{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["FT4-FT5"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":15,"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":"FT4-FT5","index":0,"n_rows":81,"n_cols":9,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["Location:",null,null,null,null,null,null,null,"The estimate is to include all engineering on-site works and not just the works that are not yet constructed."]
["Preparer:  "]
["Date:"]
["Site Plan #:",null,null,null,null,null,null,"For Internal Office Use Only"]
["Item No.","Spec. No.","Item Description","Estimated Quantity","Unit","Rate","Subtotal","Work Completed?\nYes/ No","Inspector's Notes"]
[null,null,"SECTION 'A'  -  GRADING "]
[{"$f":"ROW()-ROW($A$6)","v":1},null,"Earthworks/ Grading",null,"L.S.",null,{"$f":"IF(F7>0,ROUND(F7*$D7,2),\" \")","v":" "}]
[{"$f":"ROW()-ROW($A$6)","v":2},null,"Retaining Wall",null,"m2",null,{"$f":"IF(F8>0,ROUND(F8*$D8,2),\" \")","v":" "}]
[3,null,"Other",null,null,null,{"$f":"IF(F9>0,ROUND(F9*$D9,2),\" \")","v":" "}]
[null,null,"TOTAL SECTION 'A'",null,null,null,{"$f":"SUBTOTAL(9,G7:G9)","v":0}]
[]
[]
[null,null,"SECTION 'B'  -  EROSION SEDIMENTATION CONTROL"]
[{"$f":"ROW()-ROW($A$13)","v":1},null,"Silt Fence",null,"m",null,{"$f":"IF(F14>0,ROUND(F14*$D14,2),\" \")","v":" "}]
[2,null,"Temporary Sediment Basin",null,"m2",null,{"$f":"IF(F15>0,ROUND(F15*$D15,2),\" \")","v":" "}]
[3,null,"Temporary Fencing ",null,"m",null," "]
[4,null,"Hickenbottom Drain",null,"L.S.",null," "]
[5,null,"Filter Fabric over catchbasins/ manholes ",null,"each",null," "]
[6,null,"Rip Rap Spillway",null,"m2",null," "]
[7,null,"Mudmat",null,"each",null," "]
[8,null,"Rock Check Dams",null,"each",null," "]
[9,null,"Staked Straw Bales",null,"each",null," "]
[10,null,"Remove Silt Fence",null,"m",null," "]
[11,null,"Erosion Control Blanket",null,"m2",null," "]
[12,null,"Street Sweeping",null,"hr",null," "]
[13,null,"Dust Control - Water",null,"m3",null," "]
[14,null,"Dust Control - Calcium Chloride (flake)",null,"tonne",null," "]
[15,null,"Repair Silt Fence",null,"m",null," "]
[16,null,"Clean existing municipal storm sewer along site frontage",null,"L.S.",null," "]
[17,null,"Other",null,null,null," "]
[null,null,"TOTAL SECTION 'B'",null,null,null,{"$f":"SUBTOTAL(9,G14:G30)","v":0}]
[]
[]
[null,null,"SECTION 'C'  -  ROAD WORKS"]
[{"$f":"ROW()-ROW($A$34)","v":1},null,"Concrete curb and gutter ",null,"m",null,{"$f":"IF(F35>0,ROUND(F35*$D35,2),\" \")","v":" "}]
[{"$f":"ROW()-ROW($A$34)","v":2},null,"Asphalt Paving (Including base and surface)",null,"tonne",null," "]
[3,null,"Noise Barrier",null,"m2",null," "]
[4,null,"Gravel Parking Area",null,"tonne",null," "]
[5,null,"General Concrete Work/ Conc. Trailer Pads / Conc. Patio Areas",null,"m2",null," "]
[6,null,"Guard Rail",null,"m",null," "]
[7,null,"Other",null,null,null," "]
[null,null,"TOTAL SECTION 'C'",null,null,null,{"$f":"SUBTOTAL(9,G35:G41)","v":0}]
[]
[]
[null,null,"SECTION 'D'  -  GENERAL SITE SERVICING "]
[{"$f":"ROW()-ROW($A$45)","v":1},null,"Sanitary MH at Property Line",null,"each",null,{"$f":"IF(F46>0,ROUND(F46*$D46,2),\" \")","v":" "}]
[{"$f":"ROW()-ROW($A$45)","v":2},null,"Storm MH at Property Line ",null,"each",null,{"$f":"IF(F47>0,ROUND(F47*$D47,2),\" \")","v":" "}]
[3,null,"Water Valve at Property Line",null,"each",null," "]
[4,null,"Culvert",null,"m",null," "]
[5,null,"Other",null,null,null," "]
[null,null,"TOTAL SECTION 'D'",null,null,null,{"$f":"SUBTOTAL(9,G46:G50)","v":0}]
[]
[]
[null,null,"SECTION 'E'  -  TRAFFIC WORKS"]
[{"$f":"ROW()-ROW($A$54)","v":1},null,"Regulatory Signs - Traffic Stop Signs",null,"each",null,{"$f":"IF(F55>0,ROUND(F55*$D55,2),\" \")","v":" "}]
[2,null,"Bollards",null,"each",null," "]
[3,null,"Other",null,null,null," "]
[null,null,"TOTAL SECTION 'E'",null,null,null,{"$f":"SUBTOTAL(9,G55:G57)","v":0}]
[]
[]
[null,null,"SECTION 'F'  -  STORMWATER MANAGEMENT"]
[{"$f":"ROW()-ROW($A$61)","v":1},null,"Stormwater Facility: Pond, Greenway",null,"L.S.",null,{"$f":"IF(F62>0,ROUND(F62*$D62,2),\" \")","v":" "}]
[{"$f":"ROW()-ROW($A$61)","v":2},null,"Infiltration Gallery/ Soak Away Pits",null,"L.S.",null," "]
[3,null,"Bioretention Facility/ Swale",null,"L.S.",null," "]
[4,null,"Oil Grit Separator",null,"each",null," "]
[5,null,"Orifice",null,"each",null," "]
[6,null,"Fencing",null,"m",null," "]
[7,null,"Other",null,null,null," "]
[]
[null,null,"TOTAL SECTION 'F'",null,null,null,{"$f":"SUBTOTAL(9,G62:G68)","v":0}]
[]
[]
[null,null,"SUBTOTAL ALL SECTIONS",null,null,null,{"$f":"SUM(G1:G70)/2","v":0}]
[null,null,"CONTINGENCY",null,null,0.15,{"$f":"$G$73*F74","v":0}]
[null,null,"TOTAL ALL SECTIONS",null,null,null,{"$f":"SUM(G73:G74)","v":0}]
[null,null,"HST",null,null,0.13,{"$f":"ROUND(G75*F76,2)","v":0}]
[null,null,"GRAND TOTAL",null,null,null,{"$f":"SUM(G75:G76)","v":0}]
[null,null,"50% of GRAND TOTAL",null,null,0.5,{"$f":"ROUND(G77*F78,2)","v":0}]
[null,null,"Notes: "]
[null,null,"1.) Engineering Fee $1750 to be collected with site plan fees"]
[null,null,"2.) Security required is 50% of Grand Total or $250,000 cap"]