{"text_format":"1","workbook":"xlsx","n_sheets":103,"sheets":["PDO Log","Markups","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50","51","52","53","54","55","56","57","58","59","60","61","62","63","64","65","66","67","68","69","70","71","72","73","74","75","76","77","78","79","80","81","82","83","84","85","86","87","88","89","90","91","92","93","94","95","96","97","98","99","100","Lists"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":3,"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":"PDO Log","index":0,"n_rows":146,"n_cols":25,"rows_kept":146,"cut":false,"hidden":false,"merged":[]}
[]
[null,"POTENTIAL DESIGN OPTIONS - SUMMARY LOG",null,null,"PW: Bids23"]
[]
[null,"P-XXXX"]
[null,"JOB NAME",null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2023-10-04"}]
[null,"ESTIMATE/DRAWING STAGE"]
[]
[null,null,"PDO #","DESCRIPTION","STATUS","AMOUNT","ACCEPTED","PENDING\n(IN REVIEW)","REJECTED","DRAWING UPDATES REQUIRED","RESPONSIBLE TEAM MEMBER","NOTES / COMMENTS",null,null,null,"Tab","Hedge %","Total Hedged","Total Accepted","Hedged Hard Cost","General Conditions","Insurance","OH&P","Builders Risk","Bond"]
[0,{"$f":"Lists!A18","v":"1. General"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D9","v":0}]
[0,{"$f":"Lists!A19","v":"2. Sitework"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,{"$f":"Lists!A20","v":"3. Structure"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,{"$f":"Lists!A21","v":"4. Envelope"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,{"$f":"Lists!A22","v":"5. Mechanical, Electrical, Plumbing, Fire Protection"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,{"$f":"Lists!A23","v":"6. Finishes"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,{"$f":"Lists!A24","v":"7. Other Items"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,{"$f":"Lists!A25","v":"8. Miscellaneous 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[0,{"$f":"Lists!A26","v":"9. Miscellaneous 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"C18","v":1},null,1,null,null,{"$f":"'1'!$I$40*Q18","v":0},{"$f":"IF(E18=\"Accepted\",F18,0)","v":0},{"$f":"IF(E18=\"In Review\",F18,0)","v":0},{"$f":"IF(E18=\"Rejected\",F18,0)","v":0},null,"---",null,null,null,null,{"$f":"C18","v":1},1,{"$f":"F18-'1'!$I$40","v":0},{"$f":"IF(E18=\"Accepted\",R18,0)","v":0},{"$f":"F18","v":0},{"$f":"'1'!$I$28","v":0},{"$f":"'1'!$I$32","v":0},{"$f":"'1'!$I$33","v":0},{"$f":"'1'!$I$34","v":0},{"$f":"'1'!$I$35","v":0}]
[2,null,2,null,null,{"$f":"'2'!$I$40*Q19","v":0},0,0,0,null,"---",null,null,null,null,2,1,{"$f":"F19-'2'!$I$40","v":0},0,0,{"$f":"'2'!$I$28","v":0},{"$f":"'2'!$I$32","v":0},{"$f":"'2'!$I$33","v":0},{"$f":"'2'!$I$34","v":0},{"$f":"'2'!$I$35","v":0}]
[3,null,3,null,null,{"$f":"'3'!$I$40*Q20","v":0},0,0,0,null,"---",null,null,null,null,3,1,{"$f":"F20-'3'!$I$40","v":0},0,0,{"$f":"'3'!$I$28","v":0},{"$f":"'3'!$I$32","v":0},{"$f":"'3'!$I$33","v":0},{"$f":"'3'!$I$34","v":0},{"$f":"'3'!$I$35","v":0}]
[4,null,4,null,null,{"$f":"'4'!$I$40*Q21","v":0},0,0,0,null,"---",null,null,null,null,4,1,{"$f":"F21-'4'!$I$40","v":0},0,0,{"$f":"'4'!$I$28","v":0},{"$f":"'4'!$I$32","v":0},{"$f":"'4'!$I$33","v":0},{"$f":"'4'!$I$34","v":0},{"$f":"'4'!$I$35","v":0}]
[5,null,5,null,null,{"$f":"'5'!$I$40*Q22","v":0},0,0,0,null,"---",null,null,null,null,5,1,{"$f":"F22-'5'!$I$40","v":0},0,0,{"$f":"'5'!$I$28","v":0},{"$f":"'5'!$I$32","v":0},{"$f":"'5'!$I$33","v":0},{"$f":"'5'!$I$34","v":0},{"$f":"'5'!$I$35","v":0}]
[6,null,6,null,null,{"$f":"'6'!$I$40*Q23","v":0},0,0,0,null,"---",null,null,null,null,6,1,{"$f":"F23-'6'!$I$40","v":0},0,0,{"$f":"'6'!$I$28","v":0},{"$f":"'6'!$I$32","v":0},{"$f":"'6'!$I$33","v":0},{"$f":"'6'!$I$34","v":0},{"$f":"'6'!$I$35","v":0}]
[7,null,7,null,null,{"$f":"'7'!$I$40*Q24","v":0},0,0,0,null,"---",null,null,null,null,7,1,{"$f":"F24-'7'!$I$40","v":0},0,0,{"$f":"'7'!$I$28","v":0},{"$f":"'7'!$I$32","v":0},{"$f":"'7'!$I$33","v":0},{"$f":"'7'!$I$34","v":0},{"$f":"'7'!$I$35","v":0}]
[8,null,8,null,null,{"$f":"'8'!$I$40*Q25","v":0},0,0,0,null,"---",null,null,null,null,8,1,{"$f":"F25-'8'!$I$40","v":0},0,0,{"$f":"'8'!$I$28","v":0},{"$f":"'8'!$I$32","v":0},{"$f":"'8'!$I$33","v":0},{"$f":"'8'!$I$34","v":0},{"$f":"'8'!$I$35","v":0}]
[9,null,9,null,null,{"$f":"'9'!$I$40*Q26","v":0},0,0,0,null,"---",null,null,null,null,9,1,{"$f":"F26-'9'!$I$40","v":0},0,0,{"$f":"'9'!$I$28","v":0},{"$f":"'9'!$I$32","v":0},{"$f":"'9'!$I$33","v":0},{"$f":"'9'!$I$34","v":0},{"$f":"'9'!$I$35","v":0}]
[10,null,10,null,null,{"$f":"'10'!$I$40*Q27","v":0},0,0,0,null,"---",null,null,null,null,10,1,{"$f":"F27-'10'!$I$40","v":0},0,0,{"$f":"'10'!$I$28","v":0},{"$f":"'10'!$I$32","v":0},{"$f":"'10'!$I$33","v":0},{"$f":"'10'!$I$34","v":0},{"$f":"'10'!$I$35","v":0}]
[11,null,11,null,null,{"$f":"'11'!$I$40*Q28","v":0},0,0,0,null,"---",null,null,null,null,11,1,{"$f":"F28-'11'!$I$40","v":0},0,0,{"$f":"'11'!$I$28","v":0},{"$f":"'11'!$I$32","v":0},{"$f":"'11'!$I$33","v":0},{"$f":"'11'!$I$34","v":0},{"$f":"'11'!$I$35","v":0}]
[12,null,12,null,null,{"$f":"'12'!$I$40*Q29","v":0},0,0,0,null,"---",null,null,null,null,12,1,{"$f":"F29-'12'!$I$40","v":0},0,0,{"$f":"'12'!$I$28","v":0},{"$f":"'12'!$I$32","v":0},{"$f":"'12'!$I$33","v":0},{"$f":"'12'!$I$34","v":0},{"$f":"'12'!$I$35","v":0}]
[13,null,13,null,null,{"$f":"'13'!$I$40*Q30","v":0},0,0,0,null,"---",null,null,null,null,13,1,{"$f":"F30-'13'!$I$40","v":0},0,0,{"$f":"'13'!$I$28","v":0},{"$f":"'13'!$I$32","v":0},{"$f":"'13'!$I$33","v":0},{"$f":"'13'!$I$34","v":0},{"$f":"'13'!$I$35","v":0}]
[14,null,14,null,null,{"$f":"'14'!$I$40*Q31","v":0},0,0,0,null,"---",null,null,null,null,14,1,{"$f":"F31-'14'!$I$40","v":0},0,0,{"$f":"'14'!$I$28","v":0},{"$f":"'14'!$I$32","v":0},{"$f":"'14'!$I$33","v":0},{"$f":"'14'!$I$34","v":0},{"$f":"'14'!$I$35","v":0}]
[15,null,15,null,null,{"$f":"'15'!$I$40*Q32","v":0},0,0,0,null,"---",null,null,null,null,15,1,{"$f":"F32-'15'!$I$40","v":0},0,0,{"$f":"'15'!$I$28","v":0},{"$f":"'15'!$I$32","v":0},{"$f":"'15'!$I$33","v":0},{"$f":"'15'!$I$34","v":0},{"$f":"'15'!$I$35","v":0}]
[16,null,16,null,null,{"$f":"'16'!$I$40*Q33","v":0},0,0,0,null,"---",null,null,null,null,16,1,{"$f":"F33-'16'!$I$40","v":0},0,0,{"$f":"'16'!$I$28","v":0},{"$f":"'16'!$I$32","v":0},{"$f":"'16'!$I$33","v":0},{"$f":"'16'!$I$34","v":0},{"$f":"'16'!$I$35","v":0}]
[17,null,17,null,null,{"$f":"'17'!$I$40*Q34","v":0},0,0,0,null,"---",null,null,null,null,17,1,{"$f":"F34-'17'!$I$40","v":0},0,0,{"$f":"'17'!$I$28","v":0},{"$f":"'17'!$I$32","v":0},{"$f":"'17'!$I$33","v":0},{"$f":"'17'!$I$34","v":0},{"$f":"'17'!$I$35","v":0}]
[18,null,18,null,null,{"$f":"'18'!$I$40*Q35","v":0},0,0,0,null,"---",null,null,null,null,18,1,{"$f":"F35-'18'!$I$40","v":0},0,0,{"$f":"'18'!$I$28","v":0},{"$f":"'18'!$I$32","v":0},{"$f":"'18'!$I$33","v":0},{"$f":"'18'!$I$34","v":0},{"$f":"'18'!$I$35","v":0}]
[19,null,19,null,null,{"$f":"'19'!$I$40*Q36","v":0},0,0,0,null,"---",null,null,null,null,19,1,{"$f":"F36-'19'!$I$40","v":0},0,0,{"$f":"'19'!$I$28","v":0},{"$f":"'19'!$I$32","v":0},{"$f":"'19'!$I$33","v":0},{"$f":"'19'!$I$34","v":0},{"$f":"'19'!$I$35","v":0}]
[20,null,20,null,null,{"$f":"'20'!$I$40*Q37","v":0},0,0,0,null,"---",null,null,null,null,20,1,{"$f":"F37-'20'!$I$40","v":0},0,0,{"$f":"'20'!$I$28","v":0},{"$f":"'20'!$I$32","v":0},{"$f":"'20'!$I$33","v":0},{"$f":"'20'!$I$34","v":0},{"$f":"'20'!$I$35","v":0}]
[21,null,21,null,null,{"$f":"'21'!$I$40*Q38","v":0},0,0,0,null,"---",null,null,null,null,21,1,{"$f":"F38-'21'!$I$40","v":0},0,0,{"$f":"'21'!$I$28","v":0},{"$f":"'21'!$I$32","v":0},{"$f":"'21'!$I$33","v":0},{"$f":"'21'!$I$34","v":0},{"$f":"'21'!$I$35","v":0}]
[22,null,22,null,null,{"$f":"'22'!$I$40*Q39","v":0},0,0,0,null,"---",null,null,null,null,22,1,{"$f":"F39-'22'!$I$40","v":0},0,0,{"$f":"'22'!$I$28","v":0},{"$f":"'22'!$I$32","v":0},{"$f":"'22'!$I$33","v":0},{"$f":"'22'!$I$34","v":0},{"$f":"'22'!$I$35","v":0}]
[23,null,23,null,null,{"$f":"'23'!$I$40*Q40","v":0},0,0,0,null,"---",null,null,null,null,23,1,{"$f":"F40-'23'!$I$40","v":0},0,0,{"$f":"'23'!$I$28","v":0},{"$f":"'23'!$I$32","v":0},{"$f":"'23'!$I$33","v":0},{"$f":"'23'!$I$34","v":0},{"$f":"'23'!$I$35","v":0}]
[24,null,24,null,null,{"$f":"'24'!$I$40*Q41","v":0},0,0,0,null,"---",null,null,null,null,24,1,{"$f":"F41-'24'!$I$40","v":0},0,0,{"$f":"'24'!$I$28","v":0},{"$f":"'24'!$I$32","v":0},{"$f":"'24'!$I$33","v":0},{"$f":"'24'!$I$34","v":0},{"$f":"'24'!$I$35","v":0}]
[25,null,25,null,null,{"$f":"'25'!$I$40*Q42","v":0},0,0,0,null,"---",null,null,null,null,25,1,{"$f":"F42-'25'!$I$40","v":0},0,0,{"$f":"'25'!$I$28","v":0},{"$f":"'25'!$I$32","v":0},{"$f":"'25'!$I$33","v":0},{"$f":"'25'!$I$34","v":0},{"$f":"'25'!$I$35","v":0}]
[26,null,26,null,null,{"$f":"'26'!$I$40*Q43","v":0},0,0,0,null,"---",null,null,null,null,26,1,{"$f":"F43-'26'!$I$40","v":0},0,0,{"$f":"'26'!$I$28","v":0},{"$f":"'26'!$I$32","v":0},{"$f":"'26'!$I$33","v":0},{"$f":"'26'!$I$34","v":0},{"$f":"'26'!$I$35","v":0}]
[27,null,27,null,null,{"$f":"'27'!$I$40*Q44","v":0},0,0,0,null,"---",null,null,null,null,27,1,{"$f":"F44-'27'!$I$40","v":0},0,0,{"$f":"'27'!$I$28","v":0},{"$f":"'27'!$I$32","v":0},{"$f":"'27'!$I$33","v":0},{"$f":"'27'!$I$34","v":0},{"$f":"'27'!$I$35","v":0}]
[28,null,28,null,null,{"$f":"'28'!$I$40*Q45","v":0},0,0,0,null,"---",null,null,null,null,28,1,{"$f":"F45-'28'!$I$40","v":0},0,0,{"$f":"'28'!$I$28","v":0},{"$f":"'28'!$I$32","v":0},{"$f":"'28'!$I$33","v":0},{"$f":"'28'!$I$34","v":0},{"$f":"'28'!$I$35","v":0}]
[29,null,29,null,null,{"$f":"'29'!$I$40*Q46","v":0},0,0,0,null,"---",null,null,null,null,29,1,{"$f":"F46-'29'!$I$40","v":0},0,0,{"$f":"'29'!$I$28","v":0},{"$f":"'29'!$I$32","v":0},{"$f":"'29'!$I$33","v":0},{"$f":"'29'!$I$34","v":0},{"$f":"'29'!$I$35","v":0}]
[30,null,30,null,null,{"$f":"'30'!$I$40*Q47","v":0},0,0,0,null,"---",null,null,null,null,30,1,{"$f":"F47-'30'!$I$40","v":0},0,0,{"$f":"'30'!$I$28","v":0},{"$f":"'30'!$I$32","v":0},{"$f":"'30'!$I$33","v":0},{"$f":"'30'!$I$34","v":0},{"$f":"'30'!$I$35","v":0}]
[31,null,31,null,null,{"$f":"'31'!$I$40*Q48","v":0},0,0,0,null,"---",null,null,null,null,31,1,{"$f":"F48-'31'!$I$40","v":0},0,0,{"$f":"'31'!$I$28","v":0},{"$f":"'31'!$I$32","v":0},{"$f":"'31'!$I$33","v":0},{"$f":"'31'!$I$34","v":0},{"$f":"'31'!$I$35","v":0}]
[32,null,32,null,null,{"$f":"'32'!$I$40*Q49","v":0},0,0,0,null,"---",null,null,null,null,32,1,{"$f":"F49-'32'!$I$40","v":0},0,0,{"$f":"'32'!$I$28","v":0},{"$f":"'32'!$I$32","v":0},{"$f":"'32'!$I$33","v":0},{"$f":"'32'!$I$34","v":0},{"$f":"'32'!$I$35","v":0}]
[{"$f":"C50","v":33},null,33,null,null,{"$f":"'33'!$I$40*Q50","v":0},{"$f":"IF(E50=\"Accepted\",F50,0)","v":0},{"$f":"IF(E50=\"In Review\",F50,0)","v":0},{"$f":"IF(E50=\"Rejected\",F50,0)","v":0},null,"---",null,null,null,null,{"$f":"C50","v":33},1,{"$f":"F50-'33'!$I$40","v":0},{"$f":"IF(E50=\"Accepted\",R50,0)","v":0},{"$f":"F50","v":0},{"$f":"'33'!$I$28","v":0},{"$f":"'33'!$I$32","v":0},{"$f":"'33'!$I$33","v":0},{"$f":"'33'!$I$34","v":0},{"$f":"'33'!$I$35","v":0}]
[34,null,34,null,null,{"$f":"'34'!$I$40*Q51","v":0},0,0,0,null,"---",null,null,null,null,34,1,{"$f":"F51-'34'!$I$40","v":0},0,0,{"$f":"'34'!$I$28","v":0},{"$f":"'34'!$I$32","v":0},{"$f":"'34'!$I$33","v":0},{"$f":"'34'!$I$34","v":0},{"$f":"'34'!$I$35","v":0}]
[35,null,35,null,null,{"$f":"'35'!$I$40*Q52","v":0},0,0,0,null,"---",null,null,null,null,35,1,{"$f":"F52-'35'!$I$40","v":0},0,0,{"$f":"'35'!$I$28","v":0},{"$f":"'35'!$I$32","v":0},{"$f":"'35'!$I$33","v":0},{"$f":"'35'!$I$34","v":0},{"$f":"'35'!$I$35","v":0}]
[36,null,36,null,null,{"$f":"'36'!$I$40*Q53","v":0},0,0,0,null,"---",null,null,null,null,36,1,{"$f":"F53-'36'!$I$40","v":0},0,0,{"$f":"'36'!$I$28","v":0},{"$f":"'36'!$I$32","v":0},{"$f":"'36'!$I$33","v":0},{"$f":"'36'!$I$34","v":0},{"$f":"'36'!$I$35","v":0}]
[37,null,37,null,null,{"$f":"'37'!$I$40*Q54","v":0},0,0,0,null,"---",null,null,null,null,37,1,{"$f":"F54-'37'!$I$40","v":0},0,0,{"$f":"'37'!$I$28","v":0},{"$f":"'37'!$I$32","v":0},{"$f":"'37'!$I$33","v":0},{"$f":"'37'!$I$34","v":0},{"$f":"'37'!$I$35","v":0}]
[38,null,38,null,null,{"$f":"'38'!$I$40*Q55","v":0},0,0,0,null,"---",null,null,null,null,38,1,{"$f":"F55-'38'!$I$40","v":0},0,0,{"$f":"'38'!$I$28","v":0},{"$f":"'38'!$I$32","v":0},{"$f":"'38'!$I$33","v":0},{"$f":"'38'!$I$34","v":0},{"$f":"'38'!$I$35","v":0}]
[39,null,39,null,null,{"$f":"'39'!$I$40*Q56","v":0},0,0,0,null,"---",null,null,null,null,39,1,{"$f":"F56-'39'!$I$40","v":0},0,0,{"$f":"'39'!$I$28","v":0},{"$f":"'39'!$I$32","v":0},{"$f":"'39'!$I$33","v":0},{"$f":"'39'!$I$34","v":0},{"$f":"'39'!$I$35","v":0}]
[40,null,40,null,null,{"$f":"'40'!$I$40*Q57","v":0},0,0,0,null,"---",null,null,null,null,40,1,{"$f":"F57-'40'!$I$40","v":0},0,0,{"$f":"'40'!$I$28","v":0},{"$f":"'40'!$I$32","v":0},{"$f":"'40'!$I$33","v":0},{"$f":"'40'!$I$34","v":0},{"$f":"'40'!$I$35","v":0}]
[41,null,41,null,null,{"$f":"'41'!$I$40*Q58","v":0},0,0,0,null,"---",null,null,null,null,41,1,{"$f":"F58-'41'!$I$40","v":0},0,0,{"$f":"'41'!$I$28","v":0},{"$f":"'41'!$I$32","v":0},{"$f":"'41'!$I$33","v":0},{"$f":"'41'!$I$34","v":0},{"$f":"'41'!$I$35","v":0}]
[42,null,42,null,null,{"$f":"'42'!$I$40*Q59","v":0},0,0,0,null,"---",null,null,null,null,42,1,{"$f":"F59-'42'!$I$40","v":0},0,0,{"$f":"'42'!$I$28","v":0},{"$f":"'42'!$I$32","v":0},{"$f":"'42'!$I$33","v":0},{"$f":"'42'!$I$34","v":0},{"$f":"'42'!$I$35","v":0}]
[43,null,43,null,null,{"$f":"'43'!$I$40*Q60","v":0},0,0,0,null,"---",null,null,null,null,43,1,{"$f":"F60-'43'!$I$40","v":0},0,0,{"$f":"'43'!$I$28","v":0},{"$f":"'43'!$I$32","v":0},{"$f":"'43'!$I$33","v":0},{"$f":"'43'!$I$34","v":0},{"$f":"'43'!$I$35","v":0}]
[44,null,44,null,null,{"$f":"'44'!$I$40*Q61","v":0},0,0,0,null,"---",null,null,null,null,44,1,{"$f":"F61-'44'!$I$40","v":0},0,0,{"$f":"'44'!$I$28","v":0},{"$f":"'44'!$I$32","v":0},{"$f":"'44'!$I$33","v":0},{"$f":"'44'!$I$34","v":0},{"$f":"'44'!$I$35","v":0}]
[45,null,45,null,null,{"$f":"'45'!$I$40*Q62","v":0},0,0,0,null,"---",null,null,null,null,45,1,{"$f":"F62-'45'!$I$40","v":0},0,0,{"$f":"'45'!$I$28","v":0},{"$f":"'45'!$I$32","v":0},{"$f":"'45'!$I$33","v":0},{"$f":"'45'!$I$34","v":0},{"$f":"'45'!$I$35","v":0}]
[46,null,46,null,null,{"$f":"'46'!$I$40*Q63","v":0},0,0,0,null,"---",null,null,null,null,46,1,{"$f":"F63-'46'!$I$40","v":0},0,0,{"$f":"'46'!$I$28","v":0},{"$f":"'46'!$I$32","v":0},{"$f":"'46'!$I$33","v":0},{"$f":"'46'!$I$34","v":0},{"$f":"'46'!$I$35","v":0}]
[47,null,47,null,null,{"$f":"'47'!$I$40*Q64","v":0},0,0,0,null,"---",null,null,null,null,47,1,{"$f":"F64-'47'!$I$40","v":0},0,0,{"$f":"'47'!$I$28","v":0},{"$f":"'47'!$I$32","v":0},{"$f":"'47'!$I$33","v":0},{"$f":"'47'!$I$34","v":0},{"$f":"'47'!$I$35","v":0}]
[48,null,48,null,null,{"$f":"'48'!$I$40*Q65","v":0},0,0,0,null,"---",null,null,null,null,48,1,{"$f":"F65-'48'!$I$40","v":0},0,0,{"$f":"'48'!$I$28","v":0},{"$f":"'48'!$I$32","v":0},{"$f":"'48'!$I$33","v":0},{"$f":"'48'!$I$34","v":0},{"$f":"'48'!$I$35","v":0}]
[49,null,49,null,null,{"$f":"'49'!$I$40*Q66","v":0},0,0,0,null,"---",null,null,null,null,49,1,{"$f":"F66-'49'!$I$40","v":0},0,0,{"$f":"'49'!$I$28","v":0},{"$f":"'49'!$I$32","v":0},{"$f":"'49'!$I$33","v":0},{"$f":"'49'!$I$34","v":0},{"$f":"'49'!$I$35","v":0}]
[50,null,50,null,null,{"$f":"'50'!$I$40*Q67","v":0},0,0,0,null,"---",null,null,null,null,50,1,{"$f":"F67-'50'!$I$40","v":0},0,0,{"$f":"'50'!$I$28","v":0},{"$f":"'50'!$I$32","v":0},{"$f":"'50'!$I$33","v":0},{"$f":"'50'!$I$34","v":0},{"$f":"'50'!$I$35","v":0}]
[51,null,51,null,null,{"$f":"'51'!$I$40*Q68","v":0},0,0,0,null,"---",null,null,null,null,51,1,{"$f":"F68-'51'!$I$40","v":0},0,0,{"$f":"'51'!$I$28","v":0},{"$f":"'51'!$I$32","v":0},{"$f":"'51'!$I$33","v":0},{"$f":"'51'!$I$34","v":0},{"$f":"'51'!$I$35","v":0}]
[52,null,52,null,null,{"$f":"'52'!$I$40*Q69","v":0},0,0,0,null,"---",null,null,null,null,52,1,{"$f":"F69-'52'!$I$40","v":0},0,0,{"$f":"'52'!$I$28","v":0},{"$f":"'52'!$I$32","v":0},{"$f":"'52'!$I$33","v":0},{"$f":"'52'!$I$34","v":0},{"$f":"'52'!$I$35","v":0}]
[53,null,53,null,null,{"$f":"'53'!$I$40*Q70","v":0},0,0,0,null,"---",null,null,null,null,53,1,{"$f":"F70-'53'!$I$40","v":0},0,0,{"$f":"'53'!$I$28","v":0},{"$f":"'53'!$I$32","v":0},{"$f":"'53'!$I$33","v":0},{"$f":"'53'!$I$34","v":0},{"$f":"'53'!$I$35","v":0}]
[54,null,54,null,null,{"$f":"'54'!$I$40*Q71","v":0},0,0,0,null,"---",null,null,null,null,54,1,{"$f":"F71-'54'!$I$40","v":0},0,0,{"$f":"'54'!$I$28","v":0},{"$f":"'54'!$I$32","v":0},{"$f":"'54'!$I$33","v":0},{"$f":"'54'!$I$34","v":0},{"$f":"'54'!$I$35","v":0}]
[55,null,55,null,null,{"$f":"'55'!$I$40*Q72","v":0},0,0,0,null,"---",null,null,null,null,55,1,{"$f":"F72-'55'!$I$40","v":0},0,0,{"$f":"'55'!$I$28","v":0},{"$f":"'55'!$I$32","v":0},{"$f":"'55'!$I$33","v":0},{"$f":"'55'!$I$34","v":0},{"$f":"'55'!$I$35","v":0}]
[56,null,56,null,null,{"$f":"'56'!$I$40*Q73","v":0},0,0,0,null,"---",null,null,null,null,56,1,{"$f":"F73-'56'!$I$40","v":0},0,0,{"$f":"'56'!$I$28","v":0},{"$f":"'56'!$I$32","v":0},{"$f":"'56'!$I$33","v":0},{"$f":"'56'!$I$34","v":0},{"$f":"'56'!$I$35","v":0}]
[57,null,57,null,null,{"$f":"'57'!$I$40*Q74","v":0},0,0,0,null,"---",null,null,null,null,57,1,{"$f":"F74-'57'!$I$40","v":0},0,0,{"$f":"'57'!$I$28","v":0},{"$f":"'57'!$I$32","v":0},{"$f":"'57'!$I$33","v":0},{"$f":"'57'!$I$34","v":0},{"$f":"'57'!$I$35","v":0}]
[58,null,58,null,null,{"$f":"'58'!$I$40*Q75","v":0},0,0,0,null,"---",null,null,null,null,58,1,{"$f":"F75-'58'!$I$40","v":0},0,0,{"$f":"'58'!$I$28","v":0},{"$f":"'58'!$I$32","v":0},{"$f":"'58'!$I$33","v":0},{"$f":"'58'!$I$34","v":0},{"$f":"'58'!$I$35","v":0}]
[59,null,59,null,null,{"$f":"'59'!$I$40*Q76","v":0},0,0,0,null,"---",null,null,null,null,59,1,{"$f":"F76-'59'!$I$40","v":0},0,0,{"$f":"'59'!$I$28","v":0},{"$f":"'59'!$I$32","v":0},{"$f":"'59'!$I$33","v":0},{"$f":"'59'!$I$34","v":0},{"$f":"'59'!$I$35","v":0}]
[60,null,60,null,null,{"$f":"'60'!$I$40*Q77","v":0},0,0,0,null,"---",null,null,null,null,60,1,{"$f":"F77-'60'!$I$40","v":0},0,0,{"$f":"'60'!$I$28","v":0},{"$f":"'60'!$I$32","v":0},{"$f":"'60'!$I$33","v":0},{"$f":"'60'!$I$34","v":0},{"$f":"'60'!$I$35","v":0}]
[61,null,61,null,null,{"$f":"'61'!$I$40*Q78","v":0},0,0,0,null,"---",null,null,null,null,61,1,{"$f":"F78-'61'!$I$40","v":0},0,0,{"$f":"'61'!$I$28","v":0},{"$f":"'61'!$I$32","v":0},{"$f":"'61'!$I$33","v":0},{"$f":"'61'!$I$34","v":0},{"$f":"'61'!$I$35","v":0}]
[62,null,62,null,null,{"$f":"'62'!$I$40*Q79","v":0},0,0,0,null,"---",null,null,null,null,62,1,{"$f":"F79-'62'!$I$40","v":0},0,0,{"$f":"'62'!$I$28","v":0},{"$f":"'62'!$I$32","v":0},{"$f":"'62'!$I$33","v":0},{"$f":"'62'!$I$34","v":0},{"$f":"'62'!$I$35","v":0}]
[63,null,63,null,null,{"$f":"'63'!$I$40*Q80","v":0},0,0,0,null,"---",null,null,null,null,63,1,{"$f":"F80-'63'!$I$40","v":0},0,0,{"$f":"'63'!$I$28","v":0},{"$f":"'63'!$I$32","v":0},{"$f":"'63'!$I$33","v":0},{"$f":"'63'!$I$34","v":0},{"$f":"'63'!$I$35","v":0}]
[64,null,64,null,null,{"$f":"'64'!$I$40*Q81","v":0},0,0,0,null,"---",null,null,null,null,64,1,{"$f":"F81-'64'!$I$40","v":0},0,0,{"$f":"'64'!$I$28","v":0},{"$f":"'64'!$I$32","v":0},{"$f":"'64'!$I$33","v":0},{"$f":"'64'!$I$34","v":0},{"$f":"'64'!$I$35","v":0}]
[{"$f":"C82","v":65},null,65,null,null,{"$f":"'65'!$I$40*Q82","v":0},{"$f":"IF(E82=\"Accepted\",F82,0)","v":0},{"$f":"IF(E82=\"In Review\",F82,0)","v":0},{"$f":"IF(E82=\"Rejected\",F82,0)","v":0},null,"---",null,null,null,null,{"$f":"C82","v":65},1,{"$f":"F82-'65'!$I$40","v":0},{"$f":"IF(E82=\"Accepted\",R82,0)","v":0},{"$f":"F82","v":0},{"$f":"'65'!$I$28","v":0},{"$f":"'65'!$I$32","v":0},{"$f":"'65'!$I$33","v":0},{"$f":"'65'!$I$34","v":0},{"$f":"'65'!$I$35","v":0}]
[66,null,66,null,null,{"$f":"'66'!$I$40*Q83","v":0},0,0,0,null,"---",null,null,null,null,66,1,{"$f":"F83-'66'!$I$40","v":0},0,0,{"$f":"'66'!$I$28","v":0},{"$f":"'66'!$I$32","v":0},{"$f":"'66'!$I$33","v":0},{"$f":"'66'!$I$34","v":0},{"$f":"'66'!$I$35","v":0}]
[67,null,67,null,null,{"$f":"'67'!$I$40*Q84","v":0},0,0,0,null,"---",null,null,null,null,67,1,{"$f":"F84-'67'!$I$40","v":0},0,0,{"$f":"'67'!$I$28","v":0},{"$f":"'67'!$I$32","v":0},{"$f":"'67'!$I$33","v":0},{"$f":"'67'!$I$34","v":0},{"$f":"'67'!$I$35","v":0}]
[68,null,68,null,null,{"$f":"'68'!$I$40*Q85","v":0},0,0,0,null,"---",null,null,null,null,68,1,{"$f":"F85-'68'!$I$40","v":0},0,0,{"$f":"'68'!$I$28","v":0},{"$f":"'68'!$I$32","v":0},{"$f":"'68'!$I$33","v":0},{"$f":"'68'!$I$34","v":0},{"$f":"'68'!$I$35","v":0}]
[69,null,69,null,null,{"$f":"'69'!$I$40*Q86","v":0},0,0,0,null,"---",null,null,null,null,69,1,{"$f":"F86-'69'!$I$40","v":0},0,0,{"$f":"'69'!$I$28","v":0},{"$f":"'69'!$I$32","v":0},{"$f":"'69'!$I$33","v":0},{"$f":"'69'!$I$34","v":0},{"$f":"'69'!$I$35","v":0}]
[70,null,70,null,null,{"$f":"'70'!$I$40*Q87","v":0},0,0,0,null,"---",null,null,null,null,70,1,{"$f":"F87-'70'!$I$40","v":0},0,0,{"$f":"'70'!$I$28","v":0},{"$f":"'70'!$I$32","v":0},{"$f":"'70'!$I$33","v":0},{"$f":"'70'!$I$34","v":0},{"$f":"'70'!$I$35","v":0}]
[71,null,71,null,null,{"$f":"'71'!$I$40*Q88","v":0},0,0,0,null,"---",null,null,null,null,71,1,{"$f":"F88-'71'!$I$40","v":0},0,0,{"$f":"'71'!$I$28","v":0},{"$f":"'71'!$I$32","v":0},{"$f":"'71'!$I$33","v":0},{"$f":"'71'!$I$34","v":0},{"$f":"'71'!$I$35","v":0}]
[72,null,72,null,null,{"$f":"'72'!$I$40*Q89","v":0},0,0,0,null,"---",null,null,null,null,72,1,{"$f":"F89-'72'!$I$40","v":0},0,0,{"$f":"'72'!$I$28","v":0},{"$f":"'72'!$I$32","v":0},{"$f":"'72'!$I$33","v":0},{"$f":"'72'!$I$34","v":0},{"$f":"'72'!$I$35","v":0}]
[73,null,73,null,null,{"$f":"'73'!$I$40*Q90","v":0},0,0,0,null,"---",null,null,null,null,73,1,{"$f":"F90-'73'!$I$40","v":0},0,0,{"$f":"'73'!$I$28","v":0},{"$f":"'73'!$I$32","v":0},{"$f":"'73'!$I$33","v":0},{"$f":"'73'!$I$34","v":0},{"$f":"'73'!$I$35","v":0}]
[74,null,74,null,null,{"$f":"'74'!$I$40*Q91","v":0},0,0,0,null,"---",null,null,null,null,74,1,{"$f":"F91-'74'!$I$40","v":0},0,0,{"$f":"'74'!$I$28","v":0},{"$f":"'74'!$I$32","v":0},{"$f":"'74'!$I$33","v":0},{"$f":"'74'!$I$34","v":0},{"$f":"'74'!$I$35","v":0}]
[75,null,75,null,null,{"$f":"'75'!$I$40*Q92","v":0},0,0,0,null,"---",null,null,null,null,75,1,{"$f":"F92-'75'!$I$40","v":0},0,0,{"$f":"'75'!$I$28","v":0},{"$f":"'75'!$I$32","v":0},{"$f":"'75'!$I$33","v":0},{"$f":"'75'!$I$34","v":0},{"$f":"'75'!$I$35","v":0}]
[76,null,76,null,null,{"$f":"'76'!$I$40*Q93","v":0},0,0,0,null,"---",null,null,null,null,76,1,{"$f":"F93-'76'!$I$40","v":0},0,0,{"$f":"'76'!$I$28","v":0},{"$f":"'76'!$I$32","v":0},{"$f":"'76'!$I$33","v":0},{"$f":"'76'!$I$34","v":0},{"$f":"'76'!$I$35","v":0}]
[77,null,77,null,null,{"$f":"'77'!$I$40*Q94","v":0},0,0,0,null,"---",null,null,null,null,77,1,{"$f":"F94-'77'!$I$40","v":0},0,0,{"$f":"'77'!$I$28","v":0},{"$f":"'77'!$I$32","v":0},{"$f":"'77'!$I$33","v":0},{"$f":"'77'!$I$34","v":0},{"$f":"'77'!$I$35","v":0}]
[78,null,78,null,null,{"$f":"'78'!$I$40*Q95","v":0},0,0,0,null,"---",null,null,null,null,78,1,{"$f":"F95-'78'!$I$40","v":0},0,0,{"$f":"'78'!$I$28","v":0},{"$f":"'78'!$I$32","v":0},{"$f":"'78'!$I$33","v":0},{"$f":"'78'!$I$34","v":0},{"$f":"'78'!$I$35","v":0}]
[79,null,79,null,null,{"$f":"'79'!$I$40*Q96","v":0},0,0,0,null,"---",null,null,null,null,79,1,{"$f":"F96-'79'!$I$40","v":0},0,0,{"$f":"'79'!$I$28","v":0},{"$f":"'79'!$I$32","v":0},{"$f":"'79'!$I$33","v":0},{"$f":"'79'!$I$34","v":0},{"$f":"'79'!$I$35","v":0}]
[80,null,80,null,null,{"$f":"'80'!$I$40*Q97","v":0},0,0,0,null,"---",null,null,null,null,80,1,{"$f":"F97-'80'!$I$40","v":0},0,0,{"$f":"'80'!$I$28","v":0},{"$f":"'80'!$I$32","v":0},{"$f":"'80'!$I$33","v":0},{"$f":"'80'!$I$34","v":0},{"$f":"'80'!$I$35","v":0}]
[81,null,81,null,null,{"$f":"'81'!$I$40*Q98","v":0},0,0,0,null,"---",null,null,null,null,81,1,{"$f":"F98-'81'!$I$40","v":0},0,0,{"$f":"'81'!$I$28","v":0},{"$f":"'81'!$I$32","v":0},{"$f":"'81'!$I$33","v":0},{"$f":"'81'!$I$34","v":0},{"$f":"'81'!$I$35","v":0}]
[82,null,82,null,null,{"$f":"'82'!$I$40*Q99","v":0},0,0,0,null,"---",null,null,null,null,82,1,{"$f":"F99-'82'!$I$40","v":0},0,0,{"$f":"'82'!$I$28","v":0},{"$f":"'82'!$I$32","v":0},{"$f":"'82'!$I$33","v":0},{"$f":"'82'!$I$34","v":0},{"$f":"'82'!$I$35","v":0}]
[83,null,83,null,null,{"$f":"'83'!$I$40*Q100","v":0},0,0,0,null,"---",null,null,null,null,83,1,{"$f":"F100-'83'!$I$40","v":0},0,0,{"$f":"'83'!$I$28","v":0},{"$f":"'83'!$I$32","v":0},{"$f":"'83'!$I$33","v":0},{"$f":"'83'!$I$34","v":0},{"$f":"'83'!$I$35","v":0}]
[84,null,84,null,null,{"$f":"'84'!$I$40*Q101","v":0},0,0,0,null,"---",null,null,null,null,84,1,{"$f":"F101-'84'!$I$40","v":0},0,0,{"$f":"'84'!$I$28","v":0},{"$f":"'84'!$I$32","v":0},{"$f":"'84'!$I$33","v":0},{"$f":"'84'!$I$34","v":0},{"$f":"'84'!$I$35","v":0}]
[85,null,85,null,null,{"$f":"'85'!$I$40*Q102","v":0},0,0,0,null,"---",null,null,null,null,85,1,{"$f":"F102-'85'!$I$40","v":0},0,0,{"$f":"'85'!$I$28","v":0},{"$f":"'85'!$I$32","v":0},{"$f":"'85'!$I$33","v":0},{"$f":"'85'!$I$34","v":0},{"$f":"'85'!$I$35","v":0}]
[86,null,86,null,null,{"$f":"'86'!$I$40*Q103","v":0},0,0,0,null,"---",null,null,null,null,86,1,{"$f":"F103-'86'!$I$40","v":0},0,0,{"$f":"'86'!$I$28","v":0},{"$f":"'86'!$I$32","v":0},{"$f":"'86'!$I$33","v":0},{"$f":"'86'!$I$34","v":0},{"$f":"'86'!$I$35","v":0}]
[87,null,87,null,null,{"$f":"'87'!$I$40*Q104","v":0},0,0,0,null,"---",null,null,null,null,87,1,{"$f":"F104-'87'!$I$40","v":0},0,0,{"$f":"'87'!$I$28","v":0},{"$f":"'87'!$I$32","v":0},{"$f":"'87'!$I$33","v":0},{"$f":"'87'!$I$34","v":0},{"$f":"'87'!$I$35","v":0}]
[88,null,88,null,null,{"$f":"'88'!$I$40*Q105","v":0},0,0,0,null,"---",null,null,null,null,88,1,{"$f":"F105-'88'!$I$40","v":0},0,0,{"$f":"'88'!$I$28","v":0},{"$f":"'88'!$I$32","v":0},{"$f":"'88'!$I$33","v":0},{"$f":"'88'!$I$34","v":0},{"$f":"'88'!$I$35","v":0}]
[89,null,89,null,null,{"$f":"'89'!$I$40*Q106","v":0},0,0,0,null,"---",null,null,null,null,89,1,{"$f":"F106-'89'!$I$40","v":0},0,0,{"$f":"'89'!$I$28","v":0},{"$f":"'89'!$I$32","v":0},{"$f":"'89'!$I$33","v":0},{"$f":"'89'!$I$34","v":0},{"$f":"'89'!$I$35","v":0}]
[90,null,90,null,null,{"$f":"'90'!$I$40*Q107","v":0},0,0,0,null,"---",null,null,null,null,90,1,{"$f":"F107-'90'!$I$40","v":0},0,0,{"$f":"'90'!$I$28","v":0},{"$f":"'90'!$I$32","v":0},{"$f":"'90'!$I$33","v":0},{"$f":"'90'!$I$34","v":0},{"$f":"'90'!$I$35","v":0}]
[91,null,91,null,null,{"$f":"'91'!$I$40*Q108","v":0},0,0,0,null,"---",null,null,null,null,91,1,{"$f":"F108-'91'!$I$40","v":0},0,0,{"$f":"'91'!$I$28","v":0},{"$f":"'91'!$I$32","v":0},{"$f":"'91'!$I$33","v":0},{"$f":"'91'!$I$34","v":0},{"$f":"'91'!$I$35","v":0}]
[92,null,92,null,null,{"$f":"'92'!$I$40*Q109","v":0},0,0,0,null,"---",null,null,null,null,92,1,{"$f":"F109-'92'!$I$40","v":0},0,0,{"$f":"'92'!$I$28","v":0},{"$f":"'92'!$I$32","v":0},{"$f":"'92'!$I$33","v":0},{"$f":"'92'!$I$34","v":0},{"$f":"'92'!$I$35","v":0}]
[93,null,93,null,null,{"$f":"'93'!$I$40*Q110","v":0},0,0,0,null,"---",null,null,null,null,93,1,{"$f":"F110-'93'!$I$40","v":0},0,0,{"$f":"'93'!$I$28","v":0},{"$f":"'93'!$I$32","v":0},{"$f":"'93'!$I$33","v":0},{"$f":"'93'!$I$34","v":0},{"$f":"'93'!$I$35","v":0}]
[94,null,94,null,null,{"$f":"'94'!$I$40*Q111","v":0},0,0,0,null,"---",null,null,null,null,94,1,{"$f":"F111-'94'!$I$40","v":0},0,0,{"$f":"'94'!$I$28","v":0},{"$f":"'94'!$I$32","v":0},{"$f":"'94'!$I$33","v":0},{"$f":"'94'!$I$34","v":0},{"$f":"'94'!$I$35","v":0}]
[95,null,95,null,null,{"$f":"'95'!$I$40*Q112","v":0},0,0,0,null,"---",null,null,null,null,95,1,{"$f":"F112-'95'!$I$40","v":0},0,0,{"$f":"'95'!$I$28","v":0},{"$f":"'95'!$I$32","v":0},{"$f":"'95'!$I$33","v":0},{"$f":"'95'!$I$34","v":0},{"$f":"'95'!$I$35","v":0}]
[96,null,96,null,null,{"$f":"'96'!$I$40*Q113","v":0},0,0,0,null,"---",null,null,null,null,96,1,{"$f":"F113-'96'!$I$40","v":0},0,0,{"$f":"'96'!$I$28","v":0},{"$f":"'96'!$I$32","v":0},{"$f":"'96'!$I$33","v":0},{"$f":"'96'!$I$34","v":0},{"$f":"'96'!$I$35","v":0}]
[97,null,97,null,null,{"$f":"'97'!$I$40*Q114","v":0},{"$f":"IF(E114=\"Accepted\",F114,0)","v":0},0,0,null,"---",null,null,null,null,97,1,{"$f":"F114-'97'!$I$40","v":0},{"$f":"IF(E114=\"Accepted\",R114,0)","v":0},0,{"$f":"'97'!$I$28","v":0},{"$f":"'97'!$I$32","v":0},{"$f":"'97'!$I$33","v":0},{"$f":"'97'!$I$34","v":0},{"$f":"'97'!$I$35","v":0}]
[98,null,98,null,null,{"$f":"'98'!$I$40*Q115","v":0},0,0,0,null,"---",null,null,null,null,98,1,{"$f":"F115-'98'!$I$40","v":0},0,0,{"$f":"'98'!$I$28","v":0},{"$f":"'98'!$I$32","v":0},{"$f":"'98'!$I$33","v":0},{"$f":"'98'!$I$34","v":0},{"$f":"'98'!$I$35","v":0}]
[99,null,99,null,null,{"$f":"'99'!$I$40*Q116","v":0},0,0,0,null,"---",null,null,null,null,99,1,{"$f":"F116-'99'!$I$40","v":0},0,0,{"$f":"'99'!$I$28","v":0},{"$f":"'99'!$I$32","v":0},{"$f":"'99'!$I$33","v":0},{"$f":"'99'!$I$34","v":0},{"$f":"'99'!$I$35","v":0}]
[100,null,100,null,null,{"$f":"'100'!$I$40*Q117","v":0},0,0,0,null,"---",null,null,null,null,100,1,{"$f":"F117-'100'!$I$40","v":0},0,0,{"$f":"'100'!$I$28","v":0},{"$f":"'100'!$I$32","v":0},{"$f":"'100'!$I$33","v":0},{"$f":"'100'!$I$34","v":0},{"$f":"'100'!$I$35","v":0}]
[]
[null,null,null,"TOTALS",null,{"$f":"SUM(F8:F118)","v":0},{"$f":"SUM(G8:G118)","v":0},{"$f":"SUM(H8:H118)","v":0},{"$f":"SUM(I8:I118)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(R8:R118)","v":0},{"$f":"SUM(S8:S118)","v":0},{"$f":"SUM(T8:T118)","v":0},0,{"$f":"SUM(V8:V118)","v":0},0,0,{"$f":"SUM(Y8:Y118)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accepted PDOs Subtotal:",{"$f":"SUMIF($E$8:$E$118,\"Accepted\",T$8:T$118)","v":0},{"$f":"SUMIF($E$8:$E$118,\"Accepted\",U$8:U$118)","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T120+W120+X120+Y120)*Markups!C2,0))","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T120+V120+X120+Y120)*Markups!C3,0))","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T120+V120+W120+Y120)*Markups!C4,0))","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T120+V120+W120+X120)*Markups!C5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In Review PDOs Subtotal:",{"$f":"SUMIF($E$8:$E$118,\"In Review\",T$8:T$118)","v":0},{"$f":"SUMIF($E$8:$E$118,\"In Review\",U$8:U$118)","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T121+W121+X121+Y121)*Markups!C2,0))","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T121+V121+X121+Y121)*Markups!C3,0))","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T121+V121+W121+Y121)*Markups!C4,0))","v":0},{"$f":"IF($E$129=\"Individual\",0,ROUND((T121+V121+W121+X121)*Markups!C5,0))","v":0}]
[]
[null,null,null,"Current Budget Amount",0]
[null,null,null,"Accepted PDO Changes - Including Mark-Ups",{"$f":"G119+V120+W120+X120+Y120","v":0}]
[null,null,null,"Projected Budget Amount",{"$f":"E123+E124","v":0}]
[null,null,null,"Remaining Pending PDO Changes - Including Mark-Ups",{"$f":"H119+V121+W121+X121+Y121","v":0}]
[null,null,null,"Projected Budget + Pending Amount",{"$f":"E125+E126","v":0}]
[]
[null,null,null,"Calculate Mark-Ups on Summary or Individual PDOs:","Summary"]
[null,null,null,"Note: Use Markups Tab to Input Standard Mark-Ups"]
[]
[]
[null,null,null,"Accepted"]
[null,null,null,"In Review"]
[null,null,null,"Rejected"]
[null,null,null,"Included in SOV"]
[]
[null,null,null,"PDO Cost Breakdown Totals"]
[null,null,null,"Solid Subcontractor",{"$f":"'1'!C44+'2'!C44+'3'!C44+'4'!C44+'5'!C44+'6'!C44+'7'!C44+'8'!C44+'9'!C44+'10'!C44+'11'!C44+'12'!C44+'13'!C44+'14'!C44+'15'!C44+'16'!C44+'17'!C44+'18'!C44+'19'!C44+'20'!C44+'21'!C44+'22'!C44+'23'!C44+'24'!C44+'25'!C44+'26'!C44+'27'!C44+'28'!C44+'29'!C44+'30'!C44+'31'!C44+'32'!C44+'33'!C44+'34'!C44+'35'!C44+'36'!C44+'37'!C44+'38'!C44+'39'!C44+'40'!C44+'41'!C44+'42'!C44+'43'!C44+'44'!C44+'45'!C44+'46'!C44+'47'!C44+'48'!C44+'49'!C44+'50'!C44+'51'!C44+'52'!C44+'53'!C44+'54'!C44+'55'!C44+'56'!C44+'57'!C44+'58'!C44+'59'!C44+'60'!C44+'61'!C44+'62'!C44+'63'!C44+'64'!C44+'65'!C44+'66'!C44+'67'!C44+'68'!C44+'69'!C44+'70'!C44+'71'!C44+'72'!C44+'73'!C44+'74'!C44+'75'!C44+'76'!C44+'77'!C44+'78'!C44+'79'!C44+'80'!C44+'81'!C44+'82'!C44+'83'!C44+'84'!C44+'85'!C44+'86'!C44+'87'!C44+'88'!C44+'89'!C44+'90'!C44+'91'!C44+'92'!C44+'93'!C44+'94'!C44+'95'!C44+'96'!C44+'97'!C44+'98'!C44+'99'!C44+'100'!C44","v":0}]
[null,null,null,"Risky Subcontractor",{"$f":"'1'!C45+'2'!C45+'3'!C45+'4'!C45+'5'!C45+'6'!C45+'7'!C45+'8'!C45+'9'!C45+'10'!C45+'11'!C45+'12'!C45+'13'!C45+'14'!C45+'15'!C45+'16'!C45+'17'!C45+'18'!C45+'19'!C45+'20'!C45+'21'!C45+'22'!C45+'23'!C45+'24'!C45+'25'!C45+'26'!C45+'27'!C45+'28'!C45+'29'!C45+'30'!C45+'31'!C45+'32'!C45+'33'!C45+'34'!C45+'35'!C45+'36'!C45+'37'!C45+'38'!C45+'39'!C45+'40'!C45+'41'!C45+'42'!C45+'43'!C45+'44'!C45+'45'!C45+'46'!C45+'47'!C45+'48'!C45+'49'!C45+'50'!C45+'51'!C45+'52'!C45+'53'!C45+'54'!C45+'55'!C45+'56'!C45+'57'!C45+'58'!C45+'59'!C45+'60'!C45+'61'!C45+'62'!C45+'63'!C45+'64'!C45+'65'!C45+'66'!C45+'67'!C45+'68'!C45+'69'!C45+'70'!C45+'71'!C45+'72'!C45+'73'!C45+'74'!C45+'75'!C45+'76'!C45+'77'!C45+'78'!C45+'79'!C45+'80'!C45+'81'!C45+'82'!C45+'83'!C45+'84'!C45+'85'!C45+'86'!C45+'87'!C45+'88'!C45+'89'!C45+'90'!C45+'91'!C45+'92'!C45+'93'!C45+'94'!C45+'95'!C45+'96'!C45+'97'!C45+'98'!C45+'99'!C45+'100'!C45","v":0}]
[null,null,null,"Plug Number",{"$f":"'1'!C46+'2'!C46+'3'!C46+'4'!C46+'5'!C46+'6'!C46+'7'!C46+'8'!C46+'9'!C46+'10'!C46+'11'!C46+'12'!C46+'13'!C46+'14'!C46+'15'!C46+'16'!C46+'17'!C46+'18'!C46+'19'!C46+'20'!C46+'21'!C46+'22'!C46+'23'!C46+'24'!C46+'25'!C46+'26'!C46+'27'!C46+'28'!C46+'29'!C46+'30'!C46+'31'!C46+'32'!C46+'33'!C46+'34'!C46+'35'!C46+'36'!C46+'37'!C46+'38'!C46+'39'!C46+'40'!C46+'41'!C46+'42'!C46+'43'!C46+'44'!C46+'45'!C46+'46'!C46+'47'!C46+'48'!C46+'49'!C46+'50'!C46+'51'!C46+'52'!C46+'53'!C46+'54'!C46+'55'!C46+'56'!C46+'57'!C46+'58'!C46+'59'!C46+'60'!C46+'61'!C46+'62'!C46+'63'!C46+'64'!C46+'65'!C46+'66'!C46+'67'!C46+'68'!C46+'69'!C46+'70'!C46+'71'!C46+'72'!C46+'73'!C46+'74'!C46+'75'!C46+'76'!C46+'77'!C46+'78'!C46+'79'!C46+'80'!C46+'81'!C46+'82'!C46+'83'!C46+'84'!C46+'85'!C46+'86'!C46+'87'!C46+'88'!C46+'89'!C46+'90'!C46+'91'!C46+'92'!C46+'93'!C46+'94'!C46+'95'!C46+'96'!C46+'97'!C46+'98'!C46+'99'!C46+'100'!C46","v":0}]
[null,null,null,"Owner Allowance",{"$f":"'1'!C47+'2'!C47+'3'!C47+'4'!C47+'5'!C47+'6'!C47+'7'!C47+'8'!C47+'9'!C47+'10'!C47+'11'!C47+'12'!C47+'13'!C47+'14'!C47+'15'!C47+'16'!C47+'17'!C47+'18'!C47+'19'!C47+'20'!C47+'21'!C47+'22'!C47+'23'!C47+'24'!C47+'25'!C47+'26'!C47+'27'!C47+'28'!C47+'29'!C47+'30'!C47+'31'!C47+'32'!C47+'33'!C47+'34'!C47+'35'!C47+'36'!C47+'37'!C47+'38'!C47+'39'!C47+'40'!C47+'41'!C47+'42'!C47+'43'!C47+'44'!C47+'45'!C47+'46'!C47+'47'!C47+'48'!C47+'49'!C47+'50'!C47+'51'!C47+'52'!C47+'53'!C47+'54'!C47+'55'!C47+'56'!C47+'57'!C47+'58'!C47+'59'!C47+'60'!C47+'61'!C47+'62'!C47+'63'!C47+'64'!C47+'65'!C47+'66'!C47+'67'!C47+'68'!C47+'69'!C47+'70'!C47+'71'!C47+'72'!C47+'73'!C47+'74'!C47+'75'!C47+'76'!C47+'77'!C47+'78'!C47+'79'!C47+'80'!C47+'81'!C47+'82'!C47+'83'!C47+'84'!C47+'85'!C47+'86'!C47+'87'!C47+'88'!C47+'89'!C47+'90'!C47+'91'!C47+'92'!C47+'93'!C47+'94'!C47+'95'!C47+'96'!C47+'97'!C47+'98'!C47+'99'!C47+'100'!C47","v":0}]
[null,null,null,"Contingency",{"$f":"'1'!C48+'2'!C48+'3'!C48+'4'!C48+'5'!C48+'6'!C48+'7'!C48+'8'!C48+'9'!C48+'10'!C48+'11'!C48+'12'!C48+'13'!C48+'14'!C48+'15'!C48+'16'!C48+'17'!C48+'18'!C48+'19'!C48+'20'!C48+'21'!C48+'22'!C48+'23'!C48+'24'!C48+'25'!C48+'26'!C48+'27'!C48+'28'!C48+'29'!C48+'30'!C48+'31'!C48+'32'!C48+'33'!C48+'34'!C48+'35'!C48+'36'!C48+'37'!C48+'38'!C48+'39'!C48+'40'!C48+'41'!C48+'42'!C48+'43'!C48+'44'!C48+'45'!C48+'46'!C48+'47'!C48+'48'!C48+'49'!C48+'50'!C48+'51'!C48+'52'!C48+'53'!C48+'54'!C48+'55'!C48+'56'!C48+'57'!C48+'58'!C48+'59'!C48+'60'!C48+'61'!C48+'62'!C48+'63'!C48+'64'!C48+'65'!C48+'66'!C48+'67'!C48+'68'!C48+'69'!C48+'70'!C48+'71'!C48+'72'!C48+'73'!C48+'74'!C48+'75'!C48+'76'!C48+'77'!C48+'78'!C48+'79'!C48+'80'!C48+'81'!C48+'82'!C48+'83'!C48+'84'!C48+'85'!C48+'86'!C48+'87'!C48+'88'!C48+'89'!C48+'90'!C48+'91'!C48+'92'!C48+'93'!C48+'94'!C48+'95'!C48+'96'!C48+'97'!C48+'98'!C48+'99'!C48+'100'!C48","v":0}]
[null,null,null,"Miscellaneous",{"$f":"'1'!C49+'2'!C49+'3'!C49+'4'!C49+'5'!C49+'6'!C49+'7'!C49+'8'!C49+'9'!C49+'10'!C49+'11'!C49+'12'!C49+'13'!C49+'14'!C49+'15'!C49+'16'!C49+'17'!C49+'18'!C49+'19'!C49+'20'!C49+'21'!C49+'22'!C49+'23'!C49+'24'!C49+'25'!C49+'26'!C49+'27'!C49+'28'!C49+'29'!C49+'30'!C49+'31'!C49+'32'!C49+'33'!C49+'34'!C49+'35'!C49+'36'!C49+'37'!C49+'38'!C49+'39'!C49+'40'!C49+'41'!C49+'42'!C49+'43'!C49+'44'!C49+'45'!C49+'46'!C49+'47'!C49+'48'!C49+'49'!C49+'50'!C49+'51'!C49+'52'!C49+'53'!C49+'54'!C49+'55'!C49+'56'!C49+'57'!C49+'58'!C49+'59'!C49+'60'!C49+'61'!C49+'62'!C49+'63'!C49+'64'!C49+'65'!C49+'66'!C49+'67'!C49+'68'!C49+'69'!C49+'70'!C49+'71'!C49+'72'!C49+'73'!C49+'74'!C49+'75'!C49+'76'!C49+'77'!C49+'78'!C49+'79'!C49+'80'!C49+'81'!C49+'82'!C49+'83'!C49+'84'!C49+'85'!C49+'86'!C49+'87'!C49+'88'!C49+'89'!C49+'90'!C49+'91'!C49+'92'!C49+'93'!C49+'94'!C49+'95'!C49+'96'!C49+'97'!C49+'98'!C49+'99'!C49+'100'!C49","v":0}]
[null,null,null,"Missing Sub Scope",{"$f":"'1'!C50+'2'!C50+'3'!C50+'4'!C50+'5'!C50+'6'!C50+'7'!C50+'8'!C50+'9'!C50+'10'!C50+'11'!C50+'12'!C50+'13'!C50+'14'!C50+'15'!C50+'16'!C50+'17'!C50+'18'!C50+'19'!C50+'20'!C50+'21'!C50+'22'!C50+'23'!C50+'24'!C50+'25'!C50+'26'!C50+'27'!C50+'28'!C50+'29'!C50+'30'!C50+'31'!C50+'32'!C50+'33'!C50+'34'!C50+'35'!C50+'36'!C50+'37'!C50+'38'!C50+'39'!C50+'40'!C50+'41'!C50+'42'!C50+'43'!C50+'44'!C50+'45'!C50+'46'!C50+'47'!C50+'48'!C50+'49'!C50+'50'!C50+'51'!C50+'52'!C50+'53'!C50+'54'!C50+'55'!C50+'56'!C50+'57'!C50+'58'!C50+'59'!C50+'60'!C50+'61'!C50+'62'!C50+'63'!C50+'64'!C50+'65'!C50+'66'!C50+'67'!C50+'68'!C50+'69'!C50+'70'!C50+'71'!C50+'72'!C50+'73'!C50+'74'!C50+'75'!C50+'76'!C50+'77'!C50+'78'!C50+'79'!C50+'80'!C50+'81'!C50+'82'!C50+'83'!C50+'84'!C50+'85'!C50+'86'!C50+'87'!C50+'88'!C50+'89'!C50+'90'!C50+'91'!C50+'92'!C50+'93'!C50+'94'!C50+'95'!C50+'96'!C50+'97'!C50+'98'!C50+'99'!C50+'100'!C50","v":0}]
[null,null,null,"Shown Contingency",{"$f":"'1'!C51+'2'!C51+'3'!C51+'4'!C51+'5'!C51+'6'!C51+'7'!C51+'8'!C51+'9'!C51+'10'!C51+'11'!C51+'12'!C51+'13'!C51+'14'!C51+'15'!C51+'16'!C51+'17'!C51+'18'!C51+'19'!C51+'20'!C51+'21'!C51+'22'!C51+'23'!C51+'24'!C51+'25'!C51+'26'!C51+'27'!C51+'28'!C51+'29'!C51+'30'!C51+'31'!C51+'32'!C51+'33'!C51+'34'!C51+'35'!C51+'36'!C51+'37'!C51+'38'!C51+'39'!C51+'40'!C51+'41'!C51+'42'!C51+'43'!C51+'44'!C51+'45'!C51+'46'!C51+'47'!C51+'48'!C51+'49'!C51+'50'!C51+'51'!C51+'52'!C51+'53'!C51+'54'!C51+'55'!C51+'56'!C51+'57'!C51+'58'!C51+'59'!C51+'60'!C51+'61'!C51+'62'!C51+'63'!C51+'64'!C51+'65'!C51+'66'!C51+'67'!C51+'68'!C51+'69'!C51+'70'!C51+'71'!C51+'72'!C51+'73'!C51+'74'!C51+'75'!C51+'76'!C51+'77'!C51+'78'!C51+'79'!C51+'80'!C51+'81'!C51+'82'!C51+'83'!C51+'84'!C51+'85'!C51+'86'!C51+'87'!C51+'88'!C51+'89'!C51+'90'!C51+'91'!C51+'92'!C51+'93'!C51+'94'!C51+'95'!C51+'96'!C51+'97'!C51+'98'!C51+'99'!C51+'100'!C51","v":0}]

{"sheet":"Markups","index":1,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
["Contractor Insurance",null,8.8000000000000005E-3]
["Contractor OH&P",null,0.05]
["Builder's Risk Insurance (If Applicable)",null,4.1799999999999997E-3]
["Contractor Bond (If Applicable)",null,0.01]

{"sheet":"1","index":2,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[2,2,2,3],[3,2,3,3],[5,2,5,3],[42,1,42,2],[2,6,2,8]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(1,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(1,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"1"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,{"$f":"F18*H18","v":0}]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,{"$f":"F24*H24","v":0}]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"2","index":3,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[3,2,3,3],[5,2,5,3],[2,6,2,8]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(2,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(2,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"2"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"3","index":4,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(3,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(3,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"3"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"4","index":5,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(4,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(4,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"4"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"5","index":6,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(5,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(5,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"5"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"6","index":7,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(6,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(6,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"6"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"7","index":8,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(7,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(7,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"7"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"8","index":9,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(8,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(8,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"8"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"9","index":10,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(9,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(9,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"9"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"10","index":11,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(10,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(10,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"10"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"11","index":12,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(11,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(11,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"11"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"12","index":13,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(12,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(12,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"12"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"13","index":14,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(13,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(13,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"13"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"14","index":15,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(14,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(14,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"14"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"15","index":16,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(15,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(15,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"15"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"16","index":17,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(16,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(16,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"16"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"17","index":18,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(17,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(17,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"17"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"18","index":19,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(18,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(18,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"18"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"19","index":20,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(19,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(19,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"19"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"20","index":21,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(20,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(20,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"20"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"21","index":22,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(21,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(21,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"21"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"22","index":23,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(22,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(22,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"22"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"23","index":24,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(23,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(23,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"23"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"24","index":25,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(24,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(24,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"24"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"25","index":26,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(25,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(25,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"25"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"26","index":27,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(26,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(26,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"26"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"27","index":28,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(27,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(27,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"27"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"28","index":29,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(28,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(28,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"28"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"29","index":30,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(29,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(29,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"29"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"30","index":31,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(30,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"},null,null,null,null,null,null,null,"  "]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(30,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"30"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"31","index":32,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(31,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(31,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"31"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"32","index":33,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(32,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(32,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"32"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"33","index":34,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(33,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(33,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"33"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"34","index":35,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(34,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(34,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"34"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"35","index":36,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(35,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(35,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"35"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"36","index":37,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(36,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(36,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"36"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"37","index":38,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(37,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(37,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"37"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"38","index":39,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(38,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(38,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"38"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"39","index":40,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(39,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(39,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"39"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"40","index":41,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(40,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(40,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"40"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"41","index":42,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(41,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(41,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"41"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"42","index":43,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(42,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(42,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"42"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"43","index":44,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(43,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(43,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"43"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"44","index":45,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(44,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(44,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"44"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"45","index":46,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(45,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(45,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"45"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"46","index":47,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(46,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(46,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"46"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"47","index":48,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(47,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(47,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"47"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"48","index":49,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(48,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(48,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"48"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"49","index":50,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(49,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(49,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"49"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"50","index":51,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(50,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(50,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"50"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"51","index":52,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(51,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(51,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"51"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"52","index":53,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(52,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(52,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"52"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"53","index":54,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(53,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(53,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"53"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"54","index":55,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(54,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(54,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"54"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"55","index":56,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(55,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(55,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"55"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"56","index":57,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(56,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(56,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"56"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"57","index":58,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(57,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(57,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"57"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"58","index":59,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(58,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(58,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"58"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"59","index":60,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(59,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(59,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"59"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"60","index":61,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(60,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(60,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"60"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"61","index":62,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(61,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(61,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"61"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"62","index":63,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(62,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(62,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"62"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"63","index":64,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(63,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(63,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"63"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"64","index":65,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(64,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(64,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"64"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"65","index":66,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(65,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(65,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"65"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"66","index":67,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(66,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(66,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"66"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"67","index":68,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(67,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(67,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"67"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"68","index":69,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(68,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(68,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"68"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"69","index":70,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(69,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(69,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"69"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"70","index":71,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(70,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(70,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"70"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"71","index":72,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(71,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(71,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"71"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"72","index":73,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(72,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(72,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"72"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"73","index":74,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(73,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(73,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"73"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"74","index":75,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(74,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(74,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"74"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"75","index":76,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(75,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(75,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"75"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"76","index":77,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(76,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(76,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"76"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"77","index":78,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(77,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(77,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"77"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"78","index":79,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(78,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(78,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"78"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"79","index":80,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(79,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(79,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"79"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"80","index":81,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(80,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(80,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"80"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"81","index":82,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(81,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(81,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"81"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"82","index":83,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(82,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(82,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"82"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"83","index":84,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(83,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(83,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"83"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"84","index":85,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(84,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(84,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"84"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"85","index":86,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(85,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(85,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"85"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"86","index":87,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(86,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(86,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"86"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"87","index":88,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(87,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(87,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"87"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"88","index":89,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(88,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(88,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"88"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"89","index":90,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(89,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(89,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"89"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"90","index":91,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(90,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(90,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"90"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"91","index":92,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(91,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(91,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"91"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"92","index":93,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(92,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(92,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"92"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"93","index":94,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(93,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(93,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"93"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"94","index":95,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(94,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(94,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"94"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"95","index":96,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(95,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(95,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"95"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"96","index":97,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(96,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(96,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"96"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"97","index":98,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(97,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(97,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"97"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"98","index":99,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(98,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(98,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"98"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"99","index":100,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(99,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(99,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"99"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"100","index":101,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,8],[42,1,42,2],[2,2,2,3],[2,6,2,8],[3,2,3,3],[5,2,5,3]]}
[]
["POTENTIAL DESIGN OPTION BREAKDOWN",null,null,null,null,null,"TO PDO LOG"]
[null,"Project #:",{"$f":"'PDO Log'!B4","v":"P-XXXX"},null,null,null,{"$f":"VLOOKUP(100,'PDO Log'!C9:E117,3,FALSE)","v":0}]
[null,"Project Name:",{"$f":"'PDO Log'!B5","v":"JOB NAME"}]
[]
[null,"PDO Title:",{"$f":"VLOOKUP(100,'PDO Log'!C9:D117,2,FALSE)","v":0},null,null,"PDO #:",{"$f":"REPLACE(CELL(\"filename\",A3),1,FIND(\"]\",CELL(\"filename\",A3)),\"\")","v":"100"},"DATE:"]
[]
["Item","Source","Status","Description",null,"Quantity","Unit","Unit Price","Amount"]
[]
[1,null,null,null,null,null,null,null,{"$f":"F10*H10","v":0}]
[2,null,null,null,null,null,null,null,0]
[3,null,null,null,null,null,null,null,0]
[4,null,null,null,null,null,null,null,0]
[5,null,null,null,null,null,null,null,0]
[6,null,null,null,null,null,null,null,0]
[7,null,null,null,null,null,null,null,0]
[8,null,null,null,null,null,null,null,0]
[9,null,null,null,null,null,null,null,0]
[10,null,null,null,null,null,null,null,0]
[11,null,null,null,null,null,null,null,0]
[12,null,null,null,null,null,null,null,0]
[13,null,null,null,null,null,null,null,0]
[14,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,0]
[]
[null,null,null,"PDO HARD COST SUBTOTAL",null,null,null,null,{"$f":"SUM(I9:I25)","v":0}]
[null,null,null,"Gen"]
[null,null,null,"General Conditions",null,1,null,null,{"$f":"F28*H28","v":0}]
[]
[null,null,null,"GENERAL CONDITIONS SUBTOTAL",null,null,null,null,{"$f":"SUM(I27:I29)","v":0},null,"Calculate Mark-Up on Summary or Individual PDOs"]
[null,null,null,"Gen"]
[null,null,null,"Contractor Insurance",null,{"$f":"Markups!$C$2","v":8.8000000000000005E-3},null,null,{"$f":"IF(K32=\"Summary\",0,ROUND(($I$26+$I$30+$I$33+$I$34+$I$35)*F32,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor OH&P",null,{"$f":"Markups!$C$3","v":0.05},null,null,{"$f":"IF(K33=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$34+$I$35)*F33,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Builder's Risk Insurance (If Applicable)",null,{"$f":"Markups!$C$4","v":4.1799999999999997E-3},null,null,{"$f":"IF(K34=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$35)*F34,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[null,null,null,"Contractor Bond (If Applicable)",null,{"$f":"Markups!$C$5","v":0.01},null,null,{"$f":"IF(K35=\"Summary\",0,ROUND(($I$26+$I$30+$I$32+$I$33+$I$34)*F35,0))","v":0},null,{"$f":"'PDO Log'!$E$129","v":"Summary"}]
[]
[null,null,null,"CONTRACTOR MARKUPS SUBTOTAL",null,null,null,null,{"$f":"SUM(I31:I36)","v":0}]
[]
[]
[null,null,null,"PDO TOTAL COST SUBTOTAL",null,null,null,null,{"$f":"ROUND(SUM(I26,I30,I37),0)","v":0}]
[]
[]
[null,"PRICING SUMMARY BY STATUS"]
[null,"Solid Subcontractor",{"$f":"SUMIF($C$9:$C$25,B44,$I$9:$I$25)","v":0}]
[null,"Risky Subcontractor",{"$f":"SUMIF($C$9:$C$25,B45,$I$9:$I$25)","v":0}]
[null,"Plug Number",0]
[null,"Owner Allowance",0]
[null,"Contingency",{"$f":"SUMIF($C$9:$C$25,B48,$I$9:$I$25)","v":0}]
[null,"Miscellaneous",0]
[null,"Missing Sub Scope",0]
[null,"Shown Contingency",0]

{"sheet":"Lists","index":102,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,5,1,7]]}
[]
["Solid Subcontractor",null,null,null,null,"TO PDO LOG"]
["Risky Subcontractor"]
["Plug Number"]
["Owner Allowance"]
["Contingency"]
["Miscellaneous"]
["Missing Sub Scope"]
["Shown Contingency"]
[]
["---"]
["Architect"]
["Owner"]
["Contractor"]
[]
["Category"]
[]
["1. General"]
["2. Sitework"]
["3. Structure"]
["4. Envelope"]
["5. Mechanical, Electrical, Plumbing, Fire Protection"]
["6. Finishes"]
["7. Other Items"]
["8. Miscellaneous 1"]
["9. Miscellaneous 2"]
[]
["Category"]