{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["XXXX","Sheet1"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"XXXX","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"Sheet1","index":1,"n_rows":105,"n_cols":10,"rows_kept":105,"flags":["formulas_cached_only"]}
["ID","Section","Task Name","Budgeted Cost","Profit","Total Budget","Schedule of values","Division","Sub/Material","PO / Con"]
[null,"01-000-000","GENERAL REQUIREMENTS"]
[null,"01-050-100","PM"]
[null,"01-050-200","SUPERVISION",null,null,{"v":0,"d":"$0.00"}]
[null,"01-050-300","FIELD CARPENTER",null,null,{"v":0,"d":"$0.00"}]
[null,"01-050-400","FIELD LABOR",null,null,{"v":0,"d":"$0.00"}]
[null,"01-055-100","LABOR BURDEN",null,null,{"v":0,"d":"$0.00"}]
[null,"01-300-300","OTHER JOB EXPENSE/CONTING"]
[null,"01-300-330","SUBMITTALS",null,null,{"v":0,"d":"$0.00"}]
[null,"01-400-457","TESTING",null,null,{"v":0,"d":"$0.00"}]
[null,"01-500-511","TEMPORARY ELECTRICITY",null,null,{"v":0,"d":"$0.00"}]
[null,"01-500-517","TELEPHONE",null,null,{"v":0,"d":"$0.00"}]
[null,"01-500-521","CONSTRUCTION FIELD OFFICE",null,null,{"v":0,"d":"$0.00"}]
[null,"01-500-523","SANITARY FACILITIES",null,null,{"v":0,"d":"$0.00"}]
[null,"01-500-524","DUMPSTER",null,null,{"v":0,"d":"$0.00"}]
[null,"01-500-560","BARRIERS",null,null,{"v":0,"d":"$0.00"}]
[null,"01-500-580","PROJECT IDENTIFICATION",null,null,{"v":0,"d":"$0.00"}]
[null,"01-600-610","MISC MATERIAL",null,null,{"v":0,"d":"$0.00"}]
[null,"01-600-670","RENTAL",null,null,{"v":0,"d":"$0.00"}]
[null,"01-600-671","CRAIN RENTAL"]
[null,"01-700-720","SURVEY",null,null,{"v":0,"d":"$0.00"}]
[null,"02-000-000","SITEWORK",null,null,{"v":0,"d":"$0.00"}]
[null,"02-300-310","GRADING",null,null,{"v":0,"d":"$0.00"}]
[null,"02-300-315","EXCAVATION AND BACKFILL",null,null,{"v":0,"d":"$0.00"}]
[null,"02-300-360","SOIL TREATMENT",null,null,{"v":0,"d":"$0.00"}]
[null,"01-300-370","EROSION CONTROL",null,null,{"v":0,"d":"$0.00"}]
[null,"02-400-400","CORE DRILLING",null,null,{"v":0,"d":"$0.00"}]
[null,"02-700-765","PAVEMENT MARKINGS-SIGNS",null,null,{"v":0,"d":"$0.00"}]
[null,"02-800-821","CHAIN LINK FENCES / GATES",null,null,{"v":0,"d":"$0.00"}]
[{"$nulls":5},{"v":0,"d":"$0.00"}]
[null,"03-000-000","CONCRETE",null,null,{"v":0,"d":"$0.00"}]
[null,"03-100-100","CONCRETE SUB",null,null,{"v":0,"d":"$0.00"}]
[null,"03-100-101","CONCRETE MATERIALS",null,null,{"v":0,"d":"$0.00"}]
[null,"03-100-102","CONCRETE RENTAL",null,null,{"v":0,"d":"$0.00"}]
[null,"03-200-210","REINFORCING STEEL",null,null,{"v":0,"d":"$0.00"}]
[null,"03-300-310","CAST-IN PLACE CONCRETE",null,null,{"v":0,"d":"$0.00"}]
[null,"03-400-410","PRECAST STRUCT CONCRETE",null,null,{"v":0,"d":"$0.00"}]
[null,"04-000-000","MASONARY",null,null,{"v":0,"d":"$0.00"}]
[null,"04-100-100","MASONRY",null,null,{"v":0,"d":"$0.00"}]
[null,"05-000-000","METALS",null,null,{"v":0,"d":"$0.00"}]
[null,"05-500-500","METAL FAB",null,null,{"v":0,"d":"$0.00"}]
[null,"05-500-520","HANDRAILS-METALS ECT.",null,null,{"v":0,"d":"$0.00"}]
[null,"06-000-000","WOODS AND PLASTICS",null,null,{"v":0,"d":"$0.00"}]
[null,"06-100-110","WOOD MATERIALS",null,null,{"v":0,"d":"$0.00"}]
[null,"06-400-410","CUSTOM CABINETS",null,null,{"v":0,"d":"$0.00"}]
[null,"07-000-000","THERMAL/ MOISTURE",null,null,{"v":0,"d":"$0.00"}]
[null,"07-100-120","WATERPROOFING",null,null,{"v":0,"d":"$0.00"}]
[null,"07-200-210","BUILDING INSULATION",null,null,{"v":0,"d":"$0.00"}]
[null,"07-500-510","BITUMIOUS ROOFING",null,null,{"v":0,"d":"$0.00"}]
[null,"07-900-920","JOINT SEALANTS",null,null,{"v":0,"d":"$0.00"}]
[null,"08-000-000","DOOR AND WINDOWS",null,null,{"v":0,"d":"$0.00"}]
[null,"08-100-100","DOORS, FRAMES, HRDWR",null,null,{"v":0,"d":"$0.00"}]
[null,"08-100-110","STEEL DOORS/ FRAMES",null,null,{"v":0,"d":"$0.00"}]
[null,"08-200-210","WOOD DOORS",null,null,{"v":0,"d":"$0.00"}]
[null,"08-400-410","STORE FRONTS",null,null,{"v":0,"d":"$0.00"}]
[null,"08-700-710","HARDWARE",null,null,{"v":0,"d":"$0.00"}]
[null,"08-500-510","STEEL WINDOW FRAMES",null,null,{"v":0,"d":"$0.00"}]
[null,"08-500-550","WOOD WINDOWS",null,null,{"v":0,"d":"$0.00"}]
[null,"08-800-810","GLAZING",null,null,{"v":0,"d":"$0.00"}]
[null,"09-000-000","FINISHES",null,null,{"v":0,"d":"$0.00"}]
[null,"09-200-250","GYPSUM BOARD",null,null,{"v":0,"d":"$0.00"}]
[null,"09-300-310","CERAMIC TILE",null,null,{"v":0,"d":"$0.00"}]
[null,"09-500-510","ACCOUSTICAL CEILING",null,null,{"v":0,"d":"$0.00"}]
[null,"09-600-600"," FLOORING",null,null,{"v":0,"d":"$0.00"}]
[null,"09-600-650","RESILIENT FLOORING/BASE",null,null,{"v":0,"d":"$0.00"}]
[null,"09-600-680","CARPET",null,null,{"v":0,"d":"$0.00"}]
["             ","09-900-910","PAINT/VINYL WALL COVERING",null,null,{"v":0,"d":"$0.00"}]
[null,"10-000-000","SPECIALTIES",null,null,{"v":0,"d":"$0.00"}]
[null,"10-100-100","VISUAL DISPLAY BOARDS",null,null,{"v":0,"d":"$0.00"}]
[null,"10-150-160","TOILET COMPARTMENTS",null,null,{"v":0,"d":"$0.00"}]
[null,"10-400-430","EXTERIOR SIGNAGE",null,null,{"v":0,"d":"$0.00"}]
[null,"10-400-440","INTERIOR SIGNAGE",null,null,{"v":0,"d":"$0.00"}]
[null,"10-500-500","METAL LOCKERS / BENCHES",null,null,{"v":0,"d":"$0.00"}]
[null,"10-520-520","FIRE EXT. AND CABINETS",null,null,{"v":0,"d":"$0.00"}]
[null,"10-600-651","ACCORDION FOLD PARTS.",null,null,{"v":0,"d":"$0.00"}]
[null,"11-000-000","EQUIPMENT",null,null,{"v":0,"d":"$0.00"}]
[null,"11-480-485","GYMNASIUM EQUIPMENT",null,null,{"v":0,"d":"$0.00"}]
[null,"11-600-610","LAB CASEWORK",null,null,{"v":0,"d":"$0.00"}]
[null,"12-000-000","FURNISHINGS",null,null,{"v":0,"d":"$0.00"}]
[null,"12-400-400","FURNISHINGS & ACCESSORIES",null,null,{"v":0,"d":"$0.00"}]
[null,"12-400-490","BLINDS",null,null,{"v":0,"d":"$0.00"}]
[null,"12-600-630","STADIUM SEATING",null,null,{"v":0,"d":"$0.00"}]
[null,"13-000-000","SPECIAL CONSTRUCTION",null,null,{"v":0,"d":"$0.00"}]
[null,"13-120-129","PRE-ENGINEERED STRUCTURE",null,null,{"v":0,"d":"$0.00"}]
[null,"13-280-280","ASBESTOS ABATEMENT",null,null,{"v":0,"d":"$0.00"}]
[null,"13-850-851","FIRE ALARM",null,null,{"v":0,"d":"$0.00"}]
[null,"14-000-000","CONVEYING SYSTEMS",null,null,{"v":0,"d":"$0.00"}]
[null,"14-200-200","ELEVATOR",null,null,{"v":0,"d":"$0.00"}]
[null,"15-000-000","MECHANICAL",null,null,{"v":0,"d":"$0.00"}]
[null,"15-100-100","MECHANICAL SUB",null,null,{"v":0,"d":"$0.00"}]
[null,"15-100-101","MECHANICAL MATERIAL",null,null,{"v":0,"d":"$0.00"}]
[null,"15-100-102","MECHANICAL RENTAL",null,null,{"v":0,"d":"$0.00"}]
[null,"15-300-300","FIRE PROTECTION",null,null,{"v":0,"d":"$0.00"}]
[null,"15-400-410","PLUMBING",null,null,{"v":0,"d":"$0.00"}]
[null,"15-700-700","HVAC",null,null,{"v":0,"d":"$0.00"}]
[null,"16-000-000","ELECTRICAL",null,null,{"v":0,"d":"$0.00"}]
[null,"16-100-100","ELECTRICAL ",null,null,{"v":0,"d":"$0.00"}]
[null,"16-100-101","ELECTRICAL MATERIAL",null,null,{"v":0,"d":"$0.00"}]
[null,"16-100-102","ELECTRICAL RENTAL",null,null,{"v":0,"d":"$0.00"}]
[null,"16-100-110","GROUNDING MATERIAL",null,null,{"v":0,"d":"$0.00"}]
[null,"16-100-111","ELECTRICAL TVSS",null,null,{"v":0,"d":"$0.00"}]
[null,"16-500-500","ELECTRICAL LIGHTING",null,null,{"v":0,"d":"$0.00"}]
[null,"17-600-610","BOND",null,null,{"v":0,"d":"$0.00"}]
[null,"17-600-620","BUILDERS RISK",null,null,{"v":0,"d":"$0.00"}]
[{"$nulls":3},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]