{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["ESTIMATE","UJ","DETAIL (2)"],"not_rendered":{"images":2,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"ESTIMATE","index":0,"n_rows":181,"n_cols":16,"rows_kept":181,"merged":[[0,0,3,1],[0,2,1,12],[0,13,3,15],[2,2,3,12],[174,0,174,10],[175,0,175,12],[176,0,176,12],[177,0,177,12],[178,0,178,14],[179,0,179,15],[180,0,180,15]]}
[null,null,"PROJECT: STORAGE BUILDING AT GADSDEN CITY HS ATHLETIC FIELDS",{"$nulls":10},"Web: http://sigmaestimations.com\nEmail: info@sigmaestimations.com"]
[]
[null,null,"LOCATION: GADSDEN, ALABAMA"]
[]
["ITEM #","DWG #","CSI #/SUB DETAIL","DESCRIPTION","QTY.","WASTE","QTY. W/ WASTE","UNIT","UNIT LABOR HOURS","TOTAL LABOR HOURS","PER HOUR LABOR RATE","TOTAL LABOR COST","UNIT MATERIAL COST","TOTAL MATERIAL COST","ITEM COST","TRADE COST"]
[null,null,{"v":10000,"d":"010000"},"DIVISION 01 — GENERAL REQUIREMENTS"]
[{"$f":"IF(H7<>\"\",1+MAX(A1:A6),\"\")","v":1},null,null,"Submittal Procedures",1,{"v":0,"d":"0%"},{"$f":"E7+(E7*F7)","v":1},"LS",{"v":0,"d":"0.00"},{"$f":"I7*G7","v":{"v":0,"d":"0.00"}},0,{"$f":"K7*J7","v":0},0,{"$f":"M7*G7","v":0},{"$f":"L7+N7","v":0}]
[{"$f":"IF(H8<>\"\",1+MAX(A2:A7),\"\")","v":2},null,null,"Temporary Facilities and Controls",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[3,null,null,"Closeout Procedures ",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[4,null,null,"Payment Procedures",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[5,null,null,"Contract Modification Procedures",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[6,null,null,"Maintenance & Traffic Protection ",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
["",null,null,"SUBTOTAL",{"$nulls":7},{"$f":"IF(H13<>\"\",0.4*N13,\"\")","v":""},{"$f":"IF(H13<>\"\",N13-L13,\"\")","v":""},null,null,{"$f":"SUM(O7:O12)","v":0}]
[{"$f":"IF(H14<>\"\",1+MAX(A9:A13),\"\")","v":""},null,{"v":30000,"d":"030000"},"DIVISION 03 — CONCRETE"]
[{"$f":"IF(H15<>\"\",1+MAX(A10:A14),\"\")","v":""}]
[{"$f":"IF(H16<>\"\",1+MAX(A11:A15),\"\")","v":""},null,null,"Grade Beams \n3000 PSI"]
[{"$f":"IF(H17<>\"\",1+MAX(A7:A16),\"\")","v":7},"S1.1","S1.1","1'-4''x2' Grade Beam (235 LF)",{"$f":"2.06*235.12/27","v":{"v":17.938785185185186,"d":"18"}},{"v":0.05,"d":"5%"},{"$f":"E17+(E17*F17)","v":{"v":18.835724444444445,"d":"19"}},"CY",{"v":1.1812500000000001,"d":"1.18"},{"$f":"I17*G17","v":{"v":22.249699500000002,"d":"22.25"}},{"v":58.68,"d":"$58.68"},{"$f":"K17*J17","v":{"v":1305.6123666600001,"d":"$1,305.61"}},{"v":257.25,"d":"$257.25"},{"$f":"M17*G17","v":{"v":4845.490113333333,"d":"$4,845.49"}},{"$f":"L17+N17","v":{"v":6151.102479993333,"d":"$6,151"}}]
[8,"S1.1","S1.1","(2) #5 Cont. T&B",{"$f":"2*2*235.12*1.043","v":{"v":980.9206399999999,"d":"981"}},{"v":0.05,"d":"5%"},{"$f":"E18+(E18*F18)","v":{"v":1029.966672,"d":"1030"}},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"$f":"I18*G18","v":{"v":8.342730043200001,"d":"8.34"}},{"v":58.68,"d":"$58.68"},{"$f":"K18*J18","v":{"v":489.5513989349761,"d":"$489.55"}},{"v":1.1340000000000001,"d":"$1.13"},{"$f":"M18*G18","v":{"v":1167.982206048,"d":"$1,167.98"}},{"$f":"L18+N18","v":{"v":1657.5336049829762,"d":"$1,658"}}]
[9,"S1.1","S1.1","#3 Ties @ 3' O.C ",{"$f":"(235.12/3)*(1.33+1.33+2+2)*0.376","v":{"v":196.2593664,"d":"196"}},{"v":0.05,"d":"5%"},{"v":206.07233472000001,"d":"206"},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"v":1.6691859112320004,"d":"1.67"},{"v":58.68,"d":"$58.68"},{"v":97.94782927109378,"d":"$97.95"},{"v":1.1340000000000001,"d":"$1.13"},{"v":233.68602757248004,"d":"$233.69"},{"v":331.6338568435738,"d":"$332"}]
[""]
[10,"S1.1","S1.1","Formwork for cont. Footing ",{"$f":"235*2","v":470},{"v":0.05,"d":"5%"},{"$f":"E21+(E21*F21)","v":{"v":493.5,"d":"494"}},"SF",{"v":0.022500000000000003,"d":"0.02"},{"$f":"I21*G21","v":{"v":11.103750000000002,"d":"11.10"}},{"v":58.68,"d":"$58.68"},{"$f":"K21*J21","v":{"v":651.5680500000001,"d":"$651.57"}},{"v":3.1500000000000004,"d":"$3.15"},{"$f":"M21*G21","v":{"v":1554.525,"d":"$1,554.53"}},{"$f":"L21+N21","v":{"v":2206.0930500000004,"d":"$2,206"}}]
[""]
["",null,null,"Pad Footing \n3000 PSI"]
[11,"S1.1","S1.1","3'-6''x3'-6''x1' SF-4 Pad Footing (4 EA)",{"$f":"(3.5*3.5*1/27)*4","v":{"v":1.8148148148148149,"d":"2"}},{"v":0.05,"d":"5%"},{"$f":"E24+(E24*F24)","v":{"v":1.9055555555555557,"d":"2"}},"CY",{"v":1.1812500000000001,"d":"1.18"},{"$f":"I24*G24","v":{"v":2.2509375000000005,"d":"2.25"}},{"v":58.68,"d":"$58.68"},{"$f":"K24*J24","v":{"v":132.08501250000003,"d":"$132.09"}},{"v":257.25,"d":"$257.25"},{"$f":"M24*G24","v":{"v":490.2041666666667,"d":"$490.20"}},{"$f":"L24+N24","v":{"v":622.2891791666667,"d":"$622"}}]
[12,"S1.1","S1.1","(4) #5 E.W",{"$f":"(4*3.5*2*1.043)*4","v":{"v":116.81599999999999,"d":"117"}},{"v":0.05,"d":"5%"},{"$f":"E25+(E25*F25)","v":{"v":122.65679999999999,"d":"123"}},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"$f":"I25*G25","v":{"v":0.99352008,"d":"0.99"}},{"v":58.68,"d":"$58.68"},{"$f":"K25*J25","v":{"v":58.2997582944,"d":"$58.30"}},{"v":1.1340000000000001,"d":"$1.13"},{"$f":"M25*G25","v":{"v":139.0928112,"d":"$139.09"}},{"$f":"L25+N25","v":{"v":197.3925694944,"d":"$197"}}]
[""]
[13,"S1.1","S1.1","2'-6''x2'-6''x1' SF-2 Pad Footing (4 EA)",{"$f":"(2.5*2.5*1/27)*4","v":{"v":0.9259259259259259,"d":"1"}},{"v":0.05,"d":"5%"},{"v":0.9722222222222222,"d":"1"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":1.1484375000000002,"d":"1.15"},{"v":58.68,"d":"$58.68"},{"v":67.39031250000001,"d":"$67.39"},{"v":257.25,"d":"$257.25"},{"v":250.10416666666666,"d":"$250.10"},{"v":317.4944791666667,"d":"$317"}]
[14,"S1.1","S1.1","(3) #5 E.W",{"$f":"(3*2.5*2*1.043)*4","v":{"v":62.58,"d":"63"}},{"v":0.05,"d":"5%"},{"$f":"E28+(E28*F28)","v":{"v":65.709,"d":"66"}},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"$f":"I28*G28","v":{"v":0.5322429000000001,"d":"0.53"}},{"v":58.68,"d":"$58.68"},{"$f":"K28*J28","v":{"v":31.232013372000004,"d":"$31.23"}},{"v":1.1340000000000001,"d":"$1.13"},{"$f":"M28*G28","v":{"v":74.51400600000001,"d":"$74.51"}},{"$f":"L28+N28","v":{"v":105.746019372,"d":"$106"}}]
[""]
[15,"S1.1","S1.1","3'x3'x1' SF-3 Pad Footing (4 EA)",{"$f":"(3*3*1/27)*4","v":{"v":1.3333333333333333,"d":"1"}},{"v":0.05,"d":"5%"},{"v":1.4,"d":"1"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":1.65375,"d":"1.65"},{"v":58.68,"d":"$58.68"},{"v":97.04205,"d":"$97.04"},{"v":257.25,"d":"$257.25"},{"v":360.15,"d":"$360.15"},{"v":457.19205,"d":"$457"}]
[16,"S1.1","S1.1","(4) #5 E.W",{"$f":"(4*3*2*1.043)*4","v":{"v":100.12799999999999,"d":"100"}},{"v":0.05,"d":"5%"},{"$f":"E31+(E31*F31)","v":{"v":105.13439999999999,"d":"105"}},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"$f":"I31*G31","v":{"v":0.85158864,"d":"0.85"}},{"v":58.68,"d":"$58.68"},{"$f":"K31*J31","v":{"v":49.9712213952,"d":"$49.97"}},{"v":1.1340000000000001,"d":"$1.13"},{"$f":"M31*G31","v":{"v":119.22240959999999,"d":"$119.22"}},{"$f":"L31+N31","v":{"v":169.19363099519998,"d":"$169"}}]
[""]
[17,"S1.1","S1.1","Formwork ",{"$f":"(14*1*4)+(10*1*4)+(12*1*4)","v":144},{"v":0.05,"d":"5%"},{"$f":"E33+(E33*F33)","v":{"v":151.2,"d":"151"}},"SF",{"v":0.022500000000000003,"d":"0.02"},{"$f":"I33*G33","v":{"v":3.402,"d":"3.40"}},{"v":58.68,"d":"$58.68"},{"$f":"K33*J33","v":{"v":199.62936000000002,"d":"$199.63"}},{"v":3.1500000000000004,"d":"$3.15"},{"$f":"M33*G33","v":{"v":476.28000000000003,"d":"$476.28"}},{"$f":"L33+N33","v":{"v":675.9093600000001,"d":"$676"}}]
[""]
["",null,null,"Concrete Piers\n3000 PSI"]
[""]
[18,"S1.1","5/S1.1","1'-4''X1'-4''x1'-6'' Concrete Pier (4 EA)",{"$f":"(1.33*1.33*1.5/27)*4","v":{"v":0.3930888888888889,"d":"0.39"}},{"v":0.05,"d":"5%"},{"$f":"E37+(E37*F37)","v":{"v":0.41274333333333335,"d":"0.41"}},"CY",{"v":1.1812500000000001,"d":"1.18"},{"$f":"I37*G37","v":{"v":0.4875530625000001,"d":"0.49"}},{"v":58.68,"d":"$58.68"},{"$f":"K37*J37","v":{"v":28.609613707500003,"d":"$28.61"}},{"v":257.25,"d":"$257.25"},{"$f":"M37*G37","v":{"v":106.1782225,"d":"$106.18"}},{"$f":"L37+N37","v":{"v":134.7878362075,"d":"$135"}}]
[19,"S1.1","5/S1.1","(4) #6 Vert. ",{"$f":"(4*2.5*1.502)*4","v":{"v":60.08,"d":"60"}},{"v":0.05,"d":"5%"},{"v":63.083999999999996,"d":"63"},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"v":0.5109804,"d":"0.51"},{"v":58.68,"d":"$58.68"},{"v":29.984329872,"d":"$29.98"},{"v":1.1340000000000001,"d":"$1.13"},{"v":71.537256,"d":"$71.54"},{"v":101.521585872,"d":"$102"}]
[20,"S1.1","5/S1.1","#3 Ties @ 12'' O.C ",{"$f":"(1.5/1)*(1.33*4)*0.376*4","v":{"v":12.00192,"d":"12"}},{"v":0.05,"d":"5%"},{"v":12.602016,"d":"13"},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"v":0.10207632960000003,"d":"0.10"},{"v":58.68,"d":"$58.68"},{"v":5.9898390209280015,"d":"$5.99"},{"v":1.1340000000000001,"d":"$1.13"},{"v":14.290686144000002,"d":"$14.29"},{"v":20.280525164928005,"d":"$20"}]
[""]
[21,"S1.1","2/S1.1","2'X1'-4''x1'-6'' Concrete Pier (8 EA)",{"$f":"(2*1.33*1.5/27)*8","v":{"v":1.1822222222222223,"d":"1"}},{"v":0.05,"d":"5%"},{"$f":"E41+(E41*F41)","v":{"v":1.2413333333333334,"d":"1"}},"SF",{"v":1.1812500000000001,"d":"1.18"},{"$f":"I41*G41","v":{"v":1.4663250000000003,"d":"1.47"}},{"v":58.68,"d":"$58.68"},{"$f":"K41*J41","v":{"v":86.04395100000002,"d":"$86.04"}},{"v":257.25,"d":"$257.25"},{"$f":"M41*G41","v":{"v":319.333,"d":"$319.33"}},{"$f":"L41+N41","v":{"v":405.3769510000001,"d":"$405"}}]
[22,"S1.1","2/S1.1","(6) #6 Vert.",{"$f":"(6*2.5*1.502)*8","v":{"v":180.24,"d":"180"}},{"v":0.05,"d":"5%"},{"v":189.252,"d":"189"},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"v":1.5329412000000002,"d":"1.53"},{"v":58.68,"d":"$58.68"},{"v":89.95298961600001,"d":"$89.95"},{"v":1.1340000000000001,"d":"$1.13"},{"v":214.61176800000004,"d":"$214.61"},{"v":304.56475761600007,"d":"$305"}]
[23,"S1.1","2/S1.1","#3 Ties @ 12'' O.C ",{"$f":"(1.5/1)*(1.33+1.33+2+2)*0.376*8","v":{"v":30.04992,"d":"30"}},{"v":0.05,"d":"5%"},{"v":31.552416,"d":"32"},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"v":0.2555745696,"d":"0.26"},{"v":58.68,"d":"$58.68"},{"v":14.997115744128001,"d":"$15.00"},{"v":1.1340000000000001,"d":"$1.13"},{"v":35.780439744000006,"d":"$35.78"},{"v":50.77755548812801,"d":"$51"}]
[""]
[24,"S1.1","S1.1","Formwork ",{"$f":"(5.33*1.5*4)+(6.667*1.5*8)","v":{"v":111.984,"d":"112"}},{"v":0.05,"d":"5%"},{"$f":"E45+(E45*F45)","v":{"v":117.58319999999999,"d":"118"}},"SF",{"v":0.022500000000000003,"d":"0.02"},{"$f":"I45*G45","v":{"v":2.645622,"d":"2.65"}},{"v":58.68,"d":"$58.68"},{"$f":"K45*J45","v":{"v":155.24509896,"d":"$155.25"}},{"v":3.1500000000000004,"d":"$3.15"},{"$f":"M45*G45","v":{"v":370.38708,"d":"$370.39"}},{"$f":"L45+N45","v":{"v":525.63217896,"d":"$526"}}]
[""]
["",null,null,"Slab\n4000 PSI"]
[25,"S1.1","S1.1","6'' Concrete Slab on Grade ",{"v":3600.95,"d":"3601"},{"v":0.05,"d":"5%"},{"$f":"E48+(E48*F48)","v":{"v":3780.9975,"d":"3781"}},"SF",{"v":0.02925,"d":"0.03"},{"$f":"I48*G48","v":{"v":110.594176875,"d":"110.59"}},{"v":58.68,"d":"$58.68"},{"$f":"K48*J48","v":{"v":6489.666299025,"d":"$6,489.67"}},{"v":4.095,"d":"$4.10"},{"$f":"M48*G48","v":{"v":15483.1847625,"d":"$15,483.18"}},{"$f":"L48+N48","v":{"v":21972.851061524998,"d":"$21,973"}}]
[26,"S1.1","S1.1","6x6-6/6 WWF ",{"v":3600.95,"d":"3601"},{"v":0.05,"d":"5%"},{"v":3780.9975,"d":"3781"},"SF",{"v":0.011250000000000001,"d":"0.01"},{"v":42.536221875,"d":"42.54"},{"v":58.68,"d":"$58.68"},{"v":2496.025499625,"d":"$2,496.03"},{"v":1.5750000000000002,"d":"$1.58"},{"v":5955.0710625,"d":"$5,955.07"},{"v":8451.096562125,"d":"$8,451"}]
[27,"S1.1","S1.1","Vapor Barrier \n10 Mil Assumed",{"v":3600.95,"d":"3601"},{"v":0.05,"d":"5%"},{"v":3780.9975,"d":"3781"},"SF",{"v":0.009000000000000001,"d":"0.01"},{"v":34.0289775,"d":"34.03"},{"v":58.68,"d":"$58.68"},{"v":1996.8203997000003,"d":"$1,996.82"},{"v":1.26,"d":"$1.26"},{"v":4764.05685,"d":"$4,764.06"},{"v":6760.8772497,"d":"$6,761"}]
[28,"S1.1","S1.1","4'' Porous Fill (ABC)",{"$f":"0.33*3600.95/27","v":{"v":44.01161111111111,"d":"44"}},{"v":0.05,"d":"5%"},{"v":46.21219166666666,"d":"46"},"CY",{"v":0.135,"d":"0.14"},{"v":6.238645875,"d":"6.24"},{"v":58.68,"d":"$58.68"},{"v":366.083739945,"d":"$366.08"},{"v":18.900000000000002,"d":"$18.90"},{"v":873.4104225,"d":"$873.41"},{"v":1239.494162445,"d":"$1,239"}]
[29,"S1.1","S1.1","Subbase compaction ",{"v":3600.95,"d":"3601"},{"v":0.05,"d":"5%"},{"v":3780.9975,"d":"3781"},"SF",{"v":0.0135,"d":"0.01"},{"v":51.04346625,"d":"51.04"},{"v":58.68,"d":"$58.68"},{"v":2995.23059955,"d":"$2,995.23"},0,0,{"v":2995.23059955,"d":"$2,995"}]
[30,"S1.1","S1.1","Curing Compound \nAssumed ",{"v":3600.95,"d":"3601"},{"v":0.05,"d":"5%"},{"$f":"E53+(E53*F53)","v":{"v":3780.9975,"d":"3781"}},"SF",{"v":9.0000000000000019E-4,"d":"0.00"},{"$f":"I53*G53","v":{"v":3.4028977500000006,"d":"3.40"}},{"v":58.68,"d":"$58.68"},{"$f":"K53*J53","v":{"v":199.68203997000003,"d":"$199.68"}},{"v":0.126,"d":"$0.13"},{"$f":"M53*G53","v":{"v":476.405685,"d":"$476.41"}},{"$f":"L53+N53","v":{"v":676.0877249700001,"d":"$676"}}]
[31,"S1.1","S1.1","#5 Hairpin (20' Cut Length) (5 EA)",{"$f":"(20*1.043)*5","v":{"v":104.3,"d":"104"}},{"v":0.05,"d":"5%"},{"$f":"E54+(E54*F54)","v":{"v":109.515,"d":"110"}},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"$f":"I54*G54","v":{"v":0.8870715000000001,"d":"0.89"}},{"v":58.68,"d":"$58.68"},{"$f":"K54*J54","v":{"v":52.053355620000005,"d":"$52.05"}},{"v":1.1340000000000001,"d":"$1.13"},{"$f":"M54*G54","v":{"v":124.19001000000002,"d":"$124.19"}},{"$f":"L54+N54","v":{"v":176.24336562000002,"d":"$176"}}]
[32,"S1.1","3/S1.1","1/8''x2'' Sawed Control Joints\nFill joints w/ Sonneborn SL-1",{"v":231.59,"d":"232"},{"v":0.05,"d":"5%"},{"v":243.1695,"d":"243"},"LF",{"v":0.011250000000000001,"d":"0.01"},{"v":2.735656875,"d":"2.74"},{"v":58.68,"d":"$58.68"},{"v":160.528345425,"d":"$160.53"},{"v":1.5750000000000002,"d":"$1.58"},{"v":382.99196250000006,"d":"$382.99"},{"v":543.520307925,"d":"$544"}]
[33,"S1.1","3/S1.1","Float Finish ",{"v":3600.95,"d":"3601"},{"v":0.05,"d":"5%"},{"v":3780.9975,"d":"3781"},"SF",{"v":0.0099,"d":"0.01"},{"$f":"I56*G56","v":{"v":37.431875250000004,"d":"37.43"}},{"v":58.68,"d":"$58.68"},{"$f":"K56*J56","v":{"v":2196.50243967,"d":"$2,196.50"}},{"v":1.3860000000000001,"d":"$1.39"},{"$f":"M56*G56","v":{"v":5240.462535000001,"d":"$5,240.46"}},{"$f":"L56+N56","v":{"v":7436.964974670001,"d":"$7,437"}}]
[""]
["",null,null,"Misc."]
[34,"S1.1","S1.1","Anchor bolts \nPer PEMB mfr.",{"$f":"12*4","v":48},{"v":0,"d":"0%"},{"$f":"E59+(E59*F59)","v":48},"EA",{"v":0.07912162125000001,"d":"0.08"},{"$f":"I59*G59","v":{"v":3.7978378200000007,"d":"3.80"}},{"v":58.68,"d":"$58.68"},{"$f":"K59*J59","v":{"v":222.85712327760004,"d":"$222.86"}},{"v":29.538738600000002,"d":"$29.54"},{"$f":"M59*G59","v":{"v":1417.8594528,"d":"$1,417.86"}},{"$f":"L59+N59","v":{"v":1640.7165760776002,"d":"$1,641"}}]
[35,"S1.1","S1.1","Concrete Pump Allowance",1,{"v":0,"d":"0%"},{"$f":"E60+(E60*F60)","v":1},"LS",{"v":10.6875,"d":"10.69"},{"$f":"I60*G60","v":{"v":10.6875,"d":"10.69"}},{"v":58.68,"d":"$58.68"},{"$f":"K60*J60","v":{"v":627.1425,"d":"$627.14"}},0,{"$f":"M60*G60","v":0},{"$f":"L60+N60","v":{"v":627.1425,"d":"$627"}}]
[""]
["",null,null,"SUBTOTAL",{"$nulls":7},{"$f":"IF(H62<>\"\",0.4*N62,\"\")","v":""},{"$nulls":3},{"$f":"SUM(O15:O61)","v":{"v":66954.74675493098,"d":"$66,955"}}]
["",null,310000,"DIVISION 31 — EARTHWORK"]
[""]
["",null,null,"Earthwork for Utilities "]
[36,"C.1","C.1","Excavation for 36'' RCP Pipe",{"v":193.93,"d":"194"},{"v":0.05,"d":"5%"},{"$f":"E66+(E66*F66)","v":{"v":203.62650000000002,"d":"204"}},"CY",{"v":0.39375,"d":"0.39"},{"$f":"I66*G66","v":{"v":80.177934375,"d":"80.18"}},{"v":58.68,"d":"$58.68"},{"$f":"K66*J66","v":{"v":4704.841189125001,"d":"$4,704.84"}},0,{"$f":"M66*G66","v":0},{"$f":"L66+N66","v":{"v":4704.841189125001,"d":"$4,705"}}]
[37,"C.1","C.1","Native Backfill for 36'' RCP Pipe",{"v":124.12,"d":"124"},{"v":0.05,"d":"5%"},{"v":130.326,"d":"130"},"CY",{"v":0.225,"d":"0.23"},{"v":29.323349999999998,"d":"29.32"},{"v":58.68,"d":"$58.68"},{"v":1720.694178,"d":"$1,720.69"},0,0,{"v":1720.694178,"d":"$1,721"}]
[38,"C.1","C.1","Pipe Zone Backfill for 36'' RCP Pipe\nALDOT #78 Crushed Stone ",{"v":40.13,"d":"40"},{"v":0.05,"d":"5%"},{"v":42.136500000000005,"d":"42"},"CY",{"v":0.135,"d":"0.14"},{"v":5.688427500000001,"d":"5.69"},{"v":58.68,"d":"$58.68"},{"v":333.7969257000001,"d":"$333.80"},{"v":18.900000000000002,"d":"$18.90"},{"v":796.3798500000001,"d":"$796.38"},{"v":1130.1767757000002,"d":"$1,130"}]
[39,"C.1","C.1","Bedding for 36'' RCP Pipe\nALDOT #78 Crushed Stone ",{"v":7.76,"d":"8"},{"v":0.05,"d":"5%"},{"v":8.148,"d":"8"},"CY",{"v":0.135,"d":"0.14"},{"v":1.09998,"d":"1.10"},{"v":58.68,"d":"$58.68"},{"v":64.5468264,"d":"$64.55"},{"v":18.900000000000002,"d":"$18.90"},{"v":153.99720000000002,"d":"$154.00"},{"v":218.5440264,"d":"$219"}]
[""]
[40,"C.1","C.1","Excavation for 18'' HDPE Pipe",{"v":54.26,"d":"54"},{"v":0.05,"d":"5%"},{"$f":"E71+(E71*F71)","v":{"v":56.973,"d":"57"}},"CY",{"v":0.39375,"d":"0.39"},{"$f":"I71*G71","v":{"v":22.43311875,"d":"22.43"}},{"v":58.68,"d":"$58.68"},{"$f":"K71*J71","v":{"v":1316.37540825,"d":"$1,316.38"}},0,{"$f":"M71*G71","v":0},{"$f":"L71+N71","v":{"v":1316.37540825,"d":"$1,316"}}]
[41,"C.1","C.1","Native Backfill for 18'' HDPE Pipe",{"v":40.69,"d":"41"},{"v":0.05,"d":"5%"},{"v":42.7245,"d":"43"},"CY",{"v":0.225,"d":"0.23"},{"v":9.6130125,"d":"9.61"},{"v":58.68,"d":"$58.68"},{"v":564.0915735,"d":"$564.09"},0,0,{"v":564.0915735,"d":"$564"}]
[42,"C.1","C.1","Pipe Zone Backfill for 18'' HDPE Pipe\nALDOT #78 Crushed Stone ",{"v":9.02,"d":"9"},{"v":0.05,"d":"5%"},{"v":9.471,"d":"9"},"CY",{"v":0.135,"d":"0.14"},{"v":1.278585,"d":"1.28"},{"v":58.68,"d":"$58.68"},{"v":75.02736780000001,"d":"$75.03"},{"v":18.900000000000002,"d":"$18.90"},{"v":179.00190000000003,"d":"$179.00"},{"v":254.02926780000004,"d":"$254"}]
[43,"C.1","C.1","Bedding for 18'' HDPE Pipe\nALDOT #78 Crushed Stone ",{"v":2.26,"d":"2"},{"v":0.05,"d":"5%"},{"v":2.3729999999999998,"d":"2"},"CY",{"v":0.135,"d":"0.14"},{"v":0.320355,"d":"0.32"},{"v":58.68,"d":"$58.68"},{"v":18.7984314,"d":"$18.80"},{"v":18.900000000000002,"d":"$18.90"},{"v":44.8497,"d":"$44.85"},{"v":63.6481314,"d":"$64"}]
[""]
[{"$f":"IF(H76<>\"\",1+MAX(A66:A75),\"\")","v":44},"C.1","C.1","3'-10''x3'-10''x11' Storm Junction Box",{"$f":"(3.83*3.83*11/27)*1","v":{"v":5.976218518518518,"d":"6"}},{"v":0.05,"d":"5%"},{"$f":"E76+(E76*F76)","v":{"v":6.275029444444444,"d":"6"}},"CY",{"v":0.39375,"d":"0.39"},{"$f":"I76*G76","v":{"v":2.4707928437499995,"d":"2.47"}},{"v":58.68,"d":"$58.68"},{"$f":"K76*J76","v":{"v":144.98612407124998,"d":"$144.99"}},0,{"$f":"M76*G76","v":0},{"$f":"L76+N76","v":{"v":144.98612407124998,"d":"$145"}}]
[45,"C.1","C.1","5'-4''x5'-4''x11'-4'' Storm Junction Box",{"$f":"(5.33*5.33*11.33/27)*2","v":{"v":23.84243237037037,"d":"24"}},{"v":0.05,"d":"5%"},{"v":25.03455398888889,"d":"25"},"CY",{"v":0.39375,"d":"0.39"},{"v":9.857355633125001,"d":"9.86"},{"v":58.68,"d":"$58.68"},{"v":578.4296285517751,"d":"$578.43"},0,0,{"v":578.4296285517751,"d":"$578"}]
[46,"C.1","C.1","5'-10''x5'-10''x11'-4'' Storm Junction Box",{"$f":"(5.83*5.83*11.33/27)*1","v":{"v":14.26274951851852,"d":"14"}},{"v":0.05,"d":"5%"},{"v":14.975886994444446,"d":"15"},"CY",{"v":0.39375,"d":"0.39"},{"v":5.896755504062501,"d":"5.90"},{"v":58.68,"d":"$58.68"},{"v":346.02161297838757,"d":"$346.02"},0,0,{"v":346.02161297838757,"d":"$346"}]
[""]
["",null,null,"Earthwork for Foundation "]
[47,"S1.1","S1.1","Excavation for Grade Beam ",{"$f":"E17","v":{"v":17.938785185185186,"d":"18"}},{"v":0.05,"d":"5%"},{"$f":"E81+(E81*F81)","v":{"v":18.835724444444445,"d":"19"}},"CY",{"v":0.39375,"d":"0.39"},{"$f":"I81*G81","v":{"v":7.4165665,"d":"7.42"}},{"v":58.68,"d":"$58.68"},{"$f":"K81*J81","v":{"v":435.20412222,"d":"$435.20"}},0,{"$f":"M81*G81","v":0},{"$f":"L81+N81","v":{"v":435.20412222,"d":"$435"}}]
[48,"S1.1","S1.1","Excavation for Pad Footings ",{"$f":"(3.5*3.5*2.5*4/27)+(2.5*2.5*2.5*4/27)+(3*3*2.5*4/27)","v":{"v":10.185185185185185,"d":"10"}},{"v":0.05,"d":"5%"},{"$f":"E82+(E82*F82)","v":{"v":10.694444444444445,"d":"11"}},"CY",{"v":0.39375,"d":"0.39"},{"$f":"I82*G82","v":{"v":4.2109375,"d":"4.21"}},{"v":58.68,"d":"$58.68"},{"$f":"K82*J82","v":{"v":247.0978125,"d":"$247.10"}},0,{"$f":"M82*G82","v":0},{"$f":"L82+N82","v":{"v":247.0978125,"d":"$247"}}]
[49,"S1.1","S1.1","Native Backfill for Pad Footing ",{"$f":"E82-(E24+E27+E30)-((1.33*1.5*(3.5+2.5+3)*4)/27)","v":{"v":3.4511111111111106,"d":"3"}},{"v":0.05,"d":"5%"},{"v":3.623666666666666,"d":"4"},"CY",{"v":0.225,"d":"0.23"},{"v":0.8153249999999999,"d":"0.82"},{"v":58.68,"d":"$58.68"},{"v":47.843270999999994,"d":"$47.84"},0,0,{"v":47.843270999999994,"d":"$48"}]
[""]
["",null,null,"Soil Hauling"]
[50,null,null,"Soil Export \nFluff Factor Applied",{"$f":"((E66+E71+E76+E77+E78+E81+E82)-(SUM(E67:E69,E72:E74,E83)))*1.33","v":{"v":123.64246535666666,"d":"124"}},{"v":0.05,"d":"5%"},{"$f":"E86+(E86*F86)","v":{"v":129.8245886245,"d":"130"}},"CY",{"v":0.16875,"d":"0.17"},{"$f":"I86*G86","v":{"v":21.907899330384375,"d":"21.91"}},{"v":58.68,"d":"$58.68"},{"$f":"K86*J86","v":{"v":1285.555532706955,"d":"$1,285.56"}},0,{"$f":"M86*G86","v":0},{"$f":"L86+N86","v":{"v":1285.555532706955,"d":"$1,286"}}]
[""]
["",null,null,"Grading "]
[""]
["",null,null,"Clearing and Grubbing"]
[51,null,null,"Clearing and Grubbing\nTotal Area: 9770 SF",1,{"v":0,"d":"0%"},{"$f":"E91+(E91*F91)","v":1},"LS",{"v":241.8075,"d":"241.81"},{"$f":"I91*G91","v":{"v":241.8075,"d":"241.81"}},{"v":58.68,"d":"$58.68"},{"$f":"K91*J91","v":{"v":14189.2641,"d":"$14,189.26"}},0,{"$f":"M91*G91","v":0},{"$f":"L91+N91","v":{"v":14189.2641,"d":"$14,189"}}]
[""]
["",null,null,"Top Soil Removal"]
[52,null,null,"6\" Top Soil Removal\n-We Assumed 6\" Top Soil Stripping, Please Confirm If Not Required",{"v":179.37,"d":"179"},{"v":0.1,"d":"10%"},{"$f":"E94+(E94*F94)","v":{"v":197.30700000000002,"d":"197"}},"CY",{"v":0.39375,"d":"0.39"},{"$f":"I94*G94","v":{"v":77.68963125,"d":"77.69"}},{"v":58.68,"d":"$58.68"},{"$f":"K94*J94","v":{"v":4558.82756175,"d":"$4,558.83"}},0,{"$f":"M94*G94","v":0},{"$f":"L94+N94","v":{"v":4558.82756175,"d":"$4,559"}}]
[""]
[53,null,null,"Haul Away Top Soil Striping (14 CY/LOAD)",{"$f":"G94/14","v":{"v":14.093357142857144,"d":"14"}},{"v":0,"d":"0%"},{"$f":"E96+(E96*F96)","v":{"v":14.093357142857144,"d":"14"}},"LOADS",{"v":5.0625,"d":"5.06"},{"$f":"I96*G96","v":{"v":71.3476205357143,"d":"71.35"}},{"v":58.68,"d":"$58.68"},{"$f":"K96*J96","v":{"v":4186.678373035715,"d":"$4,186.68"}},0,{"$f":"M96*G96","v":0},{"$f":"L96+N96","v":{"v":4186.678373035715,"d":"$4,187"}}]
[""]
["",null,null,"Land Grading"]
[54,null,null,"Cut for mass grading as per proposed & existing contours ",{"v":4.43,"d":"4"},{"v":0.1,"d":"10%"},{"$f":"E99+(E99*F99)","v":{"v":4.872999999999999,"d":"5"}},"CY",{"v":0.39375,"d":"0.39"},{"$f":"I99*G99","v":{"v":1.9187437499999997,"d":"1.92"}},{"v":58.68,"d":"$58.68"},{"$f":"K99*J99","v":{"v":112.59188324999998,"d":"$112.59"}},0,{"$f":"M99*G99","v":0},{"$f":"L99+N99","v":{"v":112.59188324999998,"d":"$113"}}]
[55,null,null,"Fill for mass grading  as per proposed & existing contours",{"v":692.12,"d":"692"},{"v":0.1,"d":"10%"},{"v":761.332,"d":"761"},"CY",{"v":0.135,"d":"0.14"},{"v":102.77982,"d":"102.78"},{"v":58.68,"d":"$58.68"},{"v":6031.1198376,"d":"$6,031.12"},{"v":18.900000000000002,"d":"$18.90"},{"v":14389.1748,"d":"$14,389.17"},{"v":20420.2946376,"d":"$20,420"}]
[56,null,null,"Net Fill",{"$f":"E100-E99","v":{"v":687.69,"d":"688"}},{"v":0.1,"d":"10%"},{"v":756.4590000000001,"d":"756"},"CY",{"v":0.135,"d":"0.14"},{"v":102.12196500000002,"d":"102.12"},{"v":58.68,"d":"$58.68"},{"v":5992.516906200001,"d":"$5,992.52"},{"v":18.900000000000002,"d":"$18.90"},{"v":14297.075100000002,"d":"$14,297.08"},{"v":20289.592006200004,"d":"$20,290"}]
[""]
[57,null,null,"Loads to be Imported (14 CY/LOAD)",{"$f":"G101/14","v":{"v":54.032785714285716,"d":"54"}},{"v":0,"d":"0%"},{"$f":"E103+(E103*F103)","v":{"v":54.032785714285716,"d":"54"}},"LOADS",{"v":5.0625,"d":"5.06"},{"$f":"I103*G103","v":{"v":273.54097767857144,"d":"273.54"}},{"v":58.68,"d":"$58.68"},{"$f":"K103*J103","v":{"v":16051.384570178572,"d":"$16,051.38"}},0,{"$f":"M103*G103","v":0},{"$f":"L103+N103","v":{"v":16051.384570178572,"d":"$16,051"}}]
[""]
["",null,null,"• For soil import I have assumed (14 CY/LOAD). Please verify."]
[""]
["",null,null,"SUBTOTAL",{"$nulls":7},{"$f":"IF(H107<>\"\",0.4*N107,\"\")","v":""},{"$nulls":3},{"$f":"SUM(O65:O106)","v":{"v":92866.17178621767,"d":"$92,866"}}]
["",null,320000,"DIVISION 32 — EXTERIOR IMPROVEMENTS"]
[""]
["",null,null,"Concrete Flat Work "]
[58,"C.1","C.1","5'' Thick concrete Pavement",{"v":426.89,"d":"427"},{"v":0.05,"d":"5%"},{"$f":"E111+(E111*F111)","v":{"v":448.23449999999997,"d":"448"}},"SF",{"v":0.024750000000000005,"d":"0.02"},{"$f":"I111*G111","v":{"v":11.093803875,"d":"11.09"}},{"v":58.68,"d":"$58.68"},{"$f":"K111*J111","v":{"v":650.984411385,"d":"$650.98"}},{"v":3.465,"d":"$3.47"},{"$f":"M111*G111","v":{"v":1553.1325424999998,"d":"$1,553.13"}},{"$f":"L111+N111","v":{"v":2204.116953885,"d":"$2,204"}}]
[59,"C.1","C.1","10''x10'' WWM",{"v":426.89,"d":"427"},{"v":0.05,"d":"5%"},{"$f":"E112+(E112*F112)","v":{"v":448.23449999999997,"d":"448"}},"SF",{"v":0.012375000000000002,"d":"0.01"},{"$f":"I112*G112","v":{"v":5.5469019375,"d":"5.55"}},{"v":58.68,"d":"$58.68"},{"$f":"K112*J112","v":{"v":325.4922056925,"d":"$325.49"}},{"v":1.7325,"d":"$1.73"},{"$f":"M112*G112","v":{"v":776.5662712499999,"d":"$776.57"}},{"$f":"L112+N112","v":{"v":1102.0584769425,"d":"$1,102"}}]
[60,"C.1","C.1","4'' ALDOT section 825 B Crushed Aggregate Base Course ",{"$f":"0.33*E111/27","v":{"v":5.217544444444445,"d":"5"}},{"v":0.05,"d":"5%"},{"v":5.478421666666668,"d":"5"},"CY",{"v":0.135,"d":"0.14"},{"v":0.7395869250000002,"d":"0.74"},{"v":58.68,"d":"$58.68"},{"v":43.39896075900001,"d":"$43.40"},{"v":18.900000000000002,"d":"$18.90"},{"v":103.54216950000003,"d":"$103.54"},{"v":146.94113025900003,"d":"$147"}]
[61,"C.1","C.1","Curing Compound \nAssumed ",{"$f":"E111","v":{"v":426.89,"d":"427"}},{"v":0.05,"d":"5%"},{"v":448.23449999999997,"d":"448"},"SF",{"v":9.0000000000000019E-4,"d":"0.00"},{"v":0.40341105000000005,"d":"0.40"},{"v":58.68,"d":"$58.68"},{"v":23.672160414000004,"d":"$23.67"},{"v":0.126,"d":"$0.13"},{"v":56.477546999999994,"d":"$56.48"},{"v":80.149707414,"d":"$80"}]
[62,"C.1","C.1","1/8''x1'' Tooled control joints ",{"$f":"E111/5","v":{"v":85.378,"d":"85"}},{"v":0.05,"d":"5%"},{"v":89.6469,"d":"90"},"LF",{"v":0.0108,"d":"0.01"},{"v":0.96818652,"d":"0.97"},{"v":58.68,"d":"$58.68"},{"v":56.813184993600004,"d":"$56.81"},{"v":1.512,"d":"$1.51"},{"v":135.5461128,"d":"$135.55"},{"v":192.3592977936,"d":"$192"}]
[63,"C.1","C.1","Formwork (50.44 LF)",{"$f":"50.44*0.42","v":{"v":21.1848,"d":"21"}},{"v":0.05,"d":"5%"},{"v":22.24404,"d":"22"},"SF",{"v":0.022500000000000003,"d":"0.02"},{"v":0.5004909000000001,"d":"0.50"},{"v":58.68,"d":"$58.68"},{"v":29.368806012000004,"d":"$29.37"},{"v":3.1500000000000004,"d":"$3.15"},{"v":70.068726,"d":"$70.07"},{"v":99.437532012,"d":"$99"}]
[""]
[64,"C.1","C.1","5'' Thick Concrete Driveway",{"v":965.63,"d":"966"},{"v":0.05,"d":"5%"},{"$f":"E118+(E118*F118)","v":{"v":1013.9115,"d":"1014"}},"SF",{"v":0.024750000000000005,"d":"0.02"},{"$f":"I118*G118","v":{"v":25.094309625000005,"d":"25.09"}},{"v":58.68,"d":"$58.68"},{"$f":"K118*J118","v":{"v":1472.5340887950003,"d":"$1,472.53"}},{"v":3.465,"d":"$3.47"},{"$f":"M118*G118","v":{"v":3513.2033475,"d":"$3,513.20"}},{"$f":"L118+N118","v":{"v":4985.737436295,"d":"$4,986"}}]
[65,"C.1","C.1","10''x10'' WWM",{"$f":"E118","v":{"v":965.63,"d":"966"}},{"v":0.05,"d":"5%"},{"v":1013.9115,"d":"1014"},"SF",{"v":0.012375000000000002,"d":"0.01"},{"v":12.547154812500002,"d":"12.55"},{"v":58.68,"d":"$58.68"},{"v":736.2670443975002,"d":"$736.27"},{"v":1.7325,"d":"$1.73"},{"v":1756.60167375,"d":"$1,756.60"},{"v":2492.8687181475,"d":"$2,493"}]
[66,"C.1","C.1","4'' ALDOT section 825 B Crushed Aggregate Base Course ",{"$f":"0.33*E118/27","v":{"v":11.802144444444446,"d":"12"}},{"v":0.05,"d":"5%"},{"v":12.392251666666668,"d":"12"},"CY",{"v":0.135,"d":"0.14"},{"v":1.6729539750000004,"d":"1.67"},{"v":58.68,"d":"$58.68"},{"v":98.16893925300002,"d":"$98.17"},{"v":18.900000000000002,"d":"$18.90"},{"v":234.21355650000007,"d":"$234.21"},{"v":332.38249575300006,"d":"$332"}]
[67,"C.1","C.1","Curing Compound \nAssumed ",{"$f":"E118","v":{"v":965.63,"d":"966"}},{"v":0.05,"d":"5%"},{"v":1013.9115,"d":"1014"},"SF",{"v":9.0000000000000019E-4,"d":"0.00"},{"v":0.9125203500000002,"d":"0.91"},{"v":58.68,"d":"$58.68"},{"v":53.546694138000014,"d":"$53.55"},{"v":0.126,"d":"$0.13"},{"v":127.75284900000001,"d":"$127.75"},{"v":181.29954313800002,"d":"$181"}]
[68,"C.1","C.1","1/8''x1'' Tooled control joints ",{"$f":"E118/5","v":{"v":193.126,"d":"193"}},{"v":0.05,"d":"5%"},{"v":202.78230000000002,"d":"203"},"LF",{"v":0.0108,"d":"0.01"},{"v":2.19004884,"d":"2.19"},{"v":58.68,"d":"$58.68"},{"v":128.5120659312,"d":"$128.51"},{"v":1.512,"d":"$1.51"},{"v":306.6068376,"d":"$306.61"},{"v":435.1189035312,"d":"$435"}]
[69,"C.1","C.1","Formwork (121.14 LF)",{"$f":"121.14*0.42","v":{"v":50.8788,"d":"51"}},{"v":0.05,"d":"5%"},{"v":53.42274,"d":"53"},"SF",{"v":0.022500000000000003,"d":"0.02"},{"v":1.20201165,"d":"1.20"},{"v":58.68,"d":"$58.68"},{"v":70.534043622,"d":"$70.53"},{"v":3.1500000000000004,"d":"$3.15"},{"v":168.281631,"d":"$168.28"},{"v":238.81567462200002,"d":"$239"}]
[""]
[70,"C.1","C.1","4'' Thick Concrete Slab ",{"v":111.55,"d":"112"},{"v":0.05,"d":"5%"},{"$f":"E125+(E125*F125)","v":{"v":117.1275,"d":"117"}},"SF",{"v":0.02025,"d":"0.02"},{"$f":"I125*G125","v":{"v":2.371831875,"d":"2.37"}},{"v":58.68,"d":"$58.68"},{"$f":"K125*J125","v":{"v":139.179094425,"d":"$139.18"}},{"v":2.8350000000000004,"d":"$2.84"},{"$f":"M125*G125","v":{"v":332.05646250000007,"d":"$332.06"}},{"$f":"L125+N125","v":{"v":471.2355569250001,"d":"$471"}}]
[71,"C.1","C.1","10''x10'' WWM",{"$f":"E125","v":{"v":111.55,"d":"112"}},{"v":0.05,"d":"5%"},{"v":117.1275,"d":"117"},"SF",{"v":0.012375000000000002,"d":"0.01"},{"v":1.4494528125000004,"d":"1.45"},{"v":58.68,"d":"$58.68"},{"v":85.05389103750002,"d":"$85.05"},{"v":1.7325,"d":"$1.73"},{"v":202.92339374999997,"d":"$202.92"},{"v":287.9772847875,"d":"$288"}]
[72,"C.1","C.1","4'' ALDOT section 825 B Crushed Aggregate Base Course ",{"$f":"0.33*E125/27","v":{"v":1.363388888888889,"d":"1"}},{"v":0.05,"d":"5%"},{"v":1.4315583333333335,"d":"1"},"CY",{"v":0.135,"d":"0.14"},{"v":0.19326037500000004,"d":"0.19"},{"v":58.68,"d":"$58.68"},{"v":11.340518805000002,"d":"$11.34"},{"v":18.900000000000002,"d":"$18.90"},{"v":27.056452500000006,"d":"$27.06"},{"v":38.39697130500001,"d":"$38"}]
[73,"C.1","C.1","Curing Compound \nAssumed ",{"$f":"E125","v":{"v":111.55,"d":"112"}},{"v":0.05,"d":"5%"},{"v":117.1275,"d":"117"},"SF",{"v":9.0000000000000019E-4,"d":"0.00"},{"v":0.10541475000000002,"d":"0.11"},{"v":58.68,"d":"$58.68"},{"v":6.185737530000001,"d":"$6.19"},{"v":0.126,"d":"$0.13"},{"v":14.758065,"d":"$14.76"},{"v":20.94380253,"d":"$21"}]
[74,"C.1","C.1","1/8''x1'' Tooled control joints ",{"$f":"E125/5","v":{"v":22.31,"d":"22"}},{"v":0.05,"d":"5%"},{"v":23.4255,"d":"23"},"LF",{"v":0.0108,"d":"0.01"},{"v":0.2529954,"d":"0.25"},{"v":58.68,"d":"$58.68"},{"v":14.845770071999999,"d":"$14.85"},{"v":1.512,"d":"$1.51"},{"v":35.419356,"d":"$35.42"},{"v":50.265126072,"d":"$50"}]
[75,"C.1","C.1","Formwork (31.5 LF)",{"$f":"31.5*0.42","v":{"v":13.229999999999999,"d":"13"}},{"v":0.05,"d":"5%"},{"v":13.891499999999999,"d":"14"},"SF",{"v":0.022500000000000003,"d":"0.02"},{"v":0.31255875,"d":"0.31"},{"v":58.68,"d":"$58.68"},{"v":18.340947449999998,"d":"$18.34"},{"v":3.1500000000000004,"d":"$3.15"},{"v":43.758225,"d":"$43.76"},{"v":62.09917245,"d":"$62"}]
[""]
["",null,null,"Misc."]
[76,"C.1","C.1","Float Finish",{"$f":"E111+E118+E125","v":{"v":1504.07,"d":"1504"}},{"v":0.05,"d":"5%"},{"$f":"E133+(E133*F133)","v":{"v":1579.2735,"d":"1579"}},"SF",{"v":0.0099,"d":"0.01"},{"$f":"I133*G133","v":{"v":15.63480765,"d":"15.63"}},{"v":58.68,"d":"$58.68"},{"$f":"K133*J133","v":{"v":917.450512902,"d":"$917.45"}},{"v":1.3860000000000001,"d":"$1.39"},{"$f":"M133*G133","v":{"v":2188.873071,"d":"$2,188.87"}},{"$f":"L133+N133","v":{"v":3106.323583902,"d":"$3,106"}}]
[""]
["",null,null,"SUBTOTAL",{"$nulls":7},{"$f":"IF(H135<>\"\",0.4*N135,\"\")","v":""},{"$nulls":3},{"$f":"SUM(O109:O134)","v":{"v":16528.527367764298,"d":"$16,529"}}]
["",null,330000,"DIVISION 33 — UTILITIES "]
[""]
["",null,null,"Storm Sewer"]
[""]
[{"$f":"IF(H140<>\"\",1+MAX(A130:A139),\"\")","v":""},null,null,"Pipes:"]
[77,"C.1","C.1","36'' RCP Pipe",{"v":83.78,"d":"84"},{"v":0.05,"d":"5%"},{"$f":"E141+(E141*F141)","v":{"v":87.969,"d":"88"}},"LF",{"v":0.48600000000000004,"d":"0.49"},{"$f":"I141*G141","v":{"v":42.752934,"d":"42.75"}},{"v":58.68,"d":"$58.68"},{"$f":"K141*J141","v":{"v":2508.74216712,"d":"$2,508.74"}},{"v":68.04,"d":"$68.04"},{"$f":"M141*G141","v":{"v":5985.41076,"d":"$5,985.41"}},{"$f":"L141+N141","v":{"v":8494.15292712,"d":"$8,494"}}]
[78,"C.1","C.1","18'' HDPE Pipe",{"v":34.88,"d":"35"},{"v":0.05,"d":"5%"},{"v":36.624,"d":"37"},"LF",{"v":0.26550000000000007,"d":"0.27"},{"v":9.723672000000002,"d":"9.72"},{"v":58.68,"d":"$58.68"},{"v":570.5850729600002,"d":"$570.59"},{"v":37.17,"d":"$37.17"},{"v":1361.31408,"d":"$1,361.31"},{"v":1931.8991529600003,"d":"$1,932"}]
[""]
["",null,null,"Storm Junction Box :\nSee SS on right for construction details "]
["",null,null,"3'-10''x3'-10''x11' Storm Junction Box (1 EA)"]
[79,"C.1","C.1","8'' Thick Concrete Base Slab ",{"$f":"(3.83*3.83*0.667/27)*1","v":{"v":0.3623761592592593,"d":"0.4"}},{"v":0.05,"d":"5%"},{"$f":"E146+(E146*F146)","v":{"v":0.38049496722222226,"d":"0"}},"CY",{"v":1.1812500000000001,"d":"1.18"},{"$f":"I146*G146","v":{"v":0.4494596800312501,"d":"0.45"}},{"v":58.68,"d":"$58.68"},{"$f":"K146*J146","v":{"v":26.374294024233755,"d":"$26.37"}},{"v":257.25,"d":"$257.25"},{"$f":"M146*G146","v":{"v":97.88233031791668,"d":"$97.88"}},{"$f":"L146+N146","v":{"v":124.25662434215045,"d":"$124"}}]
[80,"C.1","C.1","8'' Thick Concrete Top Slab",{"$f":"(3.83*3.83*0.667/27)*1","v":{"v":0.3623761592592593,"d":"0.4"}},{"v":0.05,"d":"5%"},{"v":0.38049496722222226,"d":"0"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":0.4494596800312501,"d":"0.45"},{"v":58.68,"d":"$58.68"},{"v":26.374294024233755,"d":"$26.37"},{"v":257.25,"d":"$257.25"},{"v":97.88233031791668,"d":"$97.88"},{"v":124.25662434215045,"d":"$124"}]
[81,"C.1","C.1","6'' Thick concrete Walls ",{"$f":"(3.83*4*11*0.5/27)*1","v":{"v":3.120740740740741,"d":"3"}},{"v":0.05,"d":"5%"},{"v":3.276777777777778,"d":"3"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":3.8706937500000005,"d":"3.87"},{"v":58.68,"d":"$58.68"},{"v":227.13230925000002,"d":"$227.13"},{"v":257.25,"d":"$257.25"},{"v":842.9510833333334,"d":"$842.95"},{"v":1070.0833925833333,"d":"$1,070"}]
[82,"C.1","C.1","#5 @ 12'' O.C E.W for slabs & Walls",{"$f":"(((3.83*3.83)+(3.83*3.83)+(3.83*4*11))/1)*2*1.043*1.1","v":{"v":454.00450788,"d":"454"}},{"v":0.05,"d":"5%"},{"$f":"E149+(E149*F149)","v":{"v":476.704733274,"d":"477"}},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"$f":"I149*G149","v":{"v":3.8613083395194003,"d":"3.86"}},{"v":58.68,"d":"$58.68"},{"$f":"K149*J149","v":{"v":226.5815733629984,"d":"$226.58"}},{"v":1.1340000000000001,"d":"$1.13"},{"$f":"M149*G149","v":{"v":540.5831675327161,"d":"$540.58"}},{"$f":"L149+N149","v":{"v":767.1647408957144,"d":"$767"}}]
[83,"C.1","C.1","Grout @ Pipe Invert",{"$f":"3.83*3.83*1/27","v":{"v":0.5432925925925927,"d":"1"}},{"v":0.05,"d":"5%"},{"$f":"E150+(E150*F150)","v":{"v":0.5704572222222223,"d":"1"}},"CY",{"v":0.7875,"d":"0.79"},{"$f":"I150*G150","v":{"v":0.44923506250000006,"d":"0.45"}},{"v":58.68,"d":"$58.68"},{"$f":"K150*J150","v":{"v":26.361113467500005,"d":"$26.36"}},{"v":110.25,"d":"$110.25"},{"$f":"M150*G150","v":{"v":62.892908750000004,"d":"$62.89"}},{"$f":"L150+N150","v":{"v":89.25402221750001,"d":"$89"}}]
[84,"C.1","C.1","Manhole Steps @ 18'' O.C ",{"$f":"11/1.5","v":{"v":7.333333333333333,"d":"7"}},{"v":0,"d":"0%"},{"$f":"E151+(E151*F151)","v":{"v":7.333333333333333,"d":"7"}},"EA",0.27,{"$f":"I151*G151","v":1.98},{"v":58.68,"d":"$58.68"},{"$f":"K151*J151","v":{"v":116.18639999999999,"d":"$116.19"}},{"v":100.80000000000001,"d":"$100.80"},{"$f":"M151*G151","v":{"v":739.2,"d":"$739.20"}},{"$f":"L151+N151","v":{"v":855.3864000000001,"d":"$855"}}]
[85,"C.1","C.1","Standard Manhole Ring & Cover",1,{"v":0,"d":"0%"},{"$f":"E152+(E152*F152)","v":1},"EA",{"v":1.4625000000000001,"d":"1.46"},{"$f":"I152*G152","v":{"v":1.4625000000000001,"d":"1.46"}},{"v":58.68,"d":"$58.68"},{"$f":"K152*J152","v":{"v":85.8195,"d":"$85.82"}},{"v":546,"d":"$546.00"},{"$f":"M152*G152","v":{"v":546,"d":"$546.00"}},{"$f":"L152+N152","v":{"v":631.8195000000001,"d":"$632"}}]
[""]
["",null,null,"5'-4''x5'-4''x11'-4'' Storm Junction Box (2 EA)"]
[86,"C.1","C.1","8'' Thick Concrete Base Slab ",{"$f":"(5.33*5.33*0.667/27)*2","v":{"v":1.4036100962962963,"d":"1.4"}},{"v":0.05,"d":"5%"},{"$f":"E155+(E155*F155)","v":{"v":1.473790601111111,"d":"1"}},"CY",{"v":1.1812500000000001,"d":"1.18"},{"$f":"I155*G155","v":{"v":1.7409151475625002,"d":"1.74"}},{"v":58.68,"d":"$58.68"},{"$f":"K155*J155","v":{"v":102.15690085896752,"d":"$102.16"}},{"v":257.25,"d":"$257.25"},{"$f":"M155*G155","v":{"v":379.1326321358333,"d":"$379.13"}},{"$f":"L155+N155","v":{"v":481.2895329948008,"d":"$481"}}]
[87,"C.1","C.1","8'' Thick Concrete Top Slab",{"$f":"(5.33*5.33*0.667/27)*2","v":{"v":1.4036100962962963,"d":"1.4"}},{"v":0.05,"d":"5%"},{"v":1.473790601111111,"d":"1"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":1.7409151475625002,"d":"1.74"},{"v":58.68,"d":"$58.68"},{"v":102.15690085896752,"d":"$102.16"},{"v":257.25,"d":"$257.25"},{"v":379.1326321358333,"d":"$379.13"},{"v":481.2895329948008,"d":"$481"}]
[88,"C.1","C.1","6'' Thick concrete Walls ",{"$f":"(5.33*4*11.33*0.5/27)*2","v":{"v":8.946503703703703,"d":"9"}},{"v":0.05,"d":"5%"},{"v":9.393828888888889,"d":"9"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":11.096460375000001,"d":"11.10"},{"v":58.68,"d":"$58.68"},{"v":651.140294805,"d":"$651.14"},{"v":257.25,"d":"$257.25"},{"v":2416.562481666667,"d":"$2,416.56"},{"v":3067.7027764716668,"d":"$3,068"}]
[89,"C.1","C.1","#5 @ 12'' O.C E.W for slabs & Walls",{"$f":"((((5.33*5.33)+(5.33*5.33)+(5.33*4*11.333))/1)*2*1.043*1.1)*2","v":{"v":1369.5887325120002,"d":"1370"}},{"v":0.05,"d":"5%"},{"v":1438.0681691376003,"d":"1438"},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"v":11.648352170014565,"d":"11.65"},{"v":58.68,"d":"$58.68"},{"v":683.5253053364547,"d":"$683.53"},{"v":1.1340000000000001,"d":"$1.13"},{"v":1630.7693038020388,"d":"$1,630.77"},{"v":2314.294609138494,"d":"$2,314"}]
[90,"C.1","C.1","Grout @ Pipe Invert",{"$f":"(5.33*5.33*1/27)*2","v":{"v":2.1043629629629628,"d":"2"}},{"v":0.05,"d":"5%"},{"v":2.209581111111111,"d":"2"},"CY",{"v":0.7875,"d":"0.79"},{"v":1.740045125,"d":"1.74"},{"v":58.68,"d":"$58.68"},{"v":102.105847935,"d":"$102.11"},{"v":110.25,"d":"$110.25"},{"v":243.6063175,"d":"$243.61"},{"v":345.712165435,"d":"$346"}]
[91,"C.1","C.1","Manhole Steps @ 18'' O.C ",{"$f":"(11.33/1.5)*2","v":{"v":15.106666666666667,"d":"15"}},{"v":0,"d":"0%"},{"$f":"E160+(E160*F160)","v":{"v":15.106666666666667,"d":"15"}},"EA",0.27,{"$f":"I160*G160","v":{"v":4.0788,"d":"4.08"}},{"v":58.68,"d":"$58.68"},{"$f":"K160*J160","v":{"v":239.343984,"d":"$239.34"}},{"v":100.80000000000001,"d":"$100.80"},{"$f":"M160*G160","v":{"v":1522.7520000000002,"d":"$1,522.75"}},{"$f":"L160+N160","v":{"v":1762.0959840000003,"d":"$1,762"}}]
[92,"C.1","C.1","Standard Manhole Ring & Cover",2,{"v":0,"d":"0%"},2,"EA",{"v":1.4625000000000001,"d":"1.46"},{"v":2.9250000000000003,"d":"2.93"},{"v":58.68,"d":"$58.68"},{"v":171.639,"d":"$171.64"},{"v":546,"d":"$546.00"},{"v":1092,"d":"$1,092.00"},{"v":1263.6390000000001,"d":"$1,264"}]
[""]
["",null,null,"5'-10''x5'-10''x11'-4'' Storm Junction Box (1 EA)"]
[93,"C.1","C.1","8'' Thick Concrete Base Slab ",{"$f":"(5.83*5.83*0.667/27)*1","v":{"v":0.8396517148148149,"d":"0.8"}},{"v":0.05,"d":"5%"},{"v":0.8816343005555557,"d":"1"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":1.0414305175312504,"d":"1.04"},{"v":58.68,"d":"$58.68"},{"v":61.11114276873377,"d":"$61.11"},{"v":257.25,"d":"$257.25"},{"v":226.8004238179167,"d":"$226.80"},{"v":287.91156658665045,"d":"$288"}]
[94,"C.1","C.1","8'' Thick Concrete Top Slab",{"$f":"(5.83*5.83*0.667/27)*1","v":{"v":0.8396517148148149,"d":"0.8"}},{"v":0.05,"d":"5%"},{"v":0.8816343005555557,"d":"1"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":1.0414305175312504,"d":"1.04"},{"v":58.68,"d":"$58.68"},{"v":61.11114276873377,"d":"$61.11"},{"v":257.25,"d":"$257.25"},{"v":226.8004238179167,"d":"$226.80"},{"v":287.91156658665045,"d":"$288"}]
[95,"C.1","C.1","6'' Thick concrete Walls ",{"$f":"(5.83*4*11.33*0.5/27)*1","v":{"v":4.892881481481481,"d":"5"}},{"v":0.05,"d":"5%"},{"v":5.1375255555555555,"d":"5"},"CY",{"v":1.1812500000000001,"d":"1.18"},{"v":6.068702062500001,"d":"6.07"},{"v":58.68,"d":"$58.68"},{"v":356.1114370275,"d":"$356.11"},{"v":257.25,"d":"$257.25"},{"v":1321.6284491666665,"d":"$1,321.63"},{"v":1677.7398861941665,"d":"$1,678"}]
[96,"C.1","C.1","#5 @ 12'' O.C E.W for slabs & Walls",{"$f":"(((5.83*5.83)+(5.83*5.83)+(5.83*4*11.33))/1)*2*1.043*1.1","v":{"v":762.25097564,"d":"762"}},{"v":0.05,"d":"5%"},{"v":800.363524422,"d":"800"},"LBS",{"v":0.008100000000000001,"d":"0.01"},{"v":6.4829445478182,"d":"6.48"},{"v":58.68,"d":"$58.68"},{"v":380.419186065972,"d":"$380.42"},{"v":1.1340000000000001,"d":"$1.13"},{"v":907.6122366945481,"d":"$907.61"},{"v":1288.03142276052,"d":"$1,288"}]
[97,"C.1","C.1","Grout @ Pipe Invert",{"$f":"5.83*5.83*1/27","v":{"v":1.2588481481481482,"d":"1"}},{"v":0.05,"d":"5%"},{"v":1.3217905555555556,"d":"1"},"CY",{"v":0.7875,"d":"0.79"},{"v":1.0409100625,"d":"1.04"},{"v":58.68,"d":"$58.68"},{"v":61.0806024675,"d":"$61.08"},{"v":110.25,"d":"$110.25"},{"v":145.72740875,"d":"$145.73"},{"v":206.8080112175,"d":"$207"}]
[98,"C.1","C.1","Manhole Steps @ 18'' O.C ",{"$f":"11.33/1.5","v":{"v":7.553333333333334,"d":"8"}},{"v":0,"d":"0%"},{"v":7.553333333333334,"d":"8"},"EA",0.27,{"v":2.0394,"d":"2.04"},{"v":58.68,"d":"$58.68"},{"v":119.671992,"d":"$119.67"},{"v":100.80000000000001,"d":"$100.80"},{"v":761.3760000000001,"d":"$761.38"},{"v":881.0479920000001,"d":"$881"}]
[99,"C.1","C.1","Standard Manhole Ring & Cover",1,{"v":0,"d":"0%"},1,"EA",{"v":1.4625000000000001,"d":"1.46"},{"v":1.4625000000000001,"d":"1.46"},{"v":58.68,"d":"$58.68"},{"v":85.8195,"d":"$85.82"},{"v":546,"d":"$546.00"},{"v":546,"d":"$546.00"},{"v":631.8195000000001,"d":"$632"}]
[""]
[100,"C.1","C.1","Formwork for storm junction boxes ",{"$f":"(3.83*3.83)+(3.83*4*11)+(5.33*5.33*2)+(5.33*4*11.33*2)+(5.83*5.83)+(5.83*4*11.33)","v":{"v":1021.3224,"d":"1021"}},{"v":0.05,"d":"5%"},{"$f":"E172+(E172*F172)","v":{"v":1072.38852,"d":"1072"}},"SF",{"v":0.022500000000000003,"d":"0.02"},{"$f":"I172*G172","v":{"v":24.128741700000003,"d":"24.13"}},{"v":58.68,"d":"$58.68"},{"$f":"K172*J172","v":{"v":1415.874562956,"d":"$1,415.87"}},{"v":3.1500000000000004,"d":"$3.15"},{"$f":"M172*G172","v":{"v":3378.023838,"d":"$3,378.02"}},{"$f":"L172+N172","v":{"v":4793.898400956,"d":"$4,794"}}]
[""]
[{"$f":"IF(H174<>\"\",1+MAX(A145:A173),\"\")","v":""},null,null,"SUBTOTAL",{"$nulls":7},{"$f":"IF(H174<>\"\",0.4*N174,\"\")","v":""},{"$nulls":3},{"$f":"SUM(O137:O173)","v":{"v":33859.4653317971,"d":"$33,859"}}]
["SUB TOTAL",{"$nulls":10},{"$f":"SUM(L6:L174)","v":{"v":97688.5514905456,"d":"$97,689"}},null,{"$f":"SUM(N6:N174)","v":{"v":112520.35975016444,"d":"$112,520"}},{"$f":"SUM(O6:O174)","v":{"v":210208.91124071006,"d":"$210,209"}},{"$f":"SUM(P6:P174)","v":{"v":210208.91124071006,"d":"$210,209"}}]
["TAX",{"$nulls":12},{"v":0.085,"d":"8.5%"},null,{"$f":"P175*N176","v":{"v":17867.757455460356,"d":"$17,868"}}]
["PROFIT",{"$nulls":12},{"v":0.1,"d":"10%"},null,{"$f":"P175*N177","v":{"v":21020.891124071008,"d":"$21,021"}}]
["CONTIGENCIES",{"$nulls":12},{"v":0.05,"d":"5%"},null,{"$f":"P175*N178","v":{"v":10510.445562035504,"d":"$10,510"}}]
["TOTAL BASE BID",{"$nulls":14},{"$f":"SUM(P175:P178)","v":{"v":259608.00538227693,"d":"$259,608"}}]
["General Exclusions: Any kind of controlled inspection, contaminated material, architect and engineering fees, security, building charges, signage, sign off, protection of adjoining building (if any), any work not mentioned above."]
["General Notes: The prices used are taken from RS Means online i.e. the standard pricing, the company is not responsible for any kind of variations in the prices. So it is preferred to review the prices."]

{"sheet":"UJ","index":1,"n_rows":31,"n_cols":16,"rows_kept":31,"hidden":true,"merged":[[6,11,6,12]]}
[]
[null,null,"PROJECT: ","625 PARK AVE PHASE 1B"]
[null,null,"ADDRESS: ","625 PARK AVENUE,"]
[{"$nulls":3},"NEW YORK, NY-10065."]
[]
[{"$nulls":7},"DATE",{"$f":"TODAY()","v":"2026-07-28"}]
["ITEM #","CSI SEC.","DESCRIPTION","QTY.","WASTE","QTY. W/ WASTE","UNIT","UNIT COST","TRADE COST",null,null,"Single side areas"]
[null,null,"SCOPE OF WORK",{"$nulls":8},"Dry","Wet"]
[1,"09 29","2 layered 5/8\" thick USG fiberock brand panels for walls and ceilings.",{"v":11635,"d":"11,635"},{"v":0.1,"d":"10%"},{"$f":"D9*(1+E9)","v":{"v":12798.500000000002,"d":"12,799"}},"sf",{"v":4,"d":"$4.0"},{"$f":"H9*F9","v":{"v":51194.00000000001,"d":"$51,194"}},"Type 1+Type 4+Type 6+ceiling","Type 1",{"$f":"2520-80","v":2440},280,{"$f":"(2440*2+290*2+2345+3830)","v":11635}]
[2,"09 29","2 layerd 5/8\" thick USG fiberock aqua tough brand panels for wall and ceilings in wet areas.",{"v":1185,"d":"1,185"},{"v":0.1,"d":"10%"},{"$f":"D10*(1+E10)","v":{"v":1303.5,"d":"1,304"}},"sf",{"v":4.5,"d":"$4.5"},{"$f":"H10*F10","v":{"v":5865.75,"d":"$5,866"}},"Type 1+Type 4+Type 6+wet ceiling","Type 2",{"$f":"210-80","v":130},80,{"$f":"(280*2+325+300)","v":1185}]
[3,"09 29","2 layered 2 HR rated 5/8\" thick USG fiberock brand panels for walls.",260,{"v":0.1,"d":"10%"},{"$f":"D11*(1+E11)","v":286},"sf",{"v":4.5,"d":"$4.5"},{"$f":"H11*F11","v":{"v":1287,"d":"$1,287"}},"Type 2","Type 3",null,null,{"$f":"130*2","v":260}]
[4,"09 29","2 layered 2 HR rated 5/8\" thick USG fiberock  aqua tough brand panels for walls in wet areas.",160,{"v":0.1,"d":"10%"},176,"sf",{"v":5,"d":"$5.0"},{"$f":"H12*F12","v":{"v":880,"d":"$880"}},"Type 2","Type 4",290,null,{"$f":"80*2","v":160}]
[5,"09 29","3 layered 3 HR rated 5/8\" thick USG fiberock brand panels for walls.",300,{"v":0.1,"d":"10%"},330,"sf",{"v":4,"d":"$4.0"},{"$f":"H13*F13","v":{"v":1320,"d":"$1,320"}},"Type 7","Type 5",1200,null,{"$f":"150*2","v":300}]
[6,"09 26","3/32\" thick gypsum veneer plaster skim coat.",{"v":14740,"d":"14,740"},{"v":0.1,"d":"10%"},{"v":16214.000000000002,"d":"16,214"},"sf",{"v":4,"d":"$4.0"},{"$f":"H14*F14","v":{"v":64856.00000000001,"d":"$64,856"}},"Type 1+Type 2+ Type 4+Type 5+Type 6 +Type 7","Type 6",{"$f":"2670-325","v":2345},325,{"$f":"SUM(N9:N13)+L13","v":14740},{"$f":"SUM(L9:M10)*2+L13+SUM(L14:M14)+L15*2+SUM(L17:M17)+L12*2","v":14740},{"$f":"N14-O14","v":0}]
[7,"09 22 16","3-5/8\" steel studs 20 GA @ 16\" O.C.",{"v":5750,"d":"5,750"},{"v":0.1,"d":"10%"},{"v":6325.000000000001,"d":"6,325"},"sf",{"v":2.5,"d":"$2.5"},{"$f":"H15*F15","v":{"v":15812.500000000002,"d":"$15,813"}},"Type 1+Type 2+Type 6+Type 7","Type 7",150,null,{"$f":"SUM(L9:M10)+SUM(L14:M15)","v":5750}]
[8,"10 22 16","1-5/8\" steel studs 20 GA @ 12\" O.C. ",290,{"v":0.1,"d":"10%"},319,"sf",{"v":2,"d":"$2.0"},{"v":638,"d":"$638"},"Type 4","Type 8",20]
[8,"09 22 26","Ceiling suspension system.",{"v":4130,"d":"4,130"},{"v":0.1,"d":"10%"},{"v":4543,"d":"4,543"},"sf",{"v":3,"d":"$3.0"},{"$f":"H17*F17","v":{"v":13629,"d":"$13,629"}},null,"Ceiling",3830,300,{"$f":"SUM(L17:M17)","v":4130}]
[9,"07 21 16","Batt Insulation.",{"v":5600,"d":"5,600"},{"v":0.05,"d":"5%"},{"v":5880,"d":"5,880"},"sf",{"v":2,"d":"$2.0"},{"$f":"H18*F18","v":{"v":11760,"d":"$11,760"}},"Type 1+Type 2+ Type 6",{"$nulls":3},{"$f":"SUM(L9:M10)+SUM(L14:M14)","v":5600}]
[10,"07 21 16","Batt Insulation type SAFB.",150,{"v":0.1,"d":"10%"},165,"sf",{"v":2.2,"d":"$2.2"},{"$f":"H19*F19","v":{"v":363.00000000000006,"d":"$363"}},"Type 7",{"$nulls":3},150]
[]
["SUB TOTAL",{"$nulls":7},{"$f":"SUM(I9:I19)","v":{"v":167605.25000000003,"d":"$167,605"}}]
["INSURANCE (3%)",{"$nulls":7},{"$f":"(3/100)*I21","v":{"v":5028.1575,"d":"$5,028"}}]
["TOTAL BASE BID",{"$nulls":7},{"$f":"SUM(I21:I22)","v":{"v":172633.40750000003,"d":"$172,633"}}]
[]
[null,null,"Exclusions"]
[null,1,"Mouldings"]
[null,2,"Patch work"]
[null,3,"Fixtures"]
[null,4,"Electrical work"]
[null,5,"Stone and/or tile work"]
[null,6,"Wall type 8 [no details on provided on the drawing]"]

{"sheet":"DETAIL (2)","index":2,"n_rows":41,"n_cols":11,"rows_kept":41,"hidden":true}
[]
[null,"PROJECT: ","625 PARK AVE PHASE 1B"]
[null,"ADDRESS: ","625 PARK AVENUE "]
[null,null,"NEW YORK, NY 10065"]
[]
[{"$nulls":4},"DATE",{"$f":"TODAY()","v":"2026-07-28"}]
["ITEM #","DESCRIPTION","UNIT COST","QTY.","UNIT","TRADE COST"]
[null,"SCOPE OF WORK"]
[1,"5/8\" 2 layered USG fiberock brand panels.",null,{"$f":"((2358+277+2077)-644)+3830","v":{"v":7898,"d":"7,898"}},"sf",{"$f":"C9*D9","v":0},"Type 1+Type 4+Type 6+ceiling"]
[2,"5/8\" 2 layered USG fiberock aqua tough brand panels. (Wet area).",null,{"$f":"644+292","v":936},"sf",{"$f":"C10*D10","v":0},"Type 1+Type 4+Type 6+wet ceiling",null,"Height 9'6\""]
[3,"2 HR rated 5/8\" 2 layered USG fiberock brand panels.",null,{"$f":"206-78","v":128},"sf",0,"Type 2",null,"For Doors & Cabinets 1'3\""]
[4,"2 HR rated 5/8\" 2 layered USG fiberock  aqua tough brand panels. (Wet area).",null,78,"sf",0,"Type 2"]
[5,"3 HR rated 5/8\" 3 layered USG fiberock brand panels.",null,148,"sf",0,"Type 7"]
[6,"3/32\" thick gypsum veneer plaster skim coat.",null,{"$f":"2538+206+277+1343+2077+148","v":{"v":6589,"d":"6,589"}},"sf",0,"Type 1+Type 2+ Type 4+Type 5+Type 6 +Type 7"]
[7,"3 5/8\" steel studs 20 GA @ 16\" O.C.",null,{"v":4968,"d":"4,968"},"sf",0,"Type 1+Type 2+Type 6+Type 7"]
[8,"1 5/8\" steel studs 20 GA @ 12\" O.C. ",null,277,"sf",0,"Type 4"]
[9,"Batt sound Insulation.",null,{"$f":"2538+206+2077","v":{"v":4821,"d":"4,821"}},"sf",0,"Type 1+Type 2+ Type 6"]
[10,"Batt sound Insulation type SAFB.",null,148,"sf",0,"Type 7","QTY Details"]
[{"$nulls":7},"Type 1",2538,2520]
["TOTAL",{"$nulls":4},{"$f":"SUM(F9:F18)","v":0},null,"Type 2",205,206]
[null,"Exclusions",{"$nulls":5},"Type 3","N/A"]
[1,"Mouldings",{"$nulls":5},"Type 4",277,290]
[2,"Patch work",{"$nulls":5},"Type 5",1342,1200]
[3,"Fixtures",{"$nulls":5},"Type 6",2077,2670]
[4,"Electrical work",{"$nulls":5},"Type 7",148,150]
[5,"Stone and/or tile work",{"$nulls":5},"Type 8",22,20,"No details given"]
[6,{"$nulls":6},"Ceiling",3830]
[{"$nulls":7},"Wet Ceiling",292]
[]
[]
[null,"DETAILS"]
[null,"Type 1- Interior Partition ",{"$nulls":4},"Type 2- 2HR rated Interior Partition","Type "]
[null,"2 layers 5/8' USG fiberock brand panels (Fiberock aqua tough brand at all wet areas) Glue second layer, finished with 3-32\" thick gypsum veneer plaster skim coat. 3 5/8\" Stl studs 20 GA @16\" O.C with Batt insulation. 2 layers 5/8\" USG fiberock brand panels(Fiberock aqua tough brand at all wet areas finished 3-32\" thick gypsum veneer plaster skim coat ",{"$nulls":4},"2 layers 5/8' USG fiberock brand panels (Fiberock aqua tough brand at all wet areas) Glue second layer, finished with 3-32\" thick gypsum veneer plaster skim coat. 3 5/8\" Stl studs 20 GA @16\" O.C with Batt insulation. 2 layers 5/8\" USG fiberock brand panels(Fiberock aqua tough brand at all wet areas finished 3-32\" thick gypsum veneer plaster skim coat "]
[]
[null,"TYPE 3 Interior partition at chase ",{"$nulls":4},"TYPE 4 Pocket door partition "]
[null,"2 layer 5/8\" USG fiberock brand panels ( Fiberock aqua tough brand at all wet areas ) Glue second layer fill batt insulation, finished with 3/32\" thick gypsum veneer plaster skim coat.  20 Ga 2-1/2\" mtl studs @ 16 O.C. with batt insulation. Pipe chase space. 2 layers 5/8\" USG fiberock brand panels (Fiberock aqua tough brand at all wet areas finished with 3/32\" thick gypsum veneer plaster skim coat.",{"$nulls":4},"2 Layers 5/8\" USG fiberock brand panels (Fiberock Aqua tough brand at all wet areas) Glue second layer, Finished with 3/32\" thick gypsum veneer plaster skim coat. 1 5/8\" 20 Ga stl studs @12 O.C.  2 layer 5/8\" USG fiberock brand panels (fiberock aqua tough brand at wet areas) finished with 3/32\" thick gypsum veneer plaster skim coat."]
[]
[null,"TYPE 5 Existing wall skim coat",{"$nulls":4},"TYPE 6 EXISTING WALL- Furring"]
[null,"Apply 3/32\" Thick gypsum veneer skim coat. Fill and smooth all imperfections",{"$nulls":4},"3 5/8\" 20 Ga stl studs @ 16 O.C. 2 layers  5/8\" USG fiberock brand panels dimensions from exterior wall to be varified with architect. Fill with Batt insulation, Finished with 3/32\" Thick Gypsum veneer plaster skim coat"]
[null,"TYPE 7 Interior Partition- 3 Hr rated "]
[null,"3 layer 5/8\" USG fiberock brand panels, glue third layer finished with 3/32\" thick gypsum veneer plaster skim coat. 3 5/8\" stl studs 20 GA @16\"O.C. Batt insulation Type SAFB. 3 layer 5/8\" USG fiberock brand panels, glue third layer finished with 3-32\" thick gypsum veneer plaster skim coat"]