{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Estimate"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Estimate","index":0,"n_rows":156,"n_cols":10,"rows_kept":156,"merged":[[0,6,2,9],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,3,4],[3,6,4,6],[3,7,4,7],[3,9,4,9]]}
["BREAKOUT OF CONSTRUCTION COSTS BY WORK TYPE",null,"DATE:",null,null,"2011-11-30"]
["PROJECT: Quivira Road Widening (99th Street to 105th Street) (TH-0948)"]
["KDOT PROJECT NO. 46 N-0474-01"]
["Item No.","Item","Unit","Quantity",null,"Total","Unit Price","Participating","Non-","Total"]
[{"$nulls":3},"Part","Non-Part","Quantity",null,null,"Participating"]
[1,"Maintenance Bond ","Lump Sum",null,1,{"$f":"SUM(D6:E6)","v":1},{"v":8000,"d":"$8,000.00"},{"$f":"D6*G6","v":{"v":0,"d":"$0.00"}},{"$f":"E6*G6","v":{"v":8000,"d":"$8,000.00"}},{"$f":"H6+I6","v":{"v":8000,"d":"$8,000.00"}}]
[2,"Contractor Construction Staking","Lump Sum",1,null,{"$f":"SUM(D7:E7)","v":1},{"v":25000,"d":"$25,000.00"},{"$f":"D7*G7","v":{"v":25000,"d":"$25,000.00"}},{"$f":"E7*G7","v":{"v":0,"d":"$0.00"}},{"$f":"H7+I7","v":{"v":25000,"d":"$25,000.00"}}]
[3,"Clearing and Grubbing","Lump Sum",1,null,1,{"v":50000,"d":"$50,000.00"},{"$f":"D8*G8","v":{"v":50000,"d":"$50,000.00"}},{"v":0,"d":"$0.00"},{"v":50000,"d":"$50,000.00"}]
[4,"Removal of Existing Structures","Lump Sum",1,null,1,{"v":60000,"d":"$60,000.00"},{"$f":"D9*G9","v":{"v":60000,"d":"$60,000.00"}},{"v":0,"d":"$0.00"},{"v":60000,"d":"$60,000.00"}]
[5,"Force Account (Set)","Lump Sum",null,1,1,{"v":200000,"d":"$200,000.00"},{"$f":"D10*G10","v":{"v":0,"d":"$0.00"}},{"v":200000,"d":"$200,000.00"},{"v":200000,"d":"$200,000.00"}]
[" "]
[6,"Unclassified Excavation","Cu. Yd.",{"v":25121,"d":"25,121"},null,{"v":25121,"d":"25,121"},{"v":17.75,"d":"$17.75"},{"$f":"D12*G12","v":{"v":445897.75,"d":"$445,897.75"}},{"v":0,"d":"$0.00"},{"v":445897.75,"d":"$445,897.75"}]
[7,"Compaction of Earthwork (All Types)","Cu. Yd.",287,null,287,{"v":12.55,"d":"$12.55"},{"v":3601.8500000000004,"d":"$3,601.85"},{"v":0,"d":"$0.00"},{"v":3601.8500000000004,"d":"$3,601.85"}]
[8,"Excavation (Unsuitable)","Cu. Yd.",500,null,500,{"v":15.75,"d":"$15.75"},{"v":7875,"d":"$7,875.00"},{"v":0,"d":"$0.00"},{"v":7875,"d":"$7,875.00"}]
[9,"Excavation (Unstable)","Cu. Yd.",500,null,500,{"v":15.75,"d":"$15.75"},{"v":7875,"d":"$7,875.00"},{"v":0,"d":"$0.00"},{"v":7875,"d":"$7,875.00"}]
[10,"Topsoil","Cu. Yd.",{"v":2545,"d":"2,545"},null,{"v":2545,"d":"2,545"},{"v":13.75,"d":"$13.75"},{"v":34993.75,"d":"$34,993.75"},{"v":0,"d":"$0.00"},{"v":34993.75,"d":"$34,993.75"}]
[" "]
[11,"Asphaltic Concrete Surface Course","Ton",{"v":4642,"d":"4,642"},null,{"v":4642,"d":"4,642"},{"v":67.5,"d":"$67.50"},{"v":313335,"d":"$313,335.00"},{"$f":"E18*G18","v":{"v":0,"d":"$0.00"}},{"v":313335,"d":"$313,335.00"}]
[12,"Asphaltic Concrete Intermediate Course","Ton",{"v":22623,"d":"22,623"},null,{"v":22623,"d":"22,623"},{"v":67.5,"d":"$67.50"},{"v":1527052.5,"d":"$1,527,052.50"},{"v":0,"d":"$0.00"},{"v":1527052.5,"d":"$1,527,052.50"}]
[" "]
[13,"Temporary Surfacing Material (Commercial Grade Asphaltic Concrete)","Ton",{"v":2630,"d":"2,630"},null,{"v":2630,"d":"2,630"},{"v":69,"d":"$69.00"},{"v":181470,"d":"$181,470.00"},{"v":0,"d":"$0.00"},{"v":181470,"d":"$181,470.00"}]
[14,"Temporary Surfacing Material (Commercial Grade Asphaltic Concrete)(Sidewalk)","Ton",220,null,220,{"v":105,"d":"$105.00"},{"v":23100,"d":"$23,100.00"},{"v":0,"d":"$0.00"},{"v":23100,"d":"$23,100.00"}]
[15,"Temporary Surfacing Material (Type AB-3)","Ton",100,null,100,{"v":18.5,"d":"$18.50"},{"v":1850,"d":"$1,850.00"},{"v":0,"d":"$0.00"},{"v":1850,"d":"$1,850.00"}]
[" "]
[16,"Fly Ash","Ton",{"v":2319,"d":"2,319"},null,{"v":2319,"d":"2,319"},{"v":38,"d":"$38.00"},{"v":88122,"d":"$88,122.00"},{"v":0,"d":"$0.00"},{"v":88122,"d":"$88,122.00"}]
[17,"Manipulation For Fly Ash Treated Subgrade (8\")","Sq. Yd.",{"v":41832,"d":"41,832"},null,{"v":41832,"d":"41,832"},{"v":3,"d":"$3.00"},{"v":125496,"d":"$125,496.00"},{"v":0,"d":"$0.00"},{"v":125496,"d":"$125,496.00"}]
[18,"Aggregate Base Course (OP Special)","Sq. Yd.",{"v":1915,"d":"1,915"},null,{"v":1915,"d":"1,915"},{"v":8.25,"d":"$8.25"},{"v":15798.75,"d":"$15,798.75"},{"v":0,"d":"$0.00"},{"v":15798.75,"d":"$15,798.75"}]
[19,"Milling (Total Width Cut) (2\")","Sq. Yd.",992,null,992,{"v":4.5,"d":"$4.50"},{"v":4464,"d":"$4,464.00"},{"v":0,"d":"$0.00"},{"v":4464,"d":"$4,464.00"}]
[20,"Street Sweeping","Lump Sum",1,null,1,{"v":4000,"d":"$4,000.00"},{"v":4000,"d":"$4,000.00"},{"v":0,"d":"$0.00"},{"v":4000,"d":"$4,000.00"}]
[21,"Street Washing","Lane Mile",5.5,null,{"v":5.5,"d":"6"},{"v":1200,"d":"$1,200.00"},{"v":6600,"d":"$6,600.00"},{"v":0,"d":"$0.00"},{"v":6600,"d":"$6,600.00"}]
[22,"Pothole Repair","Sq. Ft.",{"v":250,"d":"250.0"},null,250,{"v":28,"d":"$28.00"},{"v":7000,"d":"$7,000.00"},{"v":0,"d":"$0.00"},{"v":7000,"d":"$7,000.00"}]
[23,"Special Cleaning of Milled Surfaces","Lump Sum",1,null,1,{"v":850,"d":"$850.00"},{"v":850,"d":"$850.00"},{"v":0,"d":"$0.00"},{"v":850,"d":"$850.00"}]
[" "]
[24,"Curb and Gutter, Combined (Type A)","Lin. Ft.",653,null,653,{"v":18,"d":"$18.00"},{"v":11754,"d":"$11,754.00"},{"v":0,"d":"$0.00"},{"v":11754,"d":"$11,754.00"}]
[25,"Curb and Gutter, Combined (Type B)","Lin. Ft.",{"v":7746,"d":"7,746"},null,{"v":7746,"d":"7,746"},{"v":15.15,"d":"$15.15"},{"v":117351.90000000001,"d":"$117,351.90"},{"v":0,"d":"$0.00"},{"v":117351.90000000001,"d":"$117,351.90"}]
[26,"Curb and Gutter, Combined (Type C)","Lin. Ft.",30,null,30,{"v":15.15,"d":"$15.15"},{"v":454.5,"d":"$454.50"},{"v":0,"d":"$0.00"},{"v":454.5,"d":"$454.50"}]
[27,"Curb and Gutter, Combined (Type E)","Lin. Ft.",{"v":6386,"d":"6,386"},null,{"v":6386,"d":"6,386"},{"v":15.15,"d":"$15.15"},{"v":96747.90000000001,"d":"$96,747.90"},{"v":0,"d":"$0.00"},{"v":96747.90000000001,"d":"$96,747.90"}]
[28,"Curb (Type D)","Lin. Ft.",167,null,167,{"v":11,"d":"$11.00"},{"v":1837,"d":"$1,837.00"},{"v":0,"d":"$0.00"},{"v":1837,"d":"$1,837.00"}]
[29,"Concrete Median Nose","Each",12,null,12,{"v":550,"d":"$550.00"},{"v":6600,"d":"$6,600.00"},{"v":0,"d":"$0.00"},{"v":6600,"d":"$6,600.00"}]
[30,"Sidewalk Construction (4\")","Sq. Ft.",{"v":35025,"d":"35,025"},null,{"v":35025,"d":"35,025"},{"v":3.15,"d":"$3.15"},{"v":110328.75,"d":"$110,328.75"},{"v":0,"d":"$0.00"},{"v":110328.75,"d":"$110,328.75"}]
[31,"Sidewalk Ramp with Detectable Warning Surface","Sq. Ft.",{"v":3790,"d":"3,790"},null,{"v":3790,"d":"3,790"},{"v":7.7,"d":"$7.70"},{"v":29183,"d":"$29,183.00"},{"v":0,"d":"$0.00"},{"v":29183,"d":"$29,183.00"}]
[32,"Detectable Warning Surface","Sq. Ft.",565,null,565,{"v":19.75,"d":"$19.75"},{"v":11158.75,"d":"$11,158.75"},{"v":0,"d":"$0.00"},{"v":11158.75,"d":"$11,158.75"}]
[33,"Concrete Paver Stones","Sq. Ft.",{"v":5521,"d":"5,521"},null,{"v":5521,"d":"5,521"},{"v":10.5,"d":"$10.50"},{"v":57970.5,"d":"$57,970.50"},{"v":0,"d":"$0.00"},{"v":57970.5,"d":"$57,970.50"}]
[34,"Concrete Pavement (6\" Entrance)","Sq. Yd.",109,null,109,{"v":49.75,"d":"$49.75"},{"v":5422.75,"d":"$5,422.75"},{"v":0,"d":"$0.00"},{"v":5422.75,"d":"$5,422.75"}]
[" "]
[35,"KCMMB 4K Concrete (ISRW) ","Cu. Yd.",40.2,null,{"v":40.2,"d":"40"},{"v":890,"d":"$890.00"},{"v":35778,"d":"$35,778.00"},{"v":0,"d":"$0.00"},{"v":35778,"d":"$35,778.00"}]
[36,"KCMMB 4K Concrete (Steps) ","Cu. Yd.",0.5,null,{"v":0.5,"d":"1"},{"v":1500,"d":"$1,500.00"},{"v":750,"d":"$750.00"},{"v":0,"d":"$0.00"},{"v":750,"d":"$750.00"}]
[37,"Handrail (Metal) (42\")","Lin. Ft.",5.3,null,{"v":5.3,"d":"5"},{"v":155,"d":"$155.00"},{"v":821.5,"d":"$821.50"},{"v":0,"d":"$0.00"},{"v":821.5,"d":"$821.50"}]
[" "]
[38,"Manhole (Sanitary) (48\"to 60\" Dia.)","Each",1,2,3,{"v":3035,"d":"$3,035.00"},{"v":3035,"d":"$3,035.00"},{"v":6070,"d":"$6,070.00"},{"v":9105,"d":"$9,105.00"}]
[39,"Sanitary Sewer Encasement","Lin. Ft.",null,{"v":77,"d":"77.0"},77,{"v":115,"d":"$115.00"},{"v":0,"d":"$0.00"},{"v":8855,"d":"$8,855.00"},{"v":8855,"d":"$8,855.00"}]
[40,"Adjustment of Manholes","Each",8,3,11,{"v":850,"d":"$850.00"},{"v":6800,"d":"$6,800.00"},{"v":2550,"d":"$2,550.00"},{"v":9350,"d":"$9,350.00"}]
[" "]
[41,"Modification of Structure (Curb Inlet to Junction Box)","Each",15,null,15,{"v":1250,"d":"$1,250.00"},{"v":18750,"d":"$18,750.00"},{"v":0,"d":"$0.00"},{"v":18750,"d":"$18,750.00"}]
[42,"Adjustment of Curb Inlet","Each",1,null,1,{"v":1765,"d":"$1,765.00"},{"v":1765,"d":"$1,765.00"},{"v":0,"d":"$0.00"},{"v":1765,"d":"$1,765.00"}]
[43,"Adjustment of Junction Box","Each",4,null,4,{"v":1765,"d":"$1,765.00"},{"v":7060,"d":"$7,060.00"},{"v":0,"d":"$0.00"},{"v":7060,"d":"$7,060.00"}]
[44,"Inlet (5' x 3') (Curb)","Each",5,null,5,{"v":2805,"d":"$2,805.00"},{"v":14025,"d":"$14,025.00"},{"v":0,"d":"$0.00"},{"v":14025,"d":"$14,025.00"}]
[45,"Inlet (6' x 3') (Curb)","Each",1,null,1,{"v":3200,"d":"$3,200.00"},{"v":3200,"d":"$3,200.00"},{"v":0,"d":"$0.00"},{"v":3200,"d":"$3,200.00"}]
[46,"Inlet (6' x 4') (Curb)","Each",13,null,13,{"v":2935,"d":"$2,935.00"},{"v":38155,"d":"$38,155.00"},{"v":0,"d":"$0.00"},{"v":38155,"d":"$38,155.00"}]
[47,"Inlet (6' x 5') (Curb)","Each",1,null,1,{"v":3375,"d":"$3,375.00"},{"v":3375,"d":"$3,375.00"},{"v":0,"d":"$0.00"},{"v":3375,"d":"$3,375.00"}]
[48,"Inlet (8' x 4') (Curb)","Each",3,null,3,{"v":3400,"d":"$3,400.00"},{"v":10200,"d":"$10,200.00"},{"v":0,"d":"$0.00"},{"v":10200,"d":"$10,200.00"}]
[49,"Inlet (6' x 3') (Curb) (with Flume)","Each",2,null,2,{"v":4100,"d":"$4,100.00"},{"v":8200,"d":"$8,200.00"},{"v":0,"d":"$0.00"},{"v":8200,"d":"$8,200.00"}]
[50,"Inlet (6' x 4') (Curb) (with Flume)","Each",1,null,1,{"v":3785,"d":"$3,785.00"},{"v":3785,"d":"$3,785.00"},{"v":0,"d":"$0.00"},{"v":3785,"d":"$3,785.00"}]
[51,"Inlet (8' x 3') (Curb) (with Flume)","Each",1,null,1,{"v":3830,"d":"$3,830.00"},{"v":3830,"d":"$3,830.00"},{"v":0,"d":"$0.00"},{"v":3830,"d":"$3,830.00"}]
[52,"Inlet (10' x 3') (Curb) (with Flume)","Each",1,null,1,{"v":3855,"d":"$3,855.00"},{"v":3855,"d":"$3,855.00"},{"v":0,"d":"$0.00"},{"v":3855,"d":"$3,855.00"}]
[53,"Junction Box (4' x 4')","Each",2,null,2,{"v":2805,"d":"$2,805.00"},{"v":5610,"d":"$5,610.00"},{"v":0,"d":"$0.00"},{"v":5610,"d":"$5,610.00"}]
[54,"Junction Box (8' x 4')","Each",1,null,1,{"v":3165,"d":"$3,165.00"},{"v":3165,"d":"$3,165.00"},{"v":0,"d":"$0.00"},{"v":3165,"d":"$3,165.00"}]
[55,"15\" Storm Sewer (RCP Class III)","Lin. Ft.",238.26,204.49,442.75,{"v":63.3,"d":"$63.30"},{"v":15081.857999999998,"d":"$15,081.86"},{"v":12944.217,"d":"$12,944.22"},{"v":28026.074999999997,"d":"$28,026.08"}]
[56,"21\" Storm Sewer (RCP Class III)","Lin. Ft.",75.22,null,75.22,{"v":127,"d":"$127.00"},{"v":9552.94,"d":"$9,552.94"},{"v":0,"d":"$0.00"},{"v":9552.94,"d":"$9,552.94"}]
[57,"30\" Storm Sewer (RCP Class III)","Lin. Ft.",22.12,null,22.12,{"v":141,"d":"$141.00"},{"v":3118.92,"d":"$3,118.92"},{"v":0,"d":"$0.00"},{"v":3118.92,"d":"$3,118.92"}]
[58,"48\" Storm Sewer (RCP Class III)","Lin. Ft.",44.23,null,{"$f":"SUM(D71:E71)","v":44.23},{"v":205,"d":"$205.00"},{"v":9067.15,"d":"$9,067.15"},{"v":0,"d":"$0.00"},{"$f":"H71+I71","v":{"v":9067.15,"d":"$9,067.15"}}]
[59,"Concrete Pipe Collar","Each",6,null,6,{"v":525,"d":"$525.00"},{"v":3150,"d":"$3,150.00"},{"v":0,"d":"$0.00"},{"v":3150,"d":"$3,150.00"}]
[60,"Pipe Underdrain (6\")(Type H or Type L)","Lin. Ft.",{"v":10486,"d":"10,486"},null,{"v":10486,"d":"10,486"},{"v":12.5,"d":"$12.50"},{"v":131075,"d":"$131,075.00"},{"v":0,"d":"$0.00"},{"v":131075,"d":"$131,075.00"}]
[61,"Outlet Pipe (6\")(Type K or Type E)","Lin. Ft.",{"v":1649,"d":"1,649"},null,{"v":1649,"d":"1,649"},{"v":14.5,"d":"$14.50"},{"v":23910.5,"d":"$23,910.50"},{"v":0,"d":"$0.00"},{"v":23910.5,"d":"$23,910.50"}]
[" "]
[62,"Lawn Sprinkler System (Tract 27)","Lump Sum",null,1,1,{"v":1875,"d":"$1,875.00"},{"$f":"D76*G76","v":{"v":0,"d":"$0.00"}},{"$f":"E76*G76","v":{"v":1875,"d":"$1,875.00"}},{"v":1875,"d":"$1,875.00"}]
[63,"Lawn Sprinkler System (Trible)","Lump Sum",null,1,1,{"v":3450,"d":"$3,450.00"},{"v":0,"d":"$0.00"},{"v":3450,"d":"$3,450.00"},{"v":3450,"d":"$3,450.00"}]
[64,"Lawn Sprinkler System (Montrachet)","Lump Sum",null,1,1,{"v":11500,"d":"$11,500.00"},{"v":0,"d":"$0.00"},{"v":11500,"d":"$11,500.00"},{"v":11500,"d":"$11,500.00"}]
[65,"Lawn Sprinkler System (Median)","Lump Sum",1,null,1,{"v":67000,"d":"$67,000.00"},{"v":67000,"d":"$67,000.00"},{"v":0,"d":"$0.00"},{"v":67000,"d":"$67,000.00"}]
[" "]
[66,"Fence (Temporary Chain Link)(6')","Lin. Ft.",{"v":1738,"d":"1,738"},null,{"v":1738,"d":"1,738"},{"v":6.5,"d":"$6.50"},{"v":11297,"d":"$11,297.00"},{"v":0,"d":"$0.00"},{"v":11297,"d":"$11,297.00"}]
[67,"Fence (Temporary Construction)","Lin. Ft.",{"v":1000,"d":"1,000"},null,{"v":1000,"d":"1,000"},{"v":2,"d":"$2.00"},{"v":2000,"d":"$2,000.00"},{"v":0,"d":"$0.00"},{"v":2000,"d":"$2,000.00"}]
[68,"Fence (Permanent Wood Privacy) (Tract 5)","Lin. Ft.",null,82,82,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1693.3,"d":"$1,693.30"},{"v":1693.3,"d":"$1,693.30"}]
[69,"Fence (Permanent Wood Privacy) (Tract 6)","Lin. Ft.",null,86,86,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1775.8999999999999,"d":"$1,775.90"},{"v":1775.8999999999999,"d":"$1,775.90"}]
[70,"Fence (Permanent Wood Privacy) (Tract 7)","Lin. Ft.",null,71,71,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1466.1499999999999,"d":"$1,466.15"},{"v":1466.1499999999999,"d":"$1,466.15"}]
[71,"Fence (Permanent Wood Privacy) (Tract 8)","Lin. Ft.",null,74,74,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1528.1,"d":"$1,528.10"},{"v":1528.1,"d":"$1,528.10"}]
[72,"Fence (Permanent Wood Privacy) (Tract 12)","Lin. Ft.",null,72,72,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1486.8,"d":"$1,486.80"},{"v":1486.8,"d":"$1,486.80"}]
[73,"Fence (Permanent Wood Privacy) (Tract 13)","Lin. Ft.",null,73,73,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1507.4499999999998,"d":"$1,507.45"},{"v":1507.4499999999998,"d":"$1,507.45"}]
[74,"Fence (Permanent Wood Privacy) (Tract 14)","Lin. Ft.",null,72,72,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1486.8,"d":"$1,486.80"},{"v":1486.8,"d":"$1,486.80"}]
[75,"Fence (Permanent Wood Privacy) (Tract 15)","Lin. Ft.",null,74,74,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1528.1,"d":"$1,528.10"},{"v":1528.1,"d":"$1,528.10"}]
[76,"Fence (Permanent Wood Privacy) (Tract 16)","Lin. Ft.",null,112,112,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":2312.7999999999997,"d":"$2,312.80"},{"v":2312.7999999999997,"d":"$2,312.80"}]
[77,"Fence (Permanent Wood Privacy) (Tract 20)","Lin. Ft.",null,45,45,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":929.2499999999999,"d":"$929.25"},{"v":929.2499999999999,"d":"$929.25"}]
[78,"Fence (Permanent Wood Privacy) (Tract 21)","Lin. Ft.",null,157,157,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":3242.0499999999997,"d":"$3,242.05"},{"v":3242.0499999999997,"d":"$3,242.05"}]
[79,"Fence (Permanent Wood Privacy) (Tract 22)","Lin. Ft.",null,110,110,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":2271.5,"d":"$2,271.50"},{"v":2271.5,"d":"$2,271.50"}]
[80,"Fence (Permanent Wood Privacy) (Tract 23)","Lin. Ft.",null,81,81,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1672.6499999999999,"d":"$1,672.65"},{"v":1672.6499999999999,"d":"$1,672.65"}]
[81,"Fence (Permanent Wood Privacy) (Tract 24)","Lin. Ft.",null,75,75,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1548.75,"d":"$1,548.75"},{"v":1548.75,"d":"$1,548.75"}]
[82,"Fence (Permanent Wood Privacy) (Tract 25)","Lin. Ft.",null,76,76,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1569.3999999999999,"d":"$1,569.40"},{"v":1569.3999999999999,"d":"$1,569.40"}]
[83,"Fence (Permanent Wood Privacy) (Tract 26)","Lin. Ft.",null,85,85,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1755.2499999999998,"d":"$1,755.25"},{"v":1755.2499999999998,"d":"$1,755.25"}]
[84,"Fence (Permanent Wood Privacy) (Tract 52)","Lin. Ft.",null,73,73,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1507.4499999999998,"d":"$1,507.45"},{"v":1507.4499999999998,"d":"$1,507.45"}]
[85,"Fence (Permanent Wood Privacy) (Tract 53)","Lin. Ft.",null,157,157,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":3242.0499999999997,"d":"$3,242.05"},{"v":3242.0499999999997,"d":"$3,242.05"}]
[86,"Fence (Permanent Wood Privacy) (Tract 54)","Lin. Ft.",null,71,71,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1466.1499999999999,"d":"$1,466.15"},{"v":1466.1499999999999,"d":"$1,466.15"}]
[87,"Fence (Permanent Wood Privacy) (Tract 55)","Lin. Ft.",null,75,75,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1548.75,"d":"$1,548.75"},{"v":1548.75,"d":"$1,548.75"}]
[88,"Fence (Permanent Wood Privacy) (Tract 56)","Lin. Ft.",null,105,105,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":2168.25,"d":"$2,168.25"},{"v":2168.25,"d":"$2,168.25"}]
[89,"Fence (Permanent Wood Privacy) (Tract 66)","Lin. Ft.",null,52,52,{"v":20.65,"d":"$20.65"},{"v":0,"d":"$0.00"},{"v":1073.8,"d":"$1,073.80"},{"v":1073.8,"d":"$1,073.80"}]
[" "]
[90,"Monument Construction (Aspen Hills)","Each",null,1,1,{"v":1175,"d":"$1,175.00"},{"v":0,"d":"$0.00"},{"v":1175,"d":"$1,175.00"},{"v":1175,"d":"$1,175.00"}]
[91,"Monument Construction (Oak Park)","Each",null,1,1,{"v":3750,"d":"$3,750.00"},{"v":0,"d":"$0.00"},{"v":3750,"d":"$3,750.00"},{"v":3750,"d":"$3,750.00"}]
[" "]
[92,"Landscaping (Quivira Median)","Lump Sum",1,null,1,{"v":16650,"d":"$16,650.00"},{"v":16650,"d":"$16,650.00"},{"v":0,"d":"$0.00"},{"v":16650,"d":"$16,650.00"}]
[93,"Fescue Sod","Sq. Yd.",{"v":15078,"d":"15,078"},null,{"v":15078,"d":"15,078"},{"v":3.1,"d":"$3.10"},{"v":46741.8,"d":"$46,741.80"},{"v":0,"d":"$0.00"},{"v":46741.8,"d":"$46,741.80"}]
[94,"Bluegrass Sod","Sq. Yd.",193,null,193,{"v":3.1,"d":"$3.10"},{"v":598.3000000000001,"d":"$598.30"},{"v":0,"d":"$0.00"},{"v":598.3000000000001,"d":"$598.30"}]
[95,"Hydraulic Mulching","Lb",{"v":14080,"d":"14,080"},null,{"v":14080,"d":"14,080"},{"v":0.75,"d":"$0.75"},{"v":10560,"d":"$10,560.00"},{"v":0,"d":"$0.00"},{"v":10560,"d":"$10,560.00"}]
[96,"Temporary Seeding","Acre",3.2,null,3.2,{"v":1000,"d":"$1,000.00"},{"v":3200,"d":"$3,200.00"},{"v":0,"d":"$0.00"},{"v":3200,"d":"$3,200.00"}]
[97,"Silt Fence","Lin. Ft.",800,null,800,{"v":1.75,"d":"$1.75"},{"v":1400,"d":"$1,400.00"},{"v":0,"d":"$0.00"},{"v":1400,"d":"$1,400.00"}]
[98,"Sediment Removal","Cu. Yd.",100,null,100,{"v":25,"d":"$25.00"},{"v":2500,"d":"$2,500.00"},{"v":0,"d":"$0.00"},{"v":2500,"d":"$2,500.00"}]
[99,"Rock Barrier (6\")","Each",12,null,12,{"v":250,"d":"$250.00"},{"v":3000,"d":"$3,000.00"},{"v":0,"d":"$0.00"},{"v":3000,"d":"$3,000.00"}]
[100,"Straw Wattles","Lin. Ft.",{"v":1250,"d":"1,250"},null,{"v":1250,"d":"1,250"},{"v":2.55,"d":"$2.55"},{"v":3187.5,"d":"$3,187.50"},{"v":0,"d":"$0.00"},{"v":3187.5,"d":"$3,187.50"}]
[101,"Inlet Protection","Each",100,null,100,{"v":92,"d":"$92.00"},{"v":9200,"d":"$9,200.00"},{"v":0,"d":"$0.00"},{"v":9200,"d":"$9,200.00"}]
[" "]
[102,"Permanent Traffic Control Signs","Sq. Ft.",359,null,359,{"v":17.5,"d":"$17.50"},{"v":6282.5,"d":"$6,282.50"},{"v":0,"d":"$0.00"},{"v":6282.5,"d":"$6,282.50"}]
[103,"1-3/4\" x 1-3/4\" Sign Posts","Lin. Ft.",357,null,357,{"v":6.15,"d":"$6.15"},{"v":2195.55,"d":"$2,195.55"},{"v":0,"d":"$0.00"},{"v":2195.55,"d":"$2,195.55"}]
[104,"2\" x 2\" Sign Post Anchors","Lin. Ft.",111,null,111,{"v":7.2,"d":"$7.20"},{"v":799.2,"d":"$799.20"},{"v":0,"d":"$0.00"},{"v":799.2,"d":"$799.20"}]
[105,"2-1/4\" x 2-1/4\" Anchor Sleeves","Lin. Ft.",56,null,56,{"v":8.2,"d":"$8.20"},{"v":459.19999999999993,"d":"$459.20"},{"v":0,"d":"$0.00"},{"v":459.19999999999993,"d":"$459.20"}]
[106,"2-1/2\" x 2-1/2\" Sign Posts","Lin. Ft.",32,null,32,{"v":10.25,"d":"$10.25"},{"v":328,"d":"$328.00"},{"v":0,"d":"$0.00"},{"v":328,"d":"$328.00"}]
[107,"3\" x 3\" Sign Post Anchors","Lin. Ft.",9,null,9,{"v":15.4,"d":"$15.40"},{"v":138.6,"d":"$138.60"},{"v":0,"d":"$0.00"},{"v":138.6,"d":"$138.60"}]
[" "]
[108,"Interim Pavement Markings","Lump Sum",1,null,1,{"v":2500,"d":"$2,500.00"},{"v":2500,"d":"$2,500.00"},{"v":0,"d":"$0.00"},{"v":2500,"d":"$2,500.00"}]
[109,"4\" White Thermoplastic","Lin. Ft.",{"v":5925,"d":"5,925"},null,{"v":5925,"d":"5,925"},{"v":0.62,"d":"$0.62"},{"v":3673.5,"d":"$3,673.50"},{"v":0,"d":"$0.00"},{"v":3673.5,"d":"$3,673.50"}]
[110,"4\" Yellow Thermoplastic","Lin. Ft.",154,null,154,{"v":1.55,"d":"$1.55"},{"v":238.70000000000002,"d":"$238.70"},{"v":0,"d":"$0.00"},{"v":238.70000000000002,"d":"$238.70"}]
[111,"6\" White Thermoplastic","Lin. Ft.",{"v":1488,"d":"1,488"},null,{"v":1488,"d":"1,488"},{"v":0.8,"d":"$0.80"},{"v":1190.4,"d":"$1,190.40"},{"v":0,"d":"$0.00"},{"v":1190.4,"d":"$1,190.40"}]
[112,"8\" While Thermoplastic","Lin. Ft.",231,null,231,{"v":0.87,"d":"$0.87"},{"v":200.97,"d":"$200.97"},{"v":0,"d":"$0.00"},{"v":200.97,"d":"$200.97"}]
[113,"12\" White Pre-formed Thermoplastic","Lin. Ft.",124,null,124,{"v":2.7,"d":"$2.70"},{"v":334.8,"d":"$334.80"},{"v":0,"d":"$0.00"},{"v":334.8,"d":"$334.80"}]
[114,"24\" White Pre-formed Thermoplastic","Lin. Ft.",323,null,323,{"v":11.3,"d":"$11.30"},{"v":3649.9,"d":"$3,649.90"},{"v":0,"d":"$0.00"},{"v":3649.9,"d":"$3,649.90"}]
[115,"White Arrows Pre-formed Thermoplastic","Each",26,null,26,{"v":135,"d":"$135.00"},{"v":3510,"d":"$3,510.00"},{"v":0,"d":"$0.00"},{"v":3510,"d":"$3,510.00"}]
[116,"White \"Only\" Markings Pre-formed Thermoplastic","Each",1,null,{"$f":"SUM(D135:E135)","v":1},{"v":205,"d":"$205.00"},{"v":205,"d":"$205.00"},{"v":0,"d":"$0.00"},{"$f":"H135+I135","v":{"v":205,"d":"$205.00"}}]
[117,"8\" White Cold Plastic","Lin. Ft.",234,null,234,{"v":6.15,"d":"$6.15"},{"v":1439.1000000000001,"d":"$1,439.10"},{"v":0,"d":"$0.00"},{"v":1439.1000000000001,"d":"$1,439.10"}]
[118,"White Arrows Cold Plastic","Each",2,null,2,{"v":405,"d":"$405.00"},{"v":810,"d":"$810.00"},{"v":0,"d":"$0.00"},{"v":810,"d":"$810.00"}]
[119,"White \"Only\" Markings Cold Plastic","Each",1,null,1,{"v":595,"d":"$595.00"},{"v":595,"d":"$595.00"},{"v":0,"d":"$0.00"},{"v":595,"d":"$595.00"}]
[" "]
[120,"Street Lighting Installation","Lump Sum",1,null,1,{"v":166000,"d":"$166,000.00"},{"$f":"D140*G140","v":{"v":166000,"d":"$166,000.00"}},{"$f":"E140*G140","v":{"v":0,"d":"$0.00"}},{"v":166000,"d":"$166,000.00"}]
[121,"Fiber Optic Communication System","Lump Sum",1,null,1,{"v":51000,"d":"$51,000.00"},{"v":51000,"d":"$51,000.00"},{"v":0,"d":"$0.00"},{"v":51000,"d":"$51,000.00"}]
[" "]
[122,"Traffic Signal Installation (99th)","Lump Sum",1,null,1,{"v":189000,"d":"$189,000.00"},{"v":189000,"d":"$189,000.00"},{"v":0,"d":"$0.00"},{"v":189000,"d":"$189,000.00"}]
[123,"Traffic Signal Installation (103rd)","Lump Sum",1,null,1,{"v":255000,"d":"$255,000.00"},{"v":255000,"d":"$255,000.00"},{"v":0,"d":"$0.00"},{"v":255000,"d":"$255,000.00"}]
[" "]
[124,"Land Corner Monument Box","Each",3,null,3,{"v":1200,"d":"$1,200.00"},{"v":3600,"d":"$3,600.00"},{"v":0,"d":"$0.00"},{"v":3600,"d":"$3,600.00"}]
[125,"Traffic Control","Lump Sum",1,null,1,{"v":76500,"d":"$76,500.00"},{"v":76500,"d":"$76,500.00"},{"v":0,"d":"$0.00"},{"v":76500,"d":"$76,500.00"}]
[126,"TWorks Sign Assembly","Each",2,null,2,{"v":615,"d":"$615.00"},{"v":1230,"d":"$1,230.00"},{"v":0,"d":"$0.00"},{"v":1230,"d":"$1,230.00"}]
[]
[{"$nulls":6},"Total",{"$f":"SUM(H6:H148)","v":{"v":4698521.538,"d":"$4,698,521.54"}},{"$f":"SUM(I6:I148)","v":{"v":298949.917,"d":"$298,949.92"}},{"$f":"SUM(J6:J148)","v":{"v":4997471.454999998,"d":"$4,997,471.46"}}]
[{"$nulls":6},"Work Type Summary"]
[{"$nulls":6},"Common Items",{"$f":"SUM(H6:H10)+H148","v":{"v":136230,"d":"$136,230.00"}},{"$f":"SUM(I6:I10)+I148","v":{"v":208000,"d":"$208,000.00"}},{"$f":"SUM(J6:J10)+J148","v":{"v":344230,"d":"$344,230.00"}}]
[{"$nulls":6},"Roadway",{"$f":"SUM(H12:H16)+SUM(H34:H43)+SUM(H46:H140)+SUM(H146:H147)","v":{"v":1762730.538,"d":"$1,762,730.54"}},{"$f":"SUM(I12:I16)+SUM(I34:I43)+SUM(I46:I140)+SUM(I146:I147)","v":{"v":90949.917,"d":"$90,949.92"}},{"$f":"SUM(J12:J16)+SUM(J34:J43)+SUM(J46:J140)+SUM(J146:J147)","v":{"v":1853680.455,"d":"$1,853,680.46"}}]
[{"$nulls":6},"Surfacing",{"$f":"SUM(H18:H32)+H44","v":{"v":2304561,"d":"$2,304,561.00"}},{"$f":"SUM(I18:I32)+I44","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J18:J32)+J44","v":{"v":2304561,"d":"$2,304,561.00"}}]
[{"$nulls":6},"Bridges"]
[{"$nulls":6},"Traffic Signals",{"$f":"SUM(H141:H144)","v":{"v":495000,"d":"$495,000.00"}},{"$f":"SUM(I141:I144)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(J141:J144)","v":{"v":495000,"d":"$495,000.00"}}]