{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["TOC","!TEMPLATE","00 Lien Services","01 Design","01 Inspections","03 Permit","04 DWG-CES&R","Parts Alarm","Rental AWP","zz Total"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":8,"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":"TOC","index":0,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Design, copyright and all Rights Reserved by: Arun. Aurian Systems 2010"]
["Supplier Information",null,null,null,null,null,"Job Costing. -- Supplier Invoices"]
[null,"Table of Contents",null,null,null,null,"Tracking for the job:",{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"}]
[null,2,"!TEMPLATE"]
[null,3,"00 Lien Services"]
[null,4,"01 Design",null,null,null,{"$f":"+'zz Total'!B34","v":3157.25},"Total to suppliers"]
[null,5,"01 Inspections"]
[null,6,"03 Permit"]
[null,7,"04 DWG-CES&R"]
[null,8,"Parts Alarm"]
[null,9,"Rental AWP"]
[null,10,"zz Total"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Version: 1.16"]
[null,null,null,null,null,null,null,null,"Last Mods: 2022-Feb-06   08:45"]
[null,null,null,null,null,null,null,null,"Revision: 2022-02-06   10:30"]
[null,null,null,null,null,null,null,null,"Originally Created: 2013-Nov-05   18:00"]

{"sheet":"!TEMPLATE","index":1,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"!TEMPLATE"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H33<>0,H33,0)","v":0}]
["Notes here"]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,null,null,null,null,null,null,{"$f":"IF(B6=0,\"\",+G6*B6)","v":""},null,null," "]
[null,null,null,null,null,"Template",null,{"$f":"IF(B7=0,\"\",+G7*B7)","v":""}]
[null,null,null,null,null,"To create a sheet for another supplier,",null,""]
[null,null,null,null,null,"                          click the [New Sheet] button above",null,""]
[null,null,null,"In the NEW sheet …",null,null,null,""]
[null,null,null,"          Double click the TAB below that says |newSheet| and Rename it with the suppliers name.",null,null,null,""]
[null,null,null,null,null,"Now Close & Save the file",null,""]
[null,null,null,null,null,"When you first open this file, an [Options] button MAY display above.",null,""]
[null,null,null,null,null,"          Click [Options]",null,""]
[null,null,null,null,null,"          Put a Check in 'Enable This Content'  Click [Ok]",null,""]
[null,null,null,null,null,"          Then Permit the 'Rebuilding of the Table of Contents'.",null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,"Sheets will then be sorted in Alphabetic order, and then you will be placed in the TOC page.",null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,"In the Newly renamed sheet …",null,null,null,""]
[null,null,null,"   the TOP LEFT cell A1 WILL BE AUTOMATICALLY LABELLED with what it is for",null,null,null,""]
[null,null,null,"then",null,null,null,""]
[null,null,null,"Hi-lite these cells, and press Delete key, to remove these instructions.",null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H32)","v":0}]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null,"Enter a dollar value in the 'COST' column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"00 Lien Services","index":2,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"00 Lien Services"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H23<>0,H23,0)","v":50}]
["Notes here"]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,1,null,"SCR00",null,"Prelim applied within 20 days of start.",25,{"$f":"IF(B6=0,\"\",+G6*B6)","v":25},null,null," "]
[null,1,null,"SCR00",null,"Prelim removed within 30 days of job end.",25,{"$f":"IF(B7=0,\"\",+G7*B7)","v":25},null,null,null,null,"NOT YET Applied Prelim notice"]
[null,null,null,"WLS",null,"Lien Applied (Predictive)",160,"",null,null,null,null,"Applied"]
[null,null,null,"WLS",null,"Lien Removed (Predictive)",75,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H22)","v":50}]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null," a dollar value in the 'COST column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"01 Design","index":3,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"01 Design"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H28<>0,H28,0)","v":1500}]
["DESIGNERS:  KLJ-SFPS-UniCAD PE-NICET etc"]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,1,null,"UniCAD",null,"Site Survey  Brady Haws",600,{"$f":"IF(B6=0,\"\",+G6*B6)","v":600},null,null,"2021-mm-dd"]
[null,1,null,null,null,"FACP   D&S 4 sheets",200,{"$f":"IF(B7=0,\"\",+G7*B7)","v":200},null,null,"2021-mm-dd"]
[null,1,null,null,null,"As Built / Record drawings and Placards",400,400,null,null,"2021-mm-dd"]
[null,null,null,null,null,"Andy Haws",null,""]
[null,null,null,null,null,null,null,""]
[null,3,null,null,null,"FSS Chem System electrical connection",100,300]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H27)","v":1500}]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null," a dollar value in the 'COST column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"01 Inspections","index":4,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"01 Inspections"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H28<>0,H28,0)","v":0}]
["Notes here"]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,null,null,null,null,null,null,{"$f":"IF(B6=0,\"\",+G6*B6)","v":""},null,null," "]
[null,null,null,null,1,null,null,{"$f":"IF(B7=0,\"\",+G7*B7)","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H27)","v":0}]
[]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null,"Enter a dollar value in the 'COST' column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"03 Permit","index":5,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"03 Permit"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H27<>0,H27,0)","v":525}]
["Include: AHJ Permit fees, Compliance reporting fees here."]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,1,null,null,null,"The Compliance Reporting Fee",25,{"$f":"IF(B6=0,\"\",+G6*B6)","v":25}]
[null,1,null,null,null,"UT South Salt Lake FM Permit and Review",500,{"$f":"IF(B7=0,\"\",+G7*B7)","v":500}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H26)","v":525}]
[]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null,"Enter a dollar value in the 'COST' column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"04 DWG-CES&R","index":6,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"04 DWG-CES&R"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H28<>0,H28,0)","v":8.75}]
["Includes CES&R, Certified Reprographics, AlphaGraphics etc."]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,null,null,null,null,null,null,{"$f":"IF(B6=0,\"\",+G6*B6)","v":""}]
[null,1,null,null,null,"36' x 24\" Sheet/s",2.42,{"$f":"IF(B7=0,\"\",+G7*B7)","v":2.42},null,null,"2022-mm-dd"]
[null,1,null,null,null,"Setup wide format rebinding charge",6.33,6.33,null,null,"2022-mm-dd"]
[null,null,null,null,null,"Tax",1.55,"",null,null,"2022-mm-dd"]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Paid with ??",null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H27)","v":8.75}]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null,"Enter a dollar value in the 'COST' column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"Parts Alarm","index":7,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Parts Alarm"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H33<>0,H33,0)","v":1073.5}]
["Notes here"]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,2,null,null,null,"PyroChem -NMCH III control heads",277,{"$f":"IF(B6=0,\"\",+G6*B6)","v":554},null,null," "]
[null,2,null,null,null,"PyroChem -Alarm initiating switches",15.75,{"$f":"IF(B7=0,\"\",+G7*B7)","v":31.5}]
[null,4,null,null,null,"PyroChem -Single microswitches",15.75,63]
[null,null,null,null,null,null,null,""]
[null,5,null,null,null,"Labour",85,425]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,"need to add the FACP etc",null,""]
[null,null,null,null,null,"FL32FACP-LTEVI Verizon",null,""]
[null,null,null,null,null,"Smoke",null,""]
[null,null,null,null,null,"Pull",null,""]
[null,null,null,null,null,"Horn/Strobe",null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,"Electrician",null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H32)","v":1073.5}]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null,"Enter a dollar value in the 'COST' column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"Rental AWP","index":8,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"Rental AWP"},null,null,"Back to Contents",null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"},null,{"$f":"IF(+H28<>0,H28,0)","v":0}]
["Notes here"]
["ORDER","SHIP","B/O","PART #",null,"DESCRIPTION","COST","PRICE","PKG","INV. #","DATE",null,"Notes"]
[]
["Insert Rows BELOW this line"]
[null,null,null,null,null,"FSS unit",125,{"$f":"IF(B6=0,\"\",+G6*B6)","v":""}]
[null,null,null,null,null,"Pickov Andropov",150,{"$f":"IF(B7=0,\"\",+G7*B7)","v":""}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
["Insert Rows ABOVE this line & check col H formula",null,null,null,null,null,null,""]
[]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,"Total",{"$f":"SUM(H4:H27)","v":0}]
[]
[null,null,"As you enter a 'Ship' quantity, the 'COST' column will 'color' for you to enter an amount"]
[null,null,"Enter a dollar value in the 'COST' column & the Invoice column will 'color' for you to enter an amount."]
[]
[null,null,"When you re-open the file, the re-build will transfer values to the Totals Sheet"]

{"sheet":"zz Total","index":9,"n_rows":50,"n_cols":16,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"zz Total"},"Back to Contents"]
[null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"g\",CELL(\"filename\",A1))+2,FIND(\"x\", CELL(\"filename\",A1))-FIND(\"g\",CELL(\"filename\",A1))-3)","v":"S12331"}]
["Total Parts & Materials",{"$f":"SUM(B4:B33)","v":3157.25}]
[]
[{"$f":"+TOC!C5","v":"00 Lien Services"},{"$f":"IF(A5>0,+INDIRECT(\"'\"&A5&\"'!H1\",TRUE),\"\")","v":50}]
[{"$f":"+TOC!C6","v":"01 Design"},{"$f":"IF(A6>0,+INDIRECT(\"'\"&A6&\"'!H1\",TRUE),\"\")","v":1500}]
[{"$f":"+TOC!C7","v":"01 Inspections"},0]
[{"$f":"+TOC!C8","v":"03 Permit"},525]
[{"$f":"+TOC!C9","v":"04 DWG-CES&R"},8.75]
[{"$f":"+TOC!C10","v":"Parts Alarm"},1073.5,null,null,null," "]
[{"$f":"+TOC!C11","v":"Rental AWP"},0]
[{"$f":"+TOC!C12","v":"zz Total"},0]
[{"$f":"+TOC!C13","v":0},""]
[{"$f":"+TOC!C14","v":0},""]
[{"$f":"+TOC!C15","v":0},""]
[{"$f":"+TOC!C16","v":0},""]
[{"$f":"+TOC!C17","v":0},""]
[{"$f":"+TOC!C18","v":0},""]
[{"$f":"+TOC!C19","v":0},""]
[{"$f":"+TOC!C20","v":0},""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TOTAL PARTS",{"$f":"SUM(B4:B33)","v":3157.25},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+B3","v":3157.25}]
[{"$f":"TabName()","v":"TOC"},null,null,null,null,null,null,null,null,"Weekly","Person",null,"Hourly"]
[null,null,null,null,null,null,null,null,null,"hrs","units","month","amnt"]
[null,null,null,null,null,null,null,null,"Labour",40,2,1.2,77]
[null,null,null,null,null,null,null,null,null,"1 person","Total man hrs"]
[null,null,null,null,null,null,null,null,"Total Hrs",{"$f":"+J37*4*L37","v":192},{"$f":"+J39*K37","v":384},null,{"$f":"+K39*M37","v":29568}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"from payrol hrs record",null,320,null,{"$f":"+K43*M37","v":24640},null,{"$f":"+M43","v":24640}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B4:B33)","v":3157.25}]
[]
[]
[null,null,null,null,null,null,null,"CONTRACT BID PRICE",null,"CCO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(I49+J49)-O45","v":-3157.25},{"$f":"IF(O49<0,\"Loss\",\"Profit\")","v":"Loss"}]
[null,null,null,null,null,null,null,null,"after GContractor reductions yyyy-mmm"]