.16}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G266+G269","v":12750.16}]
[]
["Division: (16) Electrical Systems"]
["Cost Code:","SubDivision:","Company Name:","Unit:","Quanity","Unit Cost:","Commited Cost:"]
[null,"Electrical Service"]
[null,"200 amp service, wiring, and basic fixtures","Superior Electrical","Bid",1,8356,{"$f":"E276*F276","v":8356}]
[null,"Light Fixtures","Light Styles","Per Selections",1,800,{"$f":"E277*F277","v":800}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G275:G277)","v":9156}]
[null,"Structured Wiring"]
[null,"Media Wiring Package","Dynamark Systems","Per Selections and Package",1,300,{"$f":"E280*F280","v":300}]
[null,null,null,null,null,"Total Cost:",{"$f":"SUM(G279:G280)","v":300}]
[]
[null,null,null,null,null,"Division Total Cost:",{"$f":"G278+G281","v":9456}]
[null,null,null,null,null,"TOTAL:",{"$f":"G283+G271+G260+G245+G232+G201+G183+G164+G138+G130+G82+G111+G46","v":128605.62999999999}]