{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["BASE BID","Excavation & Backfill","UJ","DETAIL (2)"],"not_rendered":{"images":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"BASE BID","index":0,"n_rows":308,"n_cols":15,"rows_kept":308,"merged":[[0,0,3,1],[0,2,1,11],[0,12,3,14],[2,2,3,11],[300,0,300,12],[301,0,301,11],[302,0,302,11],[303,0,303,11],[304,0,304,11],[305,0,305,2],[306,0,306,14],[307,0,307,14]]}
[null,null,"PROJECT: RAVI PATEL CONVENIENCE STORE",{"$nulls":9},"Web: http://sigmaestimations.com\nEmail: info@sigmaestimations.com"]
[]
[null,null,"ADDRESS: 917 BRATTLEBORO ROAD, HINSDALE, NH"]
[]
["ITEM #","DWG #","CSI #/SUB DETAIL","DESCRIPTION","QTY.","WASTE","QTY. W/ WASTE","UNIT","UNIT LAB HRS","LAB RATE","UNIT LABOR","UNIT MATERIAL","TOTAL UNIT COST","TOTAL COST","TRADE COST"]
[null,null,{"v":10000,"d":"010000"},"DIVISION 01 — GENERAL REQUIREMENTS"]
[{"$f":"IF(H7<>\"\",1+MAX(A1:A6),\"\")","v":1},null,null,"Submittal Procedures",1,{"v":0,"d":"0%"},{"$f":"E7+(E7*F7)","v":1},"LS",{"v":0,"d":"0.00"},0,{"$f":"IF(H7<>\"\",I7*J7,\"\")","v":0},0,{"$f":"IF(H7<>\"\",K7+L7,\"\")","v":0},{"$f":"G7*M7","v":0}]
[{"$f":"IF(H8<>\"\",1+MAX(A2:A7),\"\")","v":2},null,null,"Temporary Facilities and Controls",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},0,{"$f":"IF(H8<>\"\",I8*J8,\"\")","v":0},0,{"$f":"IF(H8<>\"\",K8+L8,\"\")","v":0},{"$f":"G8*M8","v":0}]
[3,null,null,"Closeout Procedures ",1,{"v":0,"d":"0%"},1,"LS",{"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"},0,0,0,0,0]
[5,null,null,"Contract Modification Procedures",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$f":"IF(H12<>\"\",1+MAX(A1:A11),\"\")","v":6},null,null,"Maintenance & Traffic Protection ",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$f":"IF(H13<>\"\",1+MAX(A2:A12),\"\")","v":""}]
["",null,null,"SUBTOTAL",{"$nulls":6},{"$f":"IF(H14<>\"\",0.4*M14,\"\")","v":""},{"$f":"IF(H14<>\"\",M14-K14,\"\")","v":""},null,null,{"$f":"SUM(N7:N12)","v":0}]
["",null,260000,"DIVISION 26 — ELECTRICAL",{"$nulls":6},"",""]
[""]
["",null,null,"Site Electrical"]
[""]
["",null,null,"Lighting Fixtures"]
[7,"ES.01","E2.01","Lighting Fixture P4\nDescription: NLS: NV-1-T4-32L-7-30K7-UNV-ASA-CXX",3,{"v":0,"d":"0%"},{"$f":"E20+(E20*F20)","v":3},"EA",{"v":1.0888888888888888,"d":"1.09"},45.75,{"$f":"IF(H20<>\"\",I20*J20,\"\")","v":{"v":49.81666666666666,"d":"$49.82"}},{"v":196,"d":"$196.00"},{"$f":"IF(H20<>\"\",K20+L20,\"\")","v":{"v":245.81666666666666,"d":"$245.82"}},{"$f":"G20*M20","v":{"v":737.45,"d":"$737"}}]
[8,"ES.01","E2.01","20'-0\" High Pole for Lighting Fixture P4",3,{"v":0,"d":"0%"},{"$f":"E21+(E21*F21)","v":3},"EA",{"v":8.333333333333332,"d":"8.33"},45.75,{"$f":"IF(H21<>\"\",I21*J21,\"\")","v":{"v":381.24999999999994,"d":"$381.25"}},{"v":1500,"d":"$1,500.00"},{"$f":"IF(H21<>\"\",K21+L21,\"\")","v":{"v":1881.25,"d":"$1,881.25"}},{"$f":"G21*M21","v":{"v":5643.75,"d":"$5,644"}}]
[9,"ES.01","E2.01","Lighting Fixture P5\nDescription: NLS: NV-1-T5-32L-1-30K7-UNV-ASA-CXX",1,{"v":0,"d":"0%"},{"$f":"E22+(E22*F22)","v":1},"EA",{"v":1.0444444444444445,"d":"1.04"},45.75,{"v":47.78333333333334,"d":"$47.78"},{"v":188,"d":"$188.00"},{"$f":"IF(H22<>\"\",K22+L22,\"\")","v":{"v":235.78333333333333,"d":"$235.78"}},{"$f":"G22*M22","v":{"v":235.78333333333333,"d":"$236"}}]
[10,"ES.01","E2.01","20'-0\" High Pole for Lighting Fixture P5",1,{"v":0,"d":"0%"},{"$f":"E23+(E23*F23)","v":1},"EA",{"v":8.333333333333332,"d":"8.33"},45.75,{"v":381.24999999999994,"d":"$381.25"},{"v":1500,"d":"$1,500.00"},{"v":1881.25,"d":"$1,881.25"},{"v":1881.25,"d":"$1,881"}]
["",{"$nulls":8},"",""]
["",null,null,"Main Service Entrance Panel",{"$nulls":5},"",""]
[11,"ES.01","E2.01","(1200 AMP, 120/ 208 V, 3 Phase, 4 Wire) Main Service Metering Equipment",1,{"v":0,"d":"0%"},{"$f":"E26+(E26*F26)","v":1},"EA",{"v":21.333333333333336,"d":"21.33"},45.75,{"v":976.0000000000001,"d":"$976.00"},{"v":15040,"d":"$15,040.00"},{"$f":"IF(H26<>\"\",K26+L26,\"\")","v":{"v":16016,"d":"$16,016.00"}},{"$f":"G26*M26","v":{"v":16016,"d":"$16,016"}}]
["",{"$nulls":8},"",""]
["",null,null,"Transformer",{"$nulls":5},"",""]
[12,"ES.01","E2.01","Utility CO Pad Mount Transformer",1,{"v":0,"d":"0%"},{"$f":"E29+(E29*F29)","v":1},"EA",{"v":62.222222222222214,"d":"62.22"},45.75,{"v":2846.6666666666665,"d":"$2,846.67"},{"v":33200,"d":"$33,200.00"},{"$f":"IF(H29<>\"\",K29+L29,\"\")","v":{"v":36046.666666666664,"d":"$36,046.67"}},{"$f":"G29*M29","v":{"v":36046.666666666664,"d":"$36,047"}}]
["",{"$nulls":8},"",""]
["",null,null,"Breaker",{"$nulls":5},"",""]
[13,"ES.01","E2.01","(400 AMP, 208 V, 3 Pole, 65 KAIC) Breaker",3,{"v":0,"d":"0%"},{"$f":"E32+(E32*F32)","v":3},"EA",{"v":8.88888888888889,"d":"8.89"},45.75,{"v":406.6666666666667,"d":"$406.67"},{"v":1600,"d":"$1,600.00"},{"$f":"IF(H32<>\"\",K32+L32,\"\")","v":{"v":2006.6666666666667,"d":"$2,006.67"}},{"$f":"G32*M32","v":{"v":6020,"d":"$6,020"}}]
["",{"$nulls":8},"",""]
["",null,null,"Misc. Items",{"$nulls":5},"",""]
[14,"ES.01","E2.01","Time Clock",2,{"v":0,"d":"0%"},{"$f":"E35+(E35*F35)","v":2},"EA",{"v":0.8888888888888888,"d":"0.89"},45.75,{"v":40.666666666666664,"d":"$40.67"},{"v":160,"d":"$160.00"},{"$f":"IF(H35<>\"\",K35+L35,\"\")","v":{"v":200.66666666666666,"d":"$200.67"}},{"$f":"G35*M35","v":{"v":401.3333333333333,"d":"$401"}}]
[15,"ES.01","E2.01","Dual Car EV Charging Station ",4,{"v":0,"d":"0%"},{"$f":"E36+(E36*F36)","v":4},"EA",{"v":13.530864197530866,"d":"13.53"},45.75,{"v":619.0370370370371,"d":"$619.04"},{"v":5480,"d":"$5,480.00"},{"$f":"IF(H36<>\"\",K36+L36,\"\")","v":{"v":6099.037037037037,"d":"$6,099.04"}},{"$f":"G36*M36","v":{"v":24396.14814814815,"d":"$24,396"}}]
[16,"ES.01","E2.01","Junction Box (JB)",1,{"v":0,"d":"0%"},1,"EA",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":32,"d":"$32.00"},{"v":40.13333333333333,"d":"$40.13"},{"v":40.13333333333333,"d":"$40"}]
[17,"ES.01","E2.01","(4\" Dia.) PVC Conduit Cap",1,{"v":0,"d":"0%"},1,"EA",{"v":0.12444444444444444,"d":"0.12"},45.75,{"v":5.693333333333333,"d":"$5.69"},{"v":22.4,"d":"$22.40"},{"v":28.093333333333334,"d":"$28.09"},{"v":28.093333333333334,"d":"$28"}]
[18,"ES.01","E2.01","(5/8\" x 10'-0\") Copper Clad Ground Rod",1,{"v":0,"d":"0%"},{"$f":"E39+(E39*F39)","v":1},"EA",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},{"v":112,"d":"$112.00"},{"$f":"IF(H39<>\"\",K39+L39,\"\")","v":{"v":140.46666666666667,"d":"$140.47"}},{"$f":"G39*M39","v":{"v":140.46666666666667,"d":"$140"}}]
[19,"ES.01","E2.01","Class 320-A-208V-4W Commercial Grade Meter Socket W/ Lever By Pass ",3,{"v":0,"d":"0%"},3,"EA",{"v":14.11111111111111,"d":"14.11"},45.75,{"v":645.5833333333334,"d":"$645.58"},{"v":2540,"d":"$2,540.00"},{"v":3185.5833333333335,"d":"$3,185.58"},{"v":9556.75,"d":"$9,557"}]
[20,"ES.01","E2.01","(6'-0\" x 3'-0\") Hand Hole ",1,{"v":0,"d":"0%"},1,"EA",{"v":5.333333333333334,"d":"5.33"},45.75,{"v":244.00000000000003,"d":"$244.00"},{"v":960,"d":"$960.00"},{"v":1204,"d":"$1,204.00"},{"v":1204,"d":"$1,204"}]
["",{"$nulls":8},"",""]
["",null,null,"Conduits and Wires",{"$nulls":5},"",""]
[21,"ES.01","E2.01","(1\" Dia.) PVC 40 Conduit. Above Ground",{"v":45.09,"d":"45"},{"v":0.05,"d":"5%"},{"$f":"E44+(E44*F44)","v":{"v":47.344500000000004,"d":"47"}},"LF",{"v":0.03413333333333333,"d":"0.03"},45.75,{"v":1.5615999999999997,"d":"$1.56"},{"v":2.304,"d":"$2.30"},{"$f":"IF(H44<>\"\",K44+L44,\"\")","v":{"v":3.8655999999999997,"d":"$3.87"}},{"$f":"G44*M44","v":{"v":183.0148992,"d":"$183"}}]
[22,"ES.01","E2.01","2#8 Wire",{"$f":"E44*2","v":{"v":90.18,"d":"90"}},{"v":0.05,"d":"5%"},{"$f":"E45+(E45*F45)","v":{"v":94.68900000000001,"d":"95"}},"LF",{"v":0.017208888888888888,"d":"0.02"},45.75,{"v":0.7873066666666666,"d":"$0.79"},{"v":1.1616,"d":"$1.16"},{"$f":"IF(H45<>\"\",K45+L45,\"\")","v":{"v":1.9489066666666666,"d":"$1.95"}},{"$f":"G45*M45","v":{"v":184.54002336,"d":"$185"}}]
[23,"ES.01","E2.01","1#10 Wire",{"$f":"E44*1","v":{"v":45.09,"d":"45"}},{"v":0.05,"d":"5%"},{"v":47.344500000000004,"d":"47"},"LF",{"v":4.977777777777778E-3,"d":"0.00"},45.75,{"v":0.22773333333333334,"d":"$0.23"},{"v":0.336,"d":"$0.34"},{"v":0.5637333333333334,"d":"$0.56"},{"v":26.689672800000007,"d":"$27"}]
["",{"$nulls":8},"",""]
[24,"ES.01","E2.01","(1\" Dia.) PVC 40 Conduit. Above Ground",{"v":40.2,"d":"40"},{"v":0.05,"d":"5%"},{"$f":"E48+(E48*F48)","v":{"v":42.21,"d":"42"}},"LF",{"v":0.03413333333333333,"d":"0.03"},45.75,{"v":1.5615999999999997,"d":"$1.56"},{"v":2.304,"d":"$2.30"},{"$f":"IF(H48<>\"\",K48+L48,\"\")","v":{"v":3.8655999999999997,"d":"$3.87"}},{"$f":"G48*M48","v":{"v":163.16697599999998,"d":"$163"}}]
[25,"ES.01","E2.01","2#10 Wire",{"$f":"E48*2","v":{"v":80.4,"d":"80"}},{"v":0.05,"d":"5%"},{"v":84.42,"d":"84"},"LF",{"v":9.955555555555556E-3,"d":"0.01"},45.75,{"v":0.4554666666666667,"d":"$0.46"},{"v":0.672,"d":"$0.67"},{"v":1.1274666666666668,"d":"$1.13"},{"v":95.18073600000001,"d":"$95"}]
[26,"ES.01","E2.01","1#10 Wire",{"$f":"E48*1","v":{"v":40.2,"d":"40"}},{"v":0.05,"d":"5%"},{"v":42.21,"d":"42"},"LF",{"v":4.977777777777778E-3,"d":"0.00"},45.75,{"v":0.22773333333333334,"d":"$0.23"},{"v":0.336,"d":"$0.34"},{"v":0.5637333333333334,"d":"$0.56"},{"v":23.795184000000003,"d":"$24"}]
["",{"$nulls":8},"",""]
[27,"ES.01","E2.01","(1-1/2\" Dia.) PVC 40 Conduit. Above Ground",{"v":20.18,"d":"20"},{"v":0.05,"d":"5%"},{"$f":"E52+(E52*F52)","v":{"v":21.189,"d":"21"}},"LF",{"v":0.044800000000000006,"d":"0.04"},45.75,{"v":2.0496000000000003,"d":"$2.05"},{"v":3.0239999999999996,"d":"$3.02"},{"$f":"IF(H52<>\"\",K52+L52,\"\")","v":{"v":5.0736,"d":"$5.07"}},{"$f":"G52*M52","v":{"v":107.5045104,"d":"$108"}}]
[28,"ES.01","E2.01","4#8 Wire",{"$f":"E52*4","v":{"v":80.72,"d":"81"}},{"v":0.05,"d":"5%"},{"v":84.756,"d":"85"},"LF",{"v":0.034417777777777776,"d":"0.03"},45.75,{"v":1.5746133333333332,"d":"$1.57"},{"v":2.3232,"d":"$2.32"},{"v":3.897813333333333,"d":"$3.90"},{"v":330.36306687999996,"d":"$330"}]
[29,"ES.01","E2.01","2#10 Wire",{"$f":"E52*2","v":{"v":40.36,"d":"40"}},{"v":0.05,"d":"5%"},{"v":42.378,"d":"42"},"LF",{"v":9.955555555555556E-3,"d":"0.01"},45.75,{"v":0.4554666666666667,"d":"$0.46"},{"v":0.672,"d":"$0.67"},{"v":1.1274666666666668,"d":"$1.13"},{"v":47.77978240000001,"d":"$48"}]
["",{"$nulls":8},"",""]
[30,"ES.01","E2.01","(3) (4\" Dia.) PVC 40 Conduit. Above Ground",{"$f":"17.18*3","v":{"v":51.54,"d":"52"}},{"v":0.05,"d":"5%"},{"$f":"E56+(E56*F56)","v":{"v":54.117,"d":"54"}},"LF",{"v":0.2346666666666667,"d":"0.23"},45.75,{"v":10.736,"d":"$10.74"},{"v":15.839999999999998,"d":"$15.84"},{"$f":"IF(H56<>\"\",K56+L56,\"\")","v":{"v":26.576,"d":"$26.58"}},{"$f":"G56*M56","v":{"v":1438.2133919999999,"d":"$1,438"}}]
[31,"ES.01","E2.01"," 3 Sets 4#600 MCM Wire",{"$f":"E56*3*4","v":{"v":618.48,"d":"618"}},{"v":0.05,"d":"5%"},{"v":649.404,"d":"649"},"LF",{"v":2.23104,"d":"2.23"},45.75,{"v":102.07008,"d":"$102.07"},{"v":150.5952,"d":"$150.60"},{"v":252.66528,"d":"$252.67"},{"v":164081.84349312,"d":"$164,082"}]
["",{"$nulls":8},"",""]
[32,"ES.01","E2.01","(1\" Dia.) PVC 40 Conduit. Under Ground",{"v":34.71,"d":"35"},{"v":0.05,"d":"5%"},{"$f":"E59+(E59*F59)","v":{"v":36.4455,"d":"36"}},"LF",{"v":0.03413333333333333,"d":"0.03"},45.75,{"v":1.5615999999999997,"d":"$1.56"},{"v":2.304,"d":"$2.30"},{"$f":"IF(H59<>\"\",K59+L59,\"\")","v":{"v":3.8655999999999997,"d":"$3.87"}},{"$f":"G59*M59","v":{"v":140.8837248,"d":"$141"}}]
[33,"ES.01","E2.01","2#10 Wire",{"$f":"E59*2","v":{"v":69.42,"d":"69"}},{"v":0.05,"d":"5%"},{"v":72.891,"d":"73"},"LF",{"v":0.09955555555555556,"d":"0.10"},45.75,{"v":4.554666666666667,"d":"$4.55"},{"v":6.719999999999999,"d":"$6.72"},{"v":11.274666666666665,"d":"$11.27"},{"v":821.8217279999999,"d":"$822"}]
[34,"ES.01","E2.01","1#10 Wire",{"$f":"E59*1","v":{"v":34.71,"d":"35"}},{"v":0.05,"d":"5%"},{"v":36.4455,"d":"36"},"LF",{"v":4.977777777777778E-3,"d":"0.00"},45.75,{"v":0.22773333333333334,"d":"$0.23"},{"v":0.336,"d":"$0.34"},{"v":0.5637333333333334,"d":"$0.56"},{"v":20.545543200000004,"d":"$21"}]
["",{"$nulls":8},"",""]
[35,"ES.01","E2.01","(1\" Dia.) PVC 40 Conduit. Under Ground",{"v":316.11,"d":"316"},{"v":0.05,"d":"5%"},{"$f":"E63+(E63*F63)","v":{"v":331.9155,"d":"332"}},"LF",{"v":0.03413333333333333,"d":"0.03"},45.75,{"v":1.5615999999999997,"d":"$1.56"},{"v":2.304,"d":"$2.30"},{"$f":"IF(H63<>\"\",K63+L63,\"\")","v":{"v":3.8655999999999997,"d":"$3.87"}},{"$f":"G63*M63","v":{"v":1283.0525568,"d":"$1,283"}}]
[36,"ES.01","E2.01","2#8 Wire",{"$f":"E63*2","v":{"v":632.22,"d":"632"}},{"v":0.05,"d":"5%"},{"v":663.831,"d":"664"},"LF",{"v":0.017208888888888888,"d":"0.02"},45.75,{"v":0.7873066666666666,"d":"$0.79"},{"v":1.1616,"d":"$1.16"},{"v":1.9489066666666666,"d":"$1.95"},{"v":1293.74466144,"d":"$1,294"}]
[37,"ES.01","E2.01","1#10 Wire",{"$f":"E63*1","v":{"v":316.11,"d":"316"}},{"v":0.05,"d":"5%"},{"v":331.9155,"d":"332"},"LF",{"v":4.977777777777778E-3,"d":"0.00"},45.75,{"v":0.22773333333333334,"d":"$0.23"},{"v":0.336,"d":"$0.34"},{"v":0.5637333333333334,"d":"$0.56"},{"v":187.11183120000004,"d":"$187"}]
["",{"$nulls":8},"",""]
[38,"ES.01","E2.01","(1-1/2\" Dia.) PVC 40 Conduit. Under Ground",{"v":501.7,"d":"502"},{"v":0.05,"d":"5%"},{"$f":"E67+(E67*F67)","v":{"v":526.785,"d":"527"}},"LF",{"v":0.044800000000000006,"d":"0.04"},45.75,{"v":2.0496000000000003,"d":"$2.05"},{"v":3.0239999999999996,"d":"$3.02"},{"$f":"IF(H67<>\"\",K67+L67,\"\")","v":{"v":5.0736,"d":"$5.07"}},{"$f":"G67*M67","v":{"v":2672.696376,"d":"$2,673"}}]
[39,"ES.01","E2.01","4#8 Wire",{"$f":"E67*4","v":{"v":2006.8,"d":"2007"}},{"v":0.05,"d":"5%"},{"v":2107.14,"d":"2107"},"LF",{"v":0.034417777777777776,"d":"0.03"},45.75,{"v":1.5746133333333332,"d":"$1.57"},{"v":2.3232,"d":"$2.32"},{"v":3.897813333333333,"d":"$3.90"},{"v":8213.2383872,"d":"$8,213"}]
[40,"ES.01","E2.01","2#10 Wire",{"$f":"E67*2","v":{"v":1003.4,"d":"1003"}},{"v":0.05,"d":"5%"},{"v":1053.57,"d":"1054"},"LF",{"v":9.955555555555556E-3,"d":"0.01"},45.75,{"v":0.4554666666666667,"d":"$0.46"},{"v":0.672,"d":"$0.67"},{"v":1.1274666666666668,"d":"$1.13"},{"v":1187.865056,"d":"$1,188"}]
["",{"$nulls":8},"",""]
[41,"ES.01","E2.01","(4\" Dia.) PVC 40 Conduit. Under Ground",{"$f":"4.3*3","v":{"v":12.899999999999999,"d":"13"}},{"v":0.05,"d":"5%"},{"v":13.544999999999998,"d":"14"},"LF",{"v":0.2346666666666667,"d":"0.23"},45.75,{"v":10.736,"d":"$10.74"},{"v":15.839999999999998,"d":"$15.84"},{"v":26.576,"d":"$26.58"},{"v":359.97191999999995,"d":"$360"}]
[42,"ES.01","E2.01"," 3 Sets 4#600 MCM Wire",{"$f":"E71*3*4","v":{"v":154.79999999999998,"d":"155"}},{"v":0.05,"d":"5%"},{"v":162.54,"d":"163"},"LF",{"v":2.23104,"d":"2.23"},45.75,{"v":102.07008,"d":"$102.07"},{"v":150.5952,"d":"$150.60"},{"v":252.66528,"d":"$252.67"},{"v":41068.2146112,"d":"$41,068"}]
["",{"$nulls":8},"",""]
[43,"ES.01","E2.01","(1) (4\" Dia.) PVC 40 Spare Conduit",{"$f":"13*1","v":13},{"v":0.05,"d":"5%"},{"v":13.65,"d":"14"},"LF",{"v":0.07822222222222223,"d":"0.08"},45.75,{"v":3.5786666666666673,"d":"$3.58"},{"v":5.28,"d":"$5.28"},{"v":8.858666666666668,"d":"$8.86"},{"v":120.92080000000003,"d":"$121"}]
[""]
["",null,null,"Note: All Wires shall be Copper THW, THHN or XHW, 600 Volts Rated 75 Degree C \nManufacturer: Anaconda or Collyer",{"$nulls":5},"",{"$f":"IF(H76<>\"\",I76*J76,\"\")","v":""}]
[{"$f":"IF(H77<>\"\",1+MAX(A66:A76),\"\")","v":""},{"$nulls":8},"",""]
["",null,null,"Trench Details A",{"$nulls":5},"",""]
[44,"ES.01","E2.01","4\" Dia. PVC 40 Conduit",{"$f":"184.9*2","v":{"v":369.8,"d":"370"}},{"v":0.05,"d":"5%"},{"$f":"E79+(E79*F79)","v":{"v":388.29,"d":"388"}},"LF",{"v":0.15644444444444447,"d":"0.16"},45.75,{"v":7.157333333333335,"d":"$7.16"},{"v":10.56,"d":"$10.56"},{"$f":"IF(H79<>\"\",K79+L79,\"\")","v":{"v":17.717333333333336,"d":"$17.72"}},{"$f":"G79*M79","v":{"v":6879.463360000002,"d":"$6,879"}}]
[45,"ES.01","E2.01","2#12 Wire",{"$f":"E79*2","v":{"v":739.6,"d":"740"}},{"v":0.05,"d":"5%"},{"v":776.58,"d":"777"},"LF",{"v":5.68888888888889E-3,"d":"0.01"},45.75,{"v":0.2602666666666667,"d":"$0.26"},{"v":0.384,"d":"$0.38"},{"v":0.6442666666666668,"d":"$0.64"},{"v":500.3246080000001,"d":"$500"}]
[46,"ES.01","E2.01","1 #12 G Wire",{"$f":"E79*1","v":{"v":369.8,"d":"370"}},{"v":0.05,"d":"5%"},{"v":388.29,"d":"388"},"LF",{"v":2.844444444444445E-3,"d":"0.00"},45.75,{"v":0.13013333333333335,"d":"$0.13"},{"v":0.192,"d":"$0.19"},{"v":0.3221333333333334,"d":"$0.32"},{"v":125.08115200000003,"d":"$125"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details B",{"$nulls":5},"",""]
[47,"ES.01","E2.01","(4\" Dia.) Primary Conduits. Wires are Assumed",{"$f":"73.32*2","v":{"v":146.64,"d":"147"}},{"v":0.05,"d":"5%"},{"$f":"E84+(E84*F84)","v":{"v":153.97199999999998,"d":"154"}},"LF",{"v":0.15644444444444447,"d":"0.16"},45.75,{"v":7.157333333333335,"d":"$7.16"},{"v":10.56,"d":"$10.56"},{"$f":"IF(H84<>\"\",K84+L84,\"\")","v":{"v":17.717333333333336,"d":"$17.72"}},{"$f":"G84*M84","v":{"v":2727.9732480000002,"d":"$2,728"}}]
[48,"ES.01","E2.01","3#12 Wire",{"$f":"E84*3","v":{"v":439.91999999999996,"d":"440"}},{"v":0.05,"d":"5%"},{"v":461.91599999999994,"d":"462"},"LF",{"v":0.008533333333333335,"d":"0.01"},45.75,{"$f":"IF(H85<>\"\",I85*J85,\"\")","v":{"v":0.3904000000000001,"d":"$0.39"}},{"v":0.5760000000000001,"d":"$0.58"},{"v":0.9664000000000001,"d":"$0.97"},{"v":446.39562240000004,"d":"$446"}]
[49,"ES.01","E2.01","1 #12 G Wire",{"$f":"E84*1","v":{"v":146.64,"d":"147"}},{"v":0.05,"d":"5%"},{"v":153.97199999999998,"d":"154"},"LF",{"v":2.844444444444445E-3,"d":"0.00"},45.75,{"v":0.13013333333333335,"d":"$0.13"},{"v":0.192,"d":"$0.19"},{"v":0.3221333333333334,"d":"$0.32"},{"v":49.5995136,"d":"$50"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details C",{"$nulls":5},"",""]
[50,"ES.01","E2.01","(4\" Dia.) Communication Conduit. Wires are Assumed",{"$f":"34.88*2","v":{"v":69.76,"d":"70"}},{"v":0.05,"d":"5%"},{"$f":"E89+(E89*F89)","v":{"v":73.248,"d":"73"}},"LF",{"v":0.15644444444444447,"d":"0.16"},45.75,{"v":7.157333333333335,"d":"$7.16"},{"v":10.56,"d":"$10.56"},{"$f":"IF(H89<>\"\",K89+L89,\"\")","v":{"v":17.717333333333336,"d":"$17.72"}},{"$f":"G89*M89","v":{"v":1297.7592320000003,"d":"$1,298"}}]
[51,"ES.01","E2.01","3 CAT 6 Wires",{"$f":"E89*3","v":{"v":209.28000000000003,"d":"209"}},{"v":0.05,"d":"5%"},{"v":219.74400000000003,"d":"220"},"LF",{"v":0.05546666666666668,"d":"0.06"},45.75,{"v":2.5376000000000003,"d":"$2.54"},{"v":3.7439999999999998,"d":"$3.74"},{"v":6.2816,"d":"$6.28"},{"v":1380.3439104000001,"d":"$1,380"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details D",{"$nulls":5},"",""]
[52,"ES.01","E2.01","(4\" Dia.) Conduit to Panel P1B",{"v":40.94,"d":"41"},{"v":0.05,"d":"5%"},{"$f":"E93+(E93*F93)","v":{"v":42.986999999999995,"d":"43"}},"LF",{"v":0.07822222222222223,"d":"0.08"},45.75,{"v":3.5786666666666673,"d":"$3.58"},{"v":5.28,"d":"$5.28"},{"$f":"IF(H93<>\"\",K93+L93,\"\")","v":{"v":8.858666666666668,"d":"$8.86"}},{"$f":"G93*M93","v":{"v":380.807504,"d":"$381"}}]
[53,"ES.01","E2.01","4 #600 MCM Wire",{"$f":"E93*4","v":{"v":163.76,"d":"164"}},{"v":0.05,"d":"5%"},{"v":171.94799999999998,"d":"172"},"LF",{"v":0.7436799999999999,"d":"0.74"},45.75,{"v":34.02336,"d":"$34.02"},{"v":50.1984,"d":"$50.20"},{"v":84.22175999999999,"d":"$84.22"},{"v":14481.763188479996,"d":"$14,482"}]
[54,"ES.01","E2.01","1#1/0 Wire",{"$f":"E93*1","v":{"v":40.94,"d":"41"}},{"v":0.05,"d":"5%"},{"v":42.986999999999995,"d":"43"},"LF",{"v":0.03911111111111112,"d":"0.04"},45.75,{"v":1.7893333333333337,"d":"$1.79"},{"v":2.64,"d":"$2.64"},{"v":4.429333333333334,"d":"$4.43"},{"v":190.403752,"d":"$190"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details D",{"$nulls":5},"",""]
[55,"ES.01","E2.01","(4\" Dia.) Conduit to Panel P1",{"v":3.06,"d":"3"},{"v":0.05,"d":"5%"},{"$f":"E98+(E98*F98)","v":{"v":3.213,"d":"3"}},"LF",{"v":0.07822222222222223,"d":"0.08"},45.75,{"v":3.5786666666666673,"d":"$3.58"},{"v":5.28,"d":"$5.28"},{"$f":"IF(H98<>\"\",K98+L98,\"\")","v":{"v":8.858666666666668,"d":"$8.86"}},{"$f":"G98*M98","v":{"v":28.462896000000004,"d":"$28"}}]
[56,"ES.01","E2.01","4 #600 MCM Wire",{"$f":"E98*4","v":{"v":12.24,"d":"12"}},{"v":0.05,"d":"5%"},{"v":12.852,"d":"13"},"LF",{"v":0.7436799999999999,"d":"0.74"},45.75,{"v":34.02336,"d":"$34.02"},{"v":50.1984,"d":"$50.20"},{"v":84.22175999999999,"d":"$84.22"},{"v":1082.4180595199998,"d":"$1,082"}]
[57,"ES.01","E2.01","1#1/0 Wire",{"$f":"E98*1","v":{"v":3.06,"d":"3"}},{"v":0.05,"d":"5%"},{"v":3.213,"d":"3"},"LF",{"v":0.03911111111111112,"d":"0.04"},45.75,{"v":1.7893333333333337,"d":"$1.79"},{"v":2.64,"d":"$2.64"},{"v":4.429333333333334,"d":"$4.43"},{"v":14.231448000000002,"d":"$14"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details D",{"$nulls":5},"",""]
[58,"ES.01","E2.01","(4\" Dia.) Conduit to Panel P1A",{"v":14.48,"d":"14"},{"v":0.05,"d":"5%"},{"$f":"E103+(E103*F103)","v":{"v":15.204,"d":"15"}},"LF",{"v":0.07822222222222223,"d":"0.08"},45.75,{"v":3.5786666666666673,"d":"$3.58"},{"v":5.28,"d":"$5.28"},{"$f":"IF(H103<>\"\",K103+L103,\"\")","v":{"v":8.858666666666668,"d":"$8.86"}},{"$f":"G103*M103","v":{"v":134.687168,"d":"$135"}}]
[59,"ES.01","E2.01","4 #600 MCM Wire",{"$f":"E103*4","v":{"v":57.92,"d":"58"}},{"v":0.05,"d":"5%"},{"v":60.816,"d":"61"},"LF",{"v":0.7436799999999999,"d":"0.74"},45.75,{"v":34.02336,"d":"$34.02"},{"v":50.1984,"d":"$50.20"},{"v":84.22175999999999,"d":"$84.22"},{"v":5122.03055616,"d":"$5,122"}]
[60,"ES.01","E2.01","1#1/0 Wire",{"$f":"E103*1","v":{"v":14.48,"d":"14"}},{"v":0.05,"d":"5%"},{"v":15.204,"d":"15"},"LF",{"v":0.03911111111111112,"d":"0.04"},45.75,{"v":1.7893333333333337,"d":"$1.79"},{"v":2.64,"d":"$2.64"},{"v":4.429333333333334,"d":"$4.43"},{"v":67.343584,"d":"$67"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details D",{"$nulls":5},"",""]
[61,"ES.01","E2.01","(4\" Dia.) Conduit to Panel P1A",{"$f":"14.48*2","v":{"v":28.96,"d":"29"}},{"v":0.05,"d":"5%"},{"$f":"E108+(E108*F108)","v":{"v":30.408,"d":"30"}},"LF",{"v":0.15644444444444447,"d":"0.16"},45.75,{"v":7.157333333333335,"d":"$7.16"},{"v":10.56,"d":"$10.56"},{"$f":"IF(H108<>\"\",K108+L108,\"\")","v":{"v":17.717333333333336,"d":"$17.72"}},{"$f":"G108*M108","v":{"v":538.748672,"d":"$539"}}]
[62,"ES.01","E2.01","4 #600 MCM Wire",{"$f":"E108*4","v":{"v":115.84,"d":"116"}},{"v":0.05,"d":"5%"},{"v":121.632,"d":"122"},"LF",{"v":0.7436799999999999,"d":"0.74"},45.75,{"v":34.02336,"d":"$34.02"},{"v":50.1984,"d":"$50.20"},{"v":84.22175999999999,"d":"$84.22"},{"v":10244.06111232,"d":"$10,244"}]
[63,"ES.01","E2.01","1#1/0 Wire",{"$f":"E108*1","v":{"v":28.96,"d":"29"}},{"v":0.05,"d":"5%"},{"v":30.408,"d":"30"},"LF",{"v":0.03911111111111112,"d":"0.04"},45.75,{"v":1.7893333333333337,"d":"$1.79"},{"v":2.64,"d":"$2.64"},{"v":4.429333333333334,"d":"$4.43"},{"v":134.687168,"d":"$135"}]
[64,"ES.01","E2.01","(4\" Dia.) PVC 40 Spare Conduit",{"v":14.48,"d":"14"},{"v":0.05,"d":"5%"},{"v":15.204,"d":"15"},"LF",{"v":0.07822222222222223,"d":"0.08"},45.75,{"v":3.5786666666666673,"d":"$3.58"},{"v":5.28,"d":"$5.28"},{"v":8.858666666666668,"d":"$8.86"},{"v":134.687168,"d":"$135"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details D",{"$nulls":5},"",""]
[65,"ES.01","E2.01","(4\" Dia.) Conduits",{"$f":"23.13*2","v":{"v":46.26,"d":"46"}},{"v":0.05,"d":"5%"},{"$f":"E114+(E114*F114)","v":{"v":48.573,"d":"49"}},"LF",{"v":0.15644444444444447,"d":"0.16"},45.75,{"v":7.157333333333335,"d":"$7.16"},{"v":10.56,"d":"$10.56"},{"$f":"IF(H114<>\"\",K114+L114,\"\")","v":{"v":17.717333333333336,"d":"$17.72"}},{"$f":"G114*M114","v":{"v":860.5840320000001,"d":"$861"}}]
[66,"ES.01","E2.01","4 #600 MCM Wire",{"$f":"E114*4","v":{"v":185.04,"d":"185"}},{"v":0.05,"d":"5%"},{"v":194.292,"d":"194"},"LF",{"v":0.7436799999999999,"d":"0.74"},45.75,{"v":34.02336,"d":"$34.02"},{"v":50.1984,"d":"$50.20"},{"v":84.22175999999999,"d":"$84.22"},{"v":16363.614193919999,"d":"$16,364"}]
[67,"ES.01","E2.01","1#1/0 Wire",{"$f":"E114*1","v":{"v":46.26,"d":"46"}},{"v":0.05,"d":"5%"},{"v":48.573,"d":"49"},"LF",{"v":0.03911111111111112,"d":"0.04"},45.75,{"v":1.7893333333333337,"d":"$1.79"},{"v":2.64,"d":"$2.64"},{"v":4.429333333333334,"d":"$4.43"},{"v":215.14600800000002,"d":"$215"}]
[68,"ES.01","E2.01","(4\" Dia.) PVC 40 Spare Conduit",{"v":14.48,"d":"14"},{"v":0.05,"d":"5%"},{"v":15.204,"d":"15"},"LF",{"v":0.07822222222222223,"d":"0.08"},45.75,{"v":3.5786666666666673,"d":"$3.58"},{"v":5.28,"d":"$5.28"},{"v":8.858666666666668,"d":"$8.86"},{"v":134.687168,"d":"$135"}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details D",{"$nulls":5},"",""]
[69,"ES.01","E2.01","(4\" Dia.) Conduits",{"$f":"45.16*2","v":{"v":90.32,"d":"90"}},{"v":0.05,"d":"5%"},{"$f":"E120+(E120*F120)","v":{"v":94.836,"d":"95"}},"LF",{"v":0.15644444444444447,"d":"0.16"},45.75,{"v":7.157333333333335,"d":"$7.16"},{"v":10.56,"d":"$10.56"},{"$f":"IF(H120<>\"\",K120+L120,\"\")","v":{"v":17.717333333333336,"d":"$17.72"}},{"$f":"G120*M120","v":{"v":1680.2410240000002,"d":"$1,680"}}]
[70,"ES.01","E2.01","4 #600 MCM Wire",{"$f":"E120*4","v":{"v":361.28,"d":"361"}},{"v":0.05,"d":"5%"},{"v":379.344,"d":"379"},"LF",{"v":0.7436799999999999,"d":"0.74"},45.75,{"v":34.02336,"d":"$34.02"},{"v":50.1984,"d":"$50.20"},{"v":84.22175999999999,"d":"$84.22"},{"v":31949.019325439996,"d":"$31,949"}]
[71,"ES.01","E2.01","1#1/0 Wire",{"$f":"E120*1","v":{"v":90.32,"d":"90"}},{"v":0.05,"d":"5%"},{"v":94.836,"d":"95"},"LF",{"v":0.03911111111111112,"d":"0.04"},45.75,{"v":1.7893333333333337,"d":"$1.79"},{"v":2.64,"d":"$2.64"},{"v":4.429333333333334,"d":"$4.43"},{"v":420.06025600000004,"d":"$420"}]
[72,"ES.01","E2.01","(4\" Dia.) PVC 40 Spare Conduit",{"v":45.16,"d":"45"},{"v":0.05,"d":"5%"},{"$f":"E123+(E123*F123)","v":{"v":47.418,"d":"47"}},"LF",{"v":0.07822222222222223,"d":"0.08"},45.75,{"v":3.5786666666666673,"d":"$3.58"},{"v":5.28,"d":"$5.28"},{"$f":"IF(H123<>\"\",K123+L123,\"\")","v":{"v":8.858666666666668,"d":"$8.86"}},{"$f":"G123*M123","v":{"v":420.06025600000004,"d":"$420"}}]
["",{"$nulls":8},"",""]
["",null,null,"Trench Details E",{"$nulls":5},"",""]
[73,"ES.01","E2.01","(3/4\" Dia.) Conduit",{"$f":"45.36*5","v":{"v":226.8,"d":"227"}},{"v":0.05,"d":"5%"},{"$f":"E126+(E126*F126)","v":{"v":238.14000000000001,"d":"238"}},"LF",{"v":0.09955555555555556,"d":"0.10"},45.75,{"v":4.554666666666667,"d":"$4.55"},{"v":6.719999999999999,"d":"$6.72"},{"$f":"IF(H126<>\"\",K126+L126,\"\")","v":{"v":11.274666666666665,"d":"$11.27"}},{"$f":"G126*M126","v":{"v":2684.9491199999998,"d":"$2,685"}}]
[74,"ES.01","E2.01","2#8 Wire ",{"$f":"E126*2","v":{"v":453.6,"d":"454"}},{"v":0.05,"d":"5%"},{"v":476.28000000000003,"d":"476"},"LF",{"v":0.017208888888888888,"d":"0.02"},45.75,{"v":0.7873066666666666,"d":"$0.79"},{"v":1.1616,"d":"$1.16"},{"v":1.9489066666666666,"d":"$1.95"},{"v":928.2252672,"d":"$928"}]
[75,"ES.01","E2.01","1#10 Wire",{"$f":"E126*1","v":{"v":226.8,"d":"227"}},{"v":0.05,"d":"5%"},{"v":238.14000000000001,"d":"238"},"LF",{"v":4.977777777777778E-3,"d":"0.00"},45.75,{"v":0.22773333333333334,"d":"$0.23"},{"v":0.336,"d":"$0.34"},{"v":0.5637333333333334,"d":"$0.56"},{"v":134.24745600000003,"d":"$134"}]
["",{"$nulls":8},"",""]
["",null,null,"BUILDING WORK",{"$nulls":5},"",""]
["",{"$nulls":8},"",""]
["",null,null,"Lighting Fixtures",{"$nulls":5},"",""]
[76,"E1.01","E2.01","2 X 4 Flat Panel (A)\nManufacturer: METALUX\nCatalogue #: 24CGTX45L835\nType: LED\nWattage: 35.6",40,{"v":0,"d":"0%"},{"$f":"E133+(E133*F133)","v":40},"EA",{"v":0.7182222222222223,"d":"0.72"},45.75,{"v":32.85866666666667,"d":"$32.86"},{"v":129.28,"d":"$129.28"},{"$f":"IF(H133<>\"\",K133+L133,\"\")","v":{"v":162.13866666666667,"d":"$162.14"}},{"$f":"G133*M133","v":{"v":6485.546666666667,"d":"$6,486"}}]
[77,"E1.01","E2.01","2 X 4 Flat Panel W/ Emergency battery backup (A)\nManufacturer: METALUX\nCatalogue #: 24CGTX45L835\nType: LED\nWattage: 35.6",2,{"v":0,"d":"0%"},2,"EA",{"v":0.7537777777777778,"d":"0.75"},45.75,{"v":34.48533333333333,"d":"$34.49"},{"v":135.68,"d":"$135.68"},{"v":170.16533333333334,"d":"$170.17"},{"v":340.3306666666667,"d":"$340"}]
[78,"E1.01","E2.01","4\"ROUND DL (AA)\nManufacturer: DMF\nCatalogue #: M4NCRNMD12935CAOM4TRSWH\nType: LED\nWattage: 16.5",2,{"v":0,"d":"0%"},2,"EA",{"v":0.696888888888889,"d":"0.70"},45.75,{"v":31.882666666666672,"d":"$31.88"},{"v":125.44,"d":"$125.44"},{"v":157.32266666666666,"d":"$157.32"},{"v":314.6453333333333,"d":"$315"}]
[79,"E1.01","E2.01","4\"ROUND DL Emergency  (AAE)\nManufacturer: DMF\nCatalogue #: M4NCRNMD12935GAOM4TRSWHEM\nType: LED\nWattage: 16.5",2,{"v":0,"d":"0%"},2,"EA",{"v":0.7288888888888888,"d":"0.73"},45.75,{"v":33.346666666666664,"d":"$33.35"},{"v":131.2,"d":"$131.20"},{"v":164.54666666666665,"d":"$164.55"},{"v":329.0933333333333,"d":"$329"}]
[80,"E1.01","E2.01","4\"ROUND DL (B)\nManufacturer: DMF\nCatalogue #: M4NCRNMD12935GAOM4TRSWH\nType: LED\nWattage: 16.5",8,{"v":0,"d":"0%"},8,"EA",{"v":0.696888888888889,"d":"0.70"},45.75,{"v":31.882666666666672,"d":"$31.88"},{"v":125.44,"d":"$125.44"},{"v":157.32266666666666,"d":"$157.32"},{"v":1258.5813333333333,"d":"$1,259"}]
[81,"E1.01","E2.01","Wall Sign Light (BB)\nManufacturer: LURALINE\nCatalogue #: RA11GNA22XCLTL8XXDIM010\nType: LED \nWattage: 9.6",6,{"v":0,"d":"0%"},6,"EA",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},{"v":112,"d":"$112.00"},{"v":140.46666666666667,"d":"$140.47"},{"v":842.8,"d":"$843"}]
[82,"E1.01","E2.01","8-0\" STRIP LIGHT( C)\nManufacturer: METALUX\nCatalogue #: 8TSNX96SLLWUNVL840CD1U\nType: LED\nWattage: 64.2",7,{"v":0,"d":"0%"},7,"EA",{"v":0.7751111111111112,"d":"0.78"},45.75,{"v":35.461333333333336,"d":"$35.46"},{"v":139.52,"d":"$139.52"},{"v":174.98133333333334,"d":"$174.98"},{"v":1224.8693333333333,"d":"$1,225"}]
[83,"E1.01","E2.01","Lighting Fixture C1\nDescription: COOPER: HC610D010-HM60525830-61MDH",2,{"v":0,"d":"0%"},2,"EA",{"v":0.7395555555555556,"d":"0.74"},45.75,{"v":33.83466666666667,"d":"$33.83"},{"v":133.12,"d":"$133.12"},{"v":166.95466666666667,"d":"$166.95"},{"v":333.90933333333334,"d":"$334"}]
[{"$f":"IF(H141<>\"\",1+MAX(A130:A140),\"\")","v":84},"E1.01","E2.01","8-0\" STRIP LIGHT (DO)\nManufacturer: METALUX\nCatalogue #: 8TSNX82SLLWUNVL840CD1UZWSVPD3\nType: LED\nWattage: 52.6",15,{"v":0,"d":"0%"},15,"EA",{"v":0.7608888888888891,"d":"0.76"},45.75,{"v":34.81066666666668,"d":"$34.81"},{"v":136.96,"d":"$136.96"},{"v":171.77066666666667,"d":"$171.77"},{"v":2576.56,"d":"$2,577"}]
[85,"E1.01","E2.01","EXTERIOR EMERGENCY LIGHT (E)\nManufacturer: MULE\nCatalogue #: EOEBB7L2-COLOR-DGPHLT\nType: LED\nWattage: 7.0",2,{"v":0,"d":"0%"},2,"EA",{"v":0.632888888888889,"d":"0.63"},45.75,{"v":28.954666666666668,"d":"$28.95"},{"v":113.92,"d":"$113.92"},{"v":142.87466666666666,"d":"$142.87"},{"v":285.7493333333333,"d":"$286"}]
[86,"E1.01","E2.01","EMERGENCY BATTERY UNIT (EB)\nManufacturer: MULE\nCatalogue #: SSLHOWSD\nType: LED\nWattage: 3.0",12,{"v":0,"d":"0%"},12,"EA",{"v":0.5937777777777778,"d":"0.59"},45.75,{"v":27.165333333333336,"d":"$27.17"},{"v":106.88,"d":"$106.88"},{"v":134.04533333333333,"d":"$134.05"},{"v":1608.5439999999999,"d":"$1,609"}]
[87,"E1.01","E2.01","EXIT SIGN SELF CONTAINED (EX1)\nManufacturer: MULE\nCatalogue #: ALURWWSD\nType: LED\nWattage: 3.0",7,{"v":0,"d":"0%"},7,"EA",{"v":0.5866666666666667,"d":"0.59"},45.75,{"v":26.84,"d":"$26.84"},{"v":105.6,"d":"$105.60"},{"v":132.44,"d":"$132.44"},{"v":927.0799999999999,"d":"$927"}]
[88,"E1.01","E2.01","Lighting Fixture W3\nDescription: NLS: NV-W-T3-16L-35-30K7-UNV-WM-CXX",4,{"v":0,"d":"0%"},4,"EA",{"v":1.0666666666666667,"d":"1.07"},45.75,{"v":48.8,"d":"$48.80"},{"v":192,"d":"$192.00"},{"v":240.8,"d":"$240.80"},{"v":963.2,"d":"$963"}]
[89,"E1.01","E2.01","Lighting Fixture W4\nDescription: NLS: NV-W-T4-16L-53-30K7-UNV-WM-CXX",4,{"v":0,"d":"0%"},4,"EA",{"v":1.0933333333333335,"d":"1.09"},45.75,{"v":50.02000000000001,"d":"$50.02"},{"v":196.8,"d":"$196.80"},{"v":246.82000000000002,"d":"$246.82"},{"v":987.2800000000001,"d":"$987"}]
["",{"$nulls":8},"",""]
["",null,null,"Receptacles",{"$nulls":5},"",""]
[90,"E1.02","E2.01","Tamper Proof Double Duplex Receptacle\nManufacturer: Hubbell Co DR20- Color Series",6,{"v":0,"d":"0%"},{"$f":"E149+(E149*F149)","v":6},"EA",{"v":0.37333333333333335,"d":"0.37"},45.75,{"$f":"IF(H149<>\"\",I149*J149,\"\")","v":{"v":17.080000000000002,"d":"$17.08"}},{"v":67.2,"d":"$67.20"},{"$f":"IF(H149<>\"\",K149+L149,\"\")","v":{"v":84.28,"d":"$84.28"}},{"$f":"G149*M149","v":{"v":505.68,"d":"$506"}}]
[91,"E1.02","E2.01","Tamper Proof Duplex Receptacle\nManufacturer: Hubbell Co DR20- Color Series",21,{"v":0,"d":"0%"},21,"EA",{"v":0.24177777777777784,"d":"0.24"},45.75,{"v":11.061333333333335,"d":"$11.06"},{"v":43.52,"d":"$43.52"},{"v":54.58133333333334,"d":"$54.58"},{"v":1146.208,"d":"$1,146"}]
[92,"E1.02","E2.01","Tamper Proof GFI Duplex Receptacle\nManufacturer: Hubbell CO # GFI -5352-W",6,{"v":0,"d":"0%"},6,"EA",{"v":0.3484444444444445,"d":"0.35"},45.75,{"v":15.941333333333336,"d":"$15.94"},{"v":62.72,"d":"$62.72"},{"v":78.66133333333333,"d":"$78.66"},{"v":471.96799999999996,"d":"$472"}]
[93,"E1.02","E2.01","WP GFI Duplex Receptacle\nManufacturer: Hubbell CO # GFI -5352-W",2,{"v":0,"d":"0%"},2,"EA",{"v":0.3911111111111111,"d":"0.39"},45.75,{"v":17.89333333333333,"d":"$17.89"},{"v":70.4,"d":"$70.40"},{"v":88.29333333333334,"d":"$88.29"},{"v":176.58666666666667,"d":"$177"}]
["",{"$nulls":8},"",{"$f":"IF(H153<>\"\",I153*J153,\"\")","v":""}]
["",null,null,"Note: All Receptacles to be Tamper Proof Style",{"$nulls":5},"",{"$f":"IF(H154<>\"\",I154*J154,\"\")","v":""}]
["",{"$nulls":8},"",""]
["",null,null,"Switches",{"$nulls":5},"",""]
[94,"E1.02","E2.01","(0-10 V Rated) Dimmer Switch ",1,{"v":0,"d":"0%"},{"$f":"E157+(E157*F157)","v":1},"EA",{"v":0.22044444444444444,"d":"0.22"},45.75,{"v":10.085333333333333,"d":"$10.09"},{"v":39.68,"d":"$39.68"},{"$f":"IF(H157<>\"\",K157+L157,\"\")","v":{"v":49.76533333333333,"d":"$49.77"}},{"$f":"G157*M157","v":{"v":49.76533333333333,"d":"$50"}}]
[95,"E1.02","E2.01","(30 AMP, 208 V, 2 P, NEMA 3R) Heavy Duty Fused Disconnect Switch\nManufacturer: EATON CO",1,{"v":0,"d":"0%"},{"$f":"E158+(E158*F158)","v":1},"EA",{"v":0.7111111111111111,"d":"0.71"},45.75,{"v":32.53333333333333,"d":"$32.53"},{"v":128,"d":"$128.00"},{"$f":"IF(H158<>\"\",K158+L158,\"\")","v":{"v":160.53333333333333,"d":"$160.53"}},{"$f":"G158*M158","v":{"v":160.53333333333333,"d":"$161"}}]
[96,"E1.02","E2.01","(60 AMP, 208 V, 2 P, NEMA 3R) Heavy Duty Fused Disconnect Switch\nManufacturer: EATON CO",6,{"v":0,"d":"0%"},6,"EA",{"v":0.9777777777777779,"d":"0.98"},45.75,{"v":44.733333333333334,"d":"$44.73"},{"v":176,"d":"$176.00"},{"v":220.73333333333335,"d":"$220.73"},{"v":1324.4,"d":"$1,324"}]
[97,"E1.02","E2.01","3- Way Switch ",5,{"v":0,"d":"0%"},5,"EA",{"v":0.31288888888888894,"d":"0.31"},45.75,{"v":14.31466666666667,"d":"$14.31"},{"v":56.32,"d":"$56.32"},{"v":70.63466666666667,"d":"$70.63"},{"v":353.1733333333334,"d":"$353"}]
[98,"E1.02","E2.01","Single Pole Switch ",7,{"v":0,"d":"0%"},7,"EA",{"v":0.21333333333333332,"d":"0.21"},45.75,{"v":9.76,"d":"$9.76"},{"v":38.4,"d":"$38.40"},{"v":48.16,"d":"$48.16"},{"v":337.12,"d":"$337"}]
[99,"E1.02","E2.01","Thermal Switch ",9,{"v":0,"d":"0%"},9,"EA",{"v":0.3377777777777778,"d":"0.34"},45.75,{"v":15.453333333333333,"d":"$15.45"},{"v":60.8,"d":"$60.80"},{"v":76.25333333333333,"d":"$76.25"},{"v":686.28,"d":"$686"}]
["",{"$nulls":8},"",{"$f":"IF(H163<>\"\",I163*J163,\"\")","v":""}]
["",null,null,"Note: Switches shall be Hubbell Co",{"$nulls":5},"",{"$f":"IF(H164<>\"\",I164*J164,\"\")","v":""}]
["",{"$nulls":8},"",""]
["",null,null,"Tenant A Panel",{"$nulls":5},"",""]
[100,"E1.02","E2.01","(200 AMP, 120/ 208 V) Panel P1A 60 Spaces\nManufacturer: EATON CO",1,{"v":0,"d":"0%"},{"$f":"E167+(E167*F167)","v":1},"EA",{"v":19.555555555555554,"d":"19.56"},45.75,{"v":894.6666666666666,"d":"$894.67"},{"v":3520,"d":"$3,520.00"},{"$f":"IF(H167<>\"\",K167+L167,\"\")","v":{"v":4414.666666666667,"d":"$4,414.67"}},{"$f":"G167*M167","v":{"v":4414.666666666667,"d":"$4,415"}}]
[101,"E1.02","E2.01","(400 AMP, 120/ 208 V) Panel P1 30 Spaces\nManufacturer: EATON CO",1,{"v":0,"d":"0%"},1,"EA",{"v":27.555555555555557,"d":"27.56"},45.75,{"v":1260.6666666666667,"d":"$1,260.67"},{"v":4960,"d":"$4,960.00"},{"v":6220.666666666667,"d":"$6,220.67"},{"v":6220.666666666667,"d":"$6,221"}]
[102,"E1.02","E2.01","(1-1/2\" X 6'-0\" Long) EMT Nipples for Panels",{"$f":"2*4","v":8},{"v":0,"d":"0%"},{"$f":"E169+(E169*F169)","v":8},"EA",{"v":0.26666666666666666,"d":"0.27"},45.75,{"v":12.2,"d":"$12.20"},{"v":48,"d":"$48.00"},{"$f":"IF(H169<>\"\",K169+L169,\"\")","v":{"v":60.2,"d":"$60.20"}},{"$f":"G169*M169","v":{"v":481.6,"d":"$482"}}]
["",{"$nulls":8},"",""]
["",null,null,"Tenant B Panel",{"$nulls":5},"",""]
[103,"E1.02","E2.01","(400 AMP, 120/ 208 V) Panel P1B 42 Spaces\nManufacturer: EATON CO",1,{"v":0,"d":"0%"},{"$f":"E172+(E172*F172)","v":1},"EA",{"v":30.22222222222222,"d":"30.22"},45.75,{"v":1382.6666666666667,"d":"$1,382.67"},{"v":5440,"d":"$5,440.00"},{"$f":"IF(H172<>\"\",K172+L172,\"\")","v":{"v":6822.666666666667,"d":"$6,822.67"}},{"$f":"G172*M172","v":{"v":6822.666666666667,"d":"$6,823"}}]
[104,"E1.02","E2.01","(1-1/2\" X 6'-0\" Long) EMT Nipples for Panel",{"$f":"1*4","v":4},{"v":0,"d":"0%"},4,"EA",{"v":0.26666666666666666,"d":"0.27"},45.75,{"v":12.2,"d":"$12.20"},{"v":48,"d":"$48.00"},{"v":60.2,"d":"$60.20"},{"v":240.8,"d":"$241"}]
["",{"$nulls":8},"",""]
["",null,null,"Breaker",{"$nulls":5},"",""]
[105,"E1.02","E2.01","(20 AMP, 1 Pole) GFCI Rated Circuit Breaker",1,{"v":0,"d":"0%"},{"$f":"E176+(E176*F176)","v":1},"EA",{"v":0.31288888888888894,"d":"0.31"},45.75,{"v":14.31466666666667,"d":"$14.31"},{"v":56.32,"d":"$56.32"},{"$f":"IF(H176<>\"\",K176+L176,\"\")","v":{"v":70.63466666666667,"d":"$70.63"}},{"$f":"G176*M176","v":{"v":70.63466666666667,"d":"$71"}}]
[106,"E1.02","E2.01","(20 AMP, 1 Pole) Lockable Circuit Breaker",1,{"v":0,"d":"0%"},1,"EA",{"v":0.26666666666666666,"d":"0.27"},45.75,{"v":12.2,"d":"$12.20"},{"v":48,"d":"$48.00"},{"v":60.2,"d":"$60.20"},{"v":60.2,"d":"$60"}]
["",{"$nulls":8},"",""]
["",null,null,"Misc. Items",{"$nulls":5},"",""]
[107,"E1.02","E2.01","(2\" Dia.) Conduit Cap",1,{"v":0,"d":"0%"},{"$f":"E180+(E180*F180)","v":1},"EA",{"v":0.08888888888888889,"d":"0.09"},45.75,{"v":4.066666666666666,"d":"$4.07"},{"v":16,"d":"$16.00"},{"$f":"IF(H180<>\"\",K180+L180,\"\")","v":{"v":20.066666666666666,"d":"$20.07"}},{"$f":"G180*M180","v":{"v":20.066666666666666,"d":"$20"}}]
[108,"E1.02","E2.01","Junction Box (JB)",11,{"v":0,"d":"0%"},11,"EA",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":32,"d":"$32.00"},{"v":40.13333333333333,"d":"$40.13"},{"v":441.46666666666664,"d":"$441"}]
[109,"E1.02","E2.01","Photocell",2,{"v":0,"d":"0%"},2,"EA",{"v":0.7111111111111111,"d":"0.71"},45.75,{"v":32.53333333333333,"d":"$32.53"},{"v":128,"d":"$128.00"},{"v":160.53333333333333,"d":"$160.53"},{"v":321.06666666666666,"d":"$321"}]
[110,"E1.02","E2.01","Type 1 Surge Protection Device\nNo Conduit and Wire Required",3,{"v":0,"d":"0%"},3,"EA",{"v":0.9155555555555555,"d":"0.92"},45.75,{"v":41.88666666666666,"d":"$41.89"},{"v":164.8,"d":"$164.80"},{"v":206.68666666666667,"d":"$206.69"},{"v":620.06,"d":"$620"}]
[111,"E1.02","E2.01","Time Clock",2,{"v":0,"d":"0%"},2,"EA",{"v":0.8888888888888888,"d":"0.89"},45.75,{"v":40.666666666666664,"d":"$40.67"},{"v":160,"d":"$160.00"},{"v":200.66666666666666,"d":"$200.67"},{"v":401.3333333333333,"d":"$401"}]
[112,"E1.02","E2.01","(4\") Square or Octagon Outlet Boxes for Switches\nManufacturer: Raco",35,{"v":0,"d":"0%"},35,"EA",{"v":0.1706666666666667,"d":"0.17"},45.75,{"v":7.808000000000001,"d":"$7.81"},{"v":30.72,"d":"$30.72"},{"v":38.528,"d":"$38.53"},{"v":1348.48,"d":"$1,348"}]
[113,"E1.02","E2.01","(4\") Square or Octagon Outlet Boxes for Receptacles\nManufacturer: Raco",29,{"v":0,"d":"0%"},{"$f":"E186+(E186*F186)","v":29},"EA",{"v":0.1706666666666667,"d":"0.17"},45.75,{"v":7.808000000000001,"d":"$7.81"},{"v":30.72,"d":"$30.72"},{"$f":"IF(H186<>\"\",K186+L186,\"\")","v":{"v":38.528,"d":"$38.53"}},{"$f":"G186*M186","v":{"v":1117.312,"d":"$1,117"}}]
[114,"E1.02","E2.01","Conduit Hangers and Supports. Spacing is Assumed\nHangers, Clips and Other Fasteners should be Zinc Coated",{"$f":"2944/12","v":{"v":245.33333333333334,"d":"245"}},{"v":0,"d":"0%"},{"v":245.33333333333334,"d":"245"},"EA",{"v":0.09777777777777777,"d":"0.10"},45.75,{"v":4.473333333333333,"d":"$4.47"},{"v":17.6,"d":"$17.60"},{"v":22.073333333333334,"d":"$22.07"},{"v":5415.324444444444,"d":"$5,415"}]
["",{"$nulls":8},"",""]
["",null,null,"Wiring & Conduits",{"$nulls":5},"",""]
[115,"E1.02","E2.01","Conduits for Lightning Items\nAssume EMT Conduit",{"$f":"113*16","v":1808},{"v":0.05,"d":"5%"},{"$f":"E190+(E190*F190)","v":{"v":1898.4,"d":"1898"}},"LF",{"v":0.03413333333333333,"d":"0.03"},45.75,{"v":1.5615999999999997,"d":"$1.56"},{"v":2.304,"d":"$2.30"},{"$f":"IF(H190<>\"\",K190+L190,\"\")","v":{"v":3.8655999999999997,"d":"$3.87"}},{"$f":"G190*M190","v":{"v":7338.45504,"d":"$7,338"}}]
[116,"E1.02","E2.01","Wiring for Lightning Items",{"$f":"E190*4","v":7232},{"v":0.05,"d":"5%"},{"v":7593.6,"d":"7594"},"LF",{"v":0.008604444444444444,"d":"0.01"},45.75,{"v":0.3936533333333333,"d":"$0.39"},{"v":0.5808,"d":"$0.58"},{"v":0.9744533333333333,"d":"$0.97"},{"v":7399.608832,"d":"$7,400"}]
["",{"$nulls":8},"",""]
[117,"E1.02","E2.01","Conduits for Power Items\nAssume EMT Conduit",{"$f":"71*16","v":1136},{"v":0.05,"d":"5%"},{"$f":"E193+(E193*F193)","v":{"v":1192.8,"d":"1193"}},"LF",{"v":0.03413333333333333,"d":"0.03"},45.75,{"v":1.5615999999999997,"d":"$1.56"},{"v":2.304,"d":"$2.30"},{"$f":"IF(H193<>\"\",K193+L193,\"\")","v":{"v":3.8655999999999997,"d":"$3.87"}},{"$f":"G193*M193","v":{"v":4610.88768,"d":"$4,611"}}]
[118,"E1.02","E2.01","Wiring for Power Items",{"$f":"E193*4","v":4544},{"v":0.05,"d":"5%"},{"v":4771.2,"d":"4771"},"LF",{"v":0.008604444444444444,"d":"0.01"},45.75,{"v":0.3936533333333333,"d":"$0.39"},{"v":0.5808,"d":"$0.58"},{"v":0.9744533333333333,"d":"$0.97"},{"v":4649.311744,"d":"$4,649"}]
["",{"$nulls":8},"",""]
["",null,null,"Note: All Wires shall be Copper THW, THHN or XHW, 600 Volts Rated 75 Degree C \nManufacturer: Anaconda or Collyer",{"$nulls":5},"",{"$f":"IF(H196<>\"\",I196*J196,\"\")","v":""}]
["",{"$nulls":8},"",{"$f":"IF(H197<>\"\",I197*J197,\"\")","v":""}]
[119,null,null,"Scaffolding/Lifts Interior (H= 15'-9\" Average)",{"v":6141.33,"d":"6141"},{"v":0.05,"d":"5%"},{"$f":"E198+(E198*F198)","v":{"v":6448.3965,"d":"6448"}},"SF",{"v":0.032,"d":"0.03"},45.75,{"v":1.464,"d":"$1.46"},{"v":2.16,"d":"$2.16"},{"$f":"IF(H198<>\"\",K198+L198,\"\")","v":{"v":3.624,"d":"$3.62"}},{"$f":"G198*M198","v":{"v":23368.988916,"d":"$23,369"}}]
["",{"$nulls":8},"",""]
[120,null,null,"Additional Cost Based on Electrical Work Area ",6270,{"v":0.05,"d":"5%"},{"$f":"E200+(E200*F200)","v":{"v":6583.5,"d":"6584"}},"SF",{"v":0.005866666666666667,"d":"0.01"},45.75,{"v":0.2684,"d":"$0.27"},{"v":1.056,"d":"$1.06"},{"$f":"IF(H200<>\"\",K200+L200,\"\")","v":{"v":1.3244,"d":"$1.32"}},{"$f":"G200*M200","v":{"v":8719.1874,"d":"$8,719"}}]
["",{"$nulls":7},"","","",""]
["",null,null,"SUBTOTAL",{"$nulls":4},"","","","",null,null,{"$f":"SUM(N20:N200)","v":{"v":535924.7788326993,"d":"$535,925"}}]
["",null,280000,"DIVISION 28 — ELECTRONIC SAFETY AND SECURITY",{"$nulls":4},"","","",""]
["",{"$nulls":7},"","","",""]
[{"$f":"IF(H205<>\"\",1+MAX(A194:A204),\"\")","v":""},null,null,"Sensor",{"$nulls":4},"","","",""]
[121,"FA.01","FA.02","Carbon Monoxide Detector (CO)",3,{"v":0,"d":"0%"},{"$f":"E206+(E206*F206)","v":3},"EA",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},{"v":112,"d":"$112.00"},{"$f":"IF(H206<>\"\",K206+L206,\"\")","v":{"v":140.46666666666667,"d":"$140.47"}},{"$f":"G206*M206","v":{"v":421.4,"d":"$421"}}]
[122,"FA.01","FA.02","Ceiling Mounted Motion Sensor (OS)",1,{"v":0,"d":"0%"},1,"EA",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},{"v":112,"d":"$112.00"},{"v":140.46666666666667,"d":"$140.47"},{"$f":"G207*M207","v":{"v":140.46666666666667,"d":"$140"}}]
[123,"FA.01","FA.02","Heat Detector\nModel: H365 Series",9,{"v":0,"d":"0%"},9,"EA",{"v":0.6115555555555555,"d":"0.61"},45.75,{"v":27.978666666666665,"d":"$27.98"},{"v":110.08,"d":"$110.08"},{"v":138.05866666666665,"d":"$138.06"},{"$f":"G208*M208","v":{"v":1242.5279999999998,"d":"$1,243"}}]
[124,"FA.01","FA.02","Photo Electric Smoke Detector\nModel: SD365 Series",13,{"v":0,"d":"0%"},13,"EA",{"v":0.632888888888889,"d":"0.63"},45.75,{"v":28.954666666666668,"d":"$28.95"},{"v":113.92,"d":"$113.92"},{"v":142.87466666666666,"d":"$142.87"},{"$f":"G209*M209","v":{"v":1857.3706666666665,"d":"$1,857"}}]
[125,"FA.01","FA.02","Wall Mounted Motion Sensor ($M)",3,{"v":0,"d":"0%"},{"$f":"E210+(E210*F210)","v":3},"EA",{"v":0.5333333333333333,"d":"0.53"},45.75,{"v":24.4,"d":"$24.40"},{"v":96,"d":"$96.00"},{"$f":"IF(H210<>\"\",K210+L210,\"\")","v":{"v":120.4,"d":"$120.40"}},{"$f":"G210*M210","v":{"v":361.20000000000005,"d":"$361"}}]
["",{"$nulls":8},"",{"$f":"IF(H211<>\"\",I211*J211,\"\")","v":""}]
["",null,null,"Fire Alarm Items",{"$nulls":5},"",""]
[126,"FA.01","FA.02","Ceiling Mounted Horn/ Strobe (Rating = 75 Candela)",5,{"v":0,"d":"0%"},{"$f":"E213+(E213*F213)","v":5},"EA",{"v":1.1555555555555557,"d":"1.16"},45.75,{"v":52.866666666666674,"d":"$52.87"},{"v":208,"d":"$208.00"},{"$f":"IF(H213<>\"\",K213+L213,\"\")","v":{"v":260.8666666666667,"d":"$260.87"}},{"$f":"G213*M213","v":{"v":1304.3333333333335,"d":"$1,304"}}]
[127,"FA.01","FA.02","Fire Alarm Control Panel (FACP)",1,{"v":0,"d":"0%"},1,"EA",{"v":5.333333333333334,"d":"5.33"},45.75,{"v":244.00000000000003,"d":"$244.00"},{"v":960,"d":"$960.00"},{"v":1204,"d":"$1,204.00"},{"v":1204,"d":"$1,204"}]
[128,"FA.01","FA.02","Fire Alarm Pull Station\nModel: BG12LX Series",4,{"v":0,"d":"0%"},4,"EA",{"v":0.8,"d":"0.80"},45.75,{"v":36.6,"d":"$36.60"},{"v":144,"d":"$144.00"},{"v":180.6,"d":"$180.60"},{"v":722.4,"d":"$722"}]
[129,"FA.01","FA.02","Fire Alarm Remote Beacon ",1,{"v":0,"d":"0%"},1,"EA",{"v":0.5404444444444444,"d":"0.54"},45.75,{"v":24.72533333333333,"d":"$24.73"},{"v":97.28,"d":"$97.28"},{"v":122.00533333333334,"d":"$122.01"},{"v":122.00533333333334,"d":"$122"}]
[130,"FA.01","FA.02","Fire Fighter Key Box",1,{"v":0,"d":"0%"},1,"EA",{"v":0.22044444444444444,"d":"0.22"},45.75,{"v":10.085333333333333,"d":"$10.09"},{"v":39.68,"d":"$39.68"},{"v":49.76533333333333,"d":"$49.77"},{"v":49.76533333333333,"d":"$50"}]
[131,"FA.01","FA.02","Remote Annunciator\nManufacturer: Fire Light\nModel: ANN-80 Series",1,{"v":0,"d":"0%"},1,"EA",{"v":3.022222222222222,"d":"3.02"},45.75,{"v":138.26666666666665,"d":"$138.27"},{"v":544,"d":"$544.00"},{"v":682.2666666666667,"d":"$682.27"},{"v":682.2666666666667,"d":"$682"}]
[132,"FA.01","FA.02","Strobe (Rating = 15 Candela)",3,{"v":0,"d":"0%"},3,"EA",{"v":0.5404444444444444,"d":"0.54"},45.75,{"v":24.72533333333333,"d":"$24.73"},{"v":97.28,"d":"$97.28"},{"v":122.00533333333334,"d":"$122.01"},{"v":366.016,"d":"$366"}]
[133,"FA.01","FA.02","Wall Mounted Horn/ Strobe (Rating = 15 Candela)",3,{"v":0,"d":"0%"},3,"EA",{"v":1.0666666666666667,"d":"1.07"},45.75,{"v":48.8,"d":"$48.80"},{"v":192,"d":"$192.00"},{"v":240.8,"d":"$240.80"},{"v":722.4000000000001,"d":"$722"}]
[134,"FA.01","FA.02","Wall Mounted Horn/ Strobe (Rating = 30 Candela)",1,{"v":0,"d":"0%"},{"$f":"E221+(E221*F221)","v":1},"EA",{"v":1.1093333333333333,"d":"1.11"},45.75,{"v":50.751999999999995,"d":"$50.75"},{"v":199.68,"d":"$199.68"},{"$f":"IF(H221<>\"\",K221+L221,\"\")","v":{"v":250.43200000000002,"d":"$250.43"}},{"v":250.43200000000002,"d":"$250"}]
[135,"FA.01","FA.02","Wall Mounted Horn/ Strobe (Rating = 75 Candela)",1,{"v":0,"d":"0%"},1,"EA",{"v":1.1555555555555557,"d":"1.16"},45.75,{"v":52.866666666666674,"d":"$52.87"},{"v":208,"d":"$208.00"},{"v":260.8666666666667,"d":"$260.87"},{"v":260.8666666666667,"d":"$261"}]
["",{"$nulls":8},"",""]
["",null,null,"Wiring & Conduits",{"$nulls":5},"",""]
["",{"$nulls":8},"",""]
[136,"FA.01","FA.02","Conduits\nEMT Conduit",{"$f":"49*16","v":784},{"v":0.05,"d":"5%"},{"$f":"E226+(E226*F226)","v":{"v":823.2,"d":"823"}},"LF",{"v":0.03413333333333333,"d":"0.03"},45.75,{"v":1.5615999999999997,"d":"$1.56"},{"v":2.304,"d":"$2.30"},{"$f":"IF(H226<>\"\",K226+L226,\"\")","v":{"v":3.8655999999999997,"d":"$3.87"}},{"$f":"G226*M226","v":{"v":3182.16192,"d":"$3,182"}}]
["",{"$nulls":8},"",""]
[137,"FA.01","FA.02","Wiring",{"$f":"E226*4","v":3136},{"v":0.05,"d":"5%"},{"v":3292.8,"d":"3293"},"LF",{"v":0.008604444444444444,"d":"0.01"},45.75,{"v":0.3936533333333333,"d":"$0.39"},{"v":0.5808,"d":"$0.58"},{"v":0.9744533333333333,"d":"$0.97"},{"v":3208.679936,"d":"$3,209"}]
["",null,null,"Note: All Wires shall be Copper THW, THHN or XHW, 600 Volts Rated 75 Degree C \nManufacturer: Anaconda or Collyer",{"$nulls":5},"",""]
["",{"$nulls":8},"",""]
[138,null,null,"Scaffolding/Lifts Interior (H= 12'-0\")",{"v":4226.45,"d":"4226"},{"v":0.05,"d":"5%"},{"$f":"E231+(E231*F231)","v":{"v":4437.7725,"d":"4438"}},"SF",{"v":0.032,"d":"0.03"},45.75,{"v":1.464,"d":"$1.46"},{"v":2.16,"d":"$2.16"},{"$f":"IF(H231<>\"\",K231+L231,\"\")","v":{"v":3.624,"d":"$3.62"}},{"$f":"G231*M231","v":{"v":16082.48754,"d":"$16,082"}}]
["",{"$nulls":8},"",""]
[139,null,null,"Additional Cost Based on Fire Alarm Work Area ",1020,{"v":0.05,"d":"5%"},1071,"SF",{"v":0.005866666666666667,"d":"0.01"},45.75,{"v":0.2684,"d":"$0.27"},{"v":1.056,"d":"$1.06"},{"v":1.3244,"d":"$1.32"},{"$f":"G233*M233","v":{"v":1418.4324,"d":"$1,418"}}]
["",{"$nulls":7},"","","",""]
["",null,null,"SUBTOTAL",{"$nulls":4},"","","","",null,null,{"$f":"SUM(N206:N233)","v":{"v":33599.21246266666,"d":"$33,599"}}]
["",null,310000,"DIVISION 31 — EARTH WORKER",{"$nulls":4},"","","",""]
["",{"$nulls":7},"","","",""]
["",null,null,"Excavation",{"$nulls":4},"","","",""]
[140,"ES.01",null,"Excavation for (1\" Dia.) PVC 40 Conduit. Under Ground",{"$f":"351*2.083*2.083/27","v":{"v":56.40555700000001,"d":"56"}},{"v":0.05,"d":"5%"},{"$f":"E239+(E239*F239)","v":{"v":59.22583485000001,"d":"59"}},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"$f":"IF(H239<>\"\",K239+L239,\"\")","v":{"v":28.46666666666667,"d":"$28.47"}},{"$f":"G239*M239","v":{"v":1685.9620987300004,"d":"$1,686"}}]
[141,"ES.01",null,"Excavation for (1-1/2\" Dia.) PVC 40 Conduit. Under Ground",{"$f":"501.7*2.125*2.125/27","v":{"v":83.9070023148148,"d":"84"}},{"v":0.05,"d":"5%"},{"v":88.10235243055554,"d":"88"},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":2507.9802991898146,"d":"$2,508"}]
[142,"ES.01",null,"Excavation for (4\" Dia.) PVC 40 Conduit. Under Ground",{"$f":"26*3.33*3.33/27","v":{"v":10.6782,"d":"11"}},{"v":0.05,"d":"5%"},{"v":11.212110000000001,"d":"11"},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":319.17139800000007,"d":"$319"}]
["",{"$nulls":8},"",""]
[143,"ES.01",null,"Excavation For Trench Type A",{"v":202.51028806584364,"d":"203"},{"v":0.05,"d":"5%"},{"$f":"E243+(E243*F243)","v":{"v":212.63580246913583,"d":"213"}},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"$f":"IF(H243<>\"\",K243+L243,\"\")","v":{"v":28.46666666666667,"d":"$28.47"}},{"$f":"G243*M243","v":{"v":6053.032510288067,"d":"$6,053"}}]
[144,"ES.01",null,"Excavation For Trench Type B",{"v":80.25975308641975,"d":"80"},{"v":0.05,"d":"5%"},{"v":84.27274074074074,"d":"84"},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":2398.9640197530866,"d":"$2,399"}]
[145,"ES.01",null,"Excavation For Trench Type C",{"v":38.18139917695474,"d":"38"},{"v":0.05,"d":"5%"},{"v":40.09046913580248,"d":"40"},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":1141.2420213991772,"d":"$1,141"}]
[146,"ES.01",null,"Excavation For Trench Type D",{"v":147.23045267489712,"d":"147"},{"v":0.05,"d":"5%"},{"$f":"E246+(E246*F246)","v":{"v":154.591975308642,"d":"155"}},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"$f":"IF(H246<>\"\",K246+L246,\"\")","v":{"v":28.46666666666667,"d":"$28.47"}},{"$f":"G246*M246","v":{"v":4400.718230452676,"d":"$4,401"}}]
[147,"ES.01",null,"Excavation For Trench Type E",{"v":151.49531249999998,"d":"151"},{"v":0.05,"d":"5%"},{"v":159.07007812499998,"d":"159"},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":4528.194890625,"d":"$4,528"}]
[148,"ES.01",null,"Excavation for (6'-0\" x 3'-0\") Hand Hole ",{"$f":"1*6*3*3/27","v":2},{"v":0.05,"d":"5%"},{"v":2.1,"d":"2"},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":59.78000000000001,"d":"$60"}]
[149,"LT-1",null,"Excavation for 20'-0\" High Pole for Lighting Fixtures",{"$f":"4*3.14*2*2*0.25*8/27","v":{"v":3.7214814814814816,"d":"4"}},{"v":0.05,"d":"5%"},{"$f":"E249+(E249*F249)","v":{"v":3.9075555555555557,"d":"4"}},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":111.23508148148149,"d":"$111"}]
["",{"$nulls":8},"",""]
["",null,null,"6\" Sand Bedding",{"$nulls":5},"",""]
[150,"ES.01",null,"Sand Bedding For Trench Type A",{"v":28.85771604938272,"d":"29"},{"v":0.05,"d":"5%"},{"$f":"E252+(E252*F252)","v":{"v":30.300601851851855,"d":"30"}},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"$f":"IF(H252<>\"\",K252+L252,\"\")","v":{"v":20.133333333333333,"d":"$20.13"}},{"$f":"G252*M252","v":{"v":610.0521172839507,"d":"$610"}}]
[151,"ES.01",null,"Sand Bedding For Trench Type B",{"v":11.437014814814816,"d":"11"},{"v":0.05,"d":"5%"},{"v":12.008865555555557,"d":"12"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":241.77849318518523,"d":"$242"}]
[152,"ES.01",null,"Sand Bedding For Trench Type C",{"v":5.44084938271605,"d":"5"},{"v":0.05,"d":"5%"},{"v":5.712891851851852,"d":"6"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":115.01955595061729,"d":"$115"}]
[153,"ES.01",null,"Sand Bedding For Trench Type D",{"v":20.98033950617284,"d":"21"},{"v":0.05,"d":"5%"},{"v":22.029356481481482,"d":"22"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":443.5243771604938,"d":"$444"}]
[154,"ES.01",null,"Sand Bedding For Trench Type E",{"v":19.900125000000003,"d":"20"},{"v":0.05,"d":"5%"},{"v":20.895131250000002,"d":"21"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":420.6886425,"d":"$421"}]
["",{"$nulls":8},"",""]
["",null,null,"Sand Backfill",{"$nulls":5},"",""]
[155,"ES.01",null,"Sand Backfill For Trench Type A",{"v":105.57620730452679,"d":"106"},{"v":0.05,"d":"5%"},{"$f":"E259+(E259*F259)","v":{"v":110.85501766975312,"d":"111"}},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"$f":"IF(H259<>\"\",K259+L259,\"\")","v":{"v":20.133333333333333,"d":"$20.13"}},{"$f":"G259*M259","v":{"v":2231.8810224176964,"d":"$2,232"}}]
[156,"ES.01",null,"Sand Backfill For Trench Type B",{"v":41.84241902469137,"d":"42"},{"v":0.05,"d":"5%"},{"v":43.93453997592594,"d":"44"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":884.5487381819755,"d":"$885"}]
[157,"ES.01",null,"Sand Backfill For Trench Type C",{"v":19.905395193415647,"d":"20"},{"v":0.05,"d":"5%"},{"v":20.90066495308643,"d":"21"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":420.80005438880676,"d":"$421"}]
[158,"ES.01",null,"Sand Backfill For Trench Type D",{"v":76.75675612139919,"d":"77"},{"v":0.05,"d":"5%"},{"v":80.59459392746915,"d":"81"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":1622.6378244063787,"d":"$1,623"}]
[159,"ES.01",null,"Sand Backfill For Trench Type E",{"v":80.576958984375,"d":"81"},{"v":0.05,"d":"5%"},{"v":84.60580693359374,"d":"85"},"CY",{"v":0.17777777777777778,"d":"0.18"},45.75,{"v":8.133333333333333,"d":"$8.13"},{"v":12,"d":"$12.00"},{"v":20.133333333333333,"d":"$20.13"},{"v":1703.3969129296872,"d":"$1,703"}]
["",{"$nulls":8},"",""]
["",null,null,"Structural Fill",{"$nulls":5},"",""]
[160,"ES.01",null,"Structural Fill For Trench Type A",{"v":86.79012345679013,"d":"87"},{"v":0.05,"d":"5%"},{"$f":"E266+(E266*F266)","v":{"v":91.12962962962963,"d":"91"}},"CY",{"v":0.21333333333333332,"d":"0.21"},45.75,{"v":9.76,"d":"$9.76"},{"v":14.4,"d":"$14.40"},{"$f":"IF(H266<>\"\",K266+L266,\"\")","v":{"v":24.16,"d":"$24.16"}},{"$f":"G266*M266","v":{"v":2201.691851851852,"d":"$2,202"}}]
[161,"ES.01",null,"Structural Fill For Trench Type B",{"v":34.39703703703704,"d":"34"},{"v":0.05,"d":"5%"},{"v":36.11688888888889,"d":"36"},"CY",{"v":0.21333333333333332,"d":"0.21"},45.75,{"v":9.76,"d":"$9.76"},{"v":14.4,"d":"$14.40"},{"v":24.16,"d":"$24.16"},{"v":872.5840355555555,"d":"$873"}]
[162,"ES.01",null,"Structural Fill For Trench Type C",{"v":16.363456790123458,"d":"16"},{"v":0.05,"d":"5%"},{"v":17.18162962962963,"d":"17"},"CY",{"v":0.21333333333333332,"d":"0.21"},45.75,{"v":9.76,"d":"$9.76"},{"v":14.4,"d":"$14.40"},{"v":24.16,"d":"$24.16"},{"v":415.10817185185186,"d":"$415"}]
[{"$f":"IF(H269<>\"\",1+MAX(A258:A268),\"\")","v":163},"ES.01",null,"Structural Fill For Trench Type D",{"v":63.098765432098766,"d":"63"},{"v":0.05,"d":"5%"},{"v":66.2537037037037,"d":"66"},"CY",{"v":0.21333333333333332,"d":"0.21"},45.75,{"v":9.76,"d":"$9.76"},{"v":14.4,"d":"$14.40"},{"v":24.16,"d":"$24.16"},{"v":1600.6894814814816,"d":"$1,601"}]
[164,"ES.01",null,"Structural Fill For Trench Type E",{"v":59.85,"d":"60"},{"v":0.05,"d":"5%"},{"v":62.8425,"d":"63"},"CY",{"v":0.21333333333333332,"d":"0.21"},45.75,{"v":9.76,"d":"$9.76"},{"v":14.4,"d":"$14.40"},{"v":24.16,"d":"$24.16"},{"v":1518.2748000000001,"d":"$1,518"}]
["",{"$nulls":8},"",""]
["",null,null,"Backfill",{"$nulls":5},"",""]
[165,"ES.01",null,"Backfill for (1\" Dia.) PVC 40 Conduit. Under Ground",{"$f":"351*2.083*2.083/27-351*3.14*0.083*0.083*0.25/27","v":{"v":56.33525475500001,"d":"56"}},{"v":0.05,"d":"5%"},{"$f":"E273+(E273*F273)","v":{"v":59.152017492750005,"d":"59"}},"CY",{"v":0.35555555555555557,"d":"0.36"},45.75,{"v":16.266666666666666,"d":"$16.27"},0,{"$f":"IF(H273<>\"\",K273+L273,\"\")","v":{"v":16.266666666666666,"d":"$16.27"}},{"$f":"G273*M273","v":{"v":962.2061512154,"d":"$962"}}]
[166,"ES.01",null,"Backfill for (1-1/2\" Dia.) PVC 40 Conduit. Under Ground",{"$f":"501.7*2.125*2.125/27-501.7*0.125*0.125*0.25/27","v":{"v":83.83441840277777,"d":"84"}},{"v":0.05,"d":"5%"},{"v":88.02613932291666,"d":"88"},"CY",{"v":0.35555555555555557,"d":"0.36"},45.75,{"v":16.266666666666666,"d":"$16.27"},0,{"v":16.266666666666666,"d":"$16.27"},{"v":1431.8918663194443,"d":"$1,432"}]
[167,"ES.01",null,"Backfill for (4\" Dia.) PVC 40 Conduit. Under Ground",{"$f":"26*3.33*3.33/27-26*3.14*1.32*1.32*0.25/27","v":{"v":9.361074666666667,"d":"9"}},{"v":0.05,"d":"5%"},{"v":9.8291284,"d":"10"},"CY",{"v":0.35555555555555557,"d":"0.36"},45.75,{"$f":"IF(H275<>\"\",I275*J275,\"\")","v":{"v":16.266666666666666,"d":"$16.27"}},0,{"v":16.266666666666666,"d":"$16.27"},{"v":159.88715530666667,"d":"$160"}]
[168,"ES.01",null,"Backfill for 20'-0\" High Pole for Lighting Fixtures",2,{"v":0.05,"d":"5%"},{"v":2.1,"d":"2"},"CY",{"v":0.6222222222222222,"d":"0.62"},45.75,{"v":28.46666666666667,"d":"$28.47"},0,{"v":28.46666666666667,"d":"$28.47"},{"v":59.78000000000001,"d":"$60"}]
["",{"$nulls":8},"",""]
[169,null,null,"Soil Export (Fluff Factor Applied)",{"$f":"(SUM(E239:E249)-SUM(E273:E276))*1.33","v":{"v":831.0620689730363,"d":"831"}},{"v":0.05,"d":"5%"},{"$f":"E278+(E278*F278)","v":{"v":872.615172421688,"d":"873"}},"CY",{"v":0.26666666666666666,"d":"0.27"},45.75,{"v":12.2,"d":"$12.20"},0,{"$f":"IF(H278<>\"\",K278+L278,\"\")","v":{"v":12.2,"d":"$12.20"}},{"$f":"G278*M278","v":{"v":10645.905103544594,"d":"$10,646"}}]
["",{"$nulls":7},"","","",""]
["",null,null,"SUBTOTAL",{"$nulls":4},"","","","",null,null,{"$f":"SUM(N239:N278)","v":{"v":51768.62690545094,"d":"$51,769"}}]
["",null,320000,"DIVISION 32 — EXTERIOR IMPROVEMENTS",{"$nulls":4},"","","",""]
["",{"$nulls":7},"","","",""]
["",null,null,"Site Electrical"]
[""]
[{"$f":"IF(H285<>\"\",1+MAX(A272:A282),\"\")","v":""},null,null,"Concrete Encasements",{"$nulls":4},"","","",""]
[{"$f":"IF(H286<>\"\",1+MAX(A273:A285),\"\")","v":170},"ES.01",null,"3\" Encasement around Conduits",{"v":10.068468148148149,"d":"10"},{"v":0.05,"d":"5%"},{"$f":"E286+(E286*F286)","v":{"v":10.571891555555556,"d":"11"}},"CY",{"v":1.866666666666667,"d":"1.87"},45.75,{"v":85.4,"d":"$85.40"},{"v":196,"d":"$196.00"},{"$f":"IF(H286<>\"\",K286+L286,\"\")","v":{"v":281.4,"d":"$281.40"}},{"$f":"G286*M286","v":{"v":2974.9302837333335,"d":"$2,975"}}]
["",{"$nulls":8},"",""]
["",null,null,"Concrete Pad",{"$nulls":5},"",""]
[171,"ES.02",null,"(6\" Thick) Pre Cast Transformer Pad (36 SF)",{"$f":"36*0.5/32","v":{"v":0.5625,"d":"1"}},{"v":0.05,"d":"5%"},{"$f":"E289+(E289*F289)","v":{"v":0.590625,"d":"1"}},"CY",{"v":1.866666666666667,"d":"1.87"},45.75,{"v":85.4,"d":"$85.40"},{"v":196,"d":"$196.00"},{"$f":"IF(H289<>\"\",K289+L289,\"\")","v":{"v":281.4,"d":"$281.40"}},{"$f":"G289*M289","v":{"v":166.20187499999997,"d":"$166"}}]
[172,"ES.02",null,"Concrete for (6'-0\" x 3'-0\") Hand Hole ",{"$f":"1*6*3*3/27","v":2},{"v":0.05,"d":"5%"},{"v":2.1,"d":"2"},"CY",{"v":1.866666666666667,"d":"1.87"},45.75,{"v":85.4,"d":"$85.40"},{"v":196,"d":"$196.00"},{"v":281.4,"d":"$281.40"},{"$f":"G290*M290","v":{"v":590.9399999999999,"d":"$591"}}]
["",{"$nulls":8},"",""]
["",null,null,"Concrete Footing for Poles",{"$nulls":5},"",""]
[173,"LT-1",null,"Concrete Footing for Poles",{"$f":"4*3.14*2*2*0.25*11/27","v":{"v":5.117037037037037,"d":"5"}},{"v":0.05,"d":"5%"},{"$f":"E293+(E293*F293)","v":{"v":5.372888888888889,"d":"5"}},"CY",{"v":1.866666666666667,"d":"1.87"},45.75,{"v":85.4,"d":"$85.40"},{"v":196,"d":"$196.00"},{"$f":"IF(H293<>\"\",K293+L293,\"\")","v":{"v":281.4,"d":"$281.40"}},{"$f":"G293*M293","v":{"v":1511.9309333333333,"d":"$1,512"}}]
[174,"LT-1",null,"Concrete for (6'-0\" x 3'-0\") Hand Hole ",{"$f":"1*6*3*3/27","v":2},{"v":0.05,"d":"5%"},{"v":2.1,"d":"2"},"CY",{"v":1.866666666666667,"d":"1.87"},45.75,{"v":85.4,"d":"$85.40"},{"v":196,"d":"$196.00"},{"v":281.4,"d":"$281.40"},{"$f":"G294*M294","v":{"v":590.9399999999999,"d":"$591"}}]
[175,"LT-1",null,"5#5 Vertical Bars ",{"$f":"5*11*1.043","v":{"v":57.364999999999995,"d":"57"}},{"v":0.05,"d":"5%"},{"$f":"E295+(E295*F295)","v":{"v":60.23325,"d":"60"}},"LBS",{"v":0.0128,"d":"0.01"},45.75,{"v":0.5856,"d":"$0.59"},{"v":0.8640000000000001,"d":"$0.86"},{"$f":"IF(H295<>\"\",K295+L295,\"\")","v":{"v":1.4496000000000002,"d":"$1.45"}},{"$f":"G295*M295","v":{"v":87.31411920000001,"d":"$87"}}]
["",{"$nulls":8},"",""]
["",null,null,"Mobilization For Steel",{"$nulls":5},"",""]
[176,null,null,"Mobilization For Steel/Reinforcement",{"$f":"5*11*1.043/2000","v":{"v":0.028682499999999996,"d":"0.03"}},{"v":0.05,"d":"5%"},{"$f":"E298+(E298*F298)","v":{"v":0.030116624999999998,"d":"0.03"}},"TONS",{"v":13.333333333333336,"d":"13.33"},45.75,{"v":610.0000000000001,"d":"$610.00"},0,{"$f":"IF(H298<>\"\",K298+L298,\"\")","v":{"v":610.0000000000001,"d":"$610.00"}},{"$f":"G298*M298","v":{"v":18.37114125,"d":"$18"}}]
[{"$f":"IF(H299<>\"\",1+MAX(A289:A298),\"\")","v":""}]
[{"$f":"IF(H300<>\"\",1+MAX(#REF!),\"\")","v":""},null,null,"SUBTOTAL",{"$nulls":6},{"$f":"IF(H300<>\"\",0.4*M300,\"\")","v":""},{"$f":"IF(H300<>\"\",M300-K300,\"\")","v":""},null,null,{"$f":"SUM(N286:N298)","v":{"v":5940.628352516666,"d":"$5,941"}}]
["SUB TOTAL",{"$nulls":12},{"$f":"SUM(N7:N300)","v":{"v":627233.2465533335,"d":"$627,233"}},{"$f":"SUM(O6:O300)","v":{"v":627233.2465533336,"d":"$627,233"}}]
["TAX",{"$nulls":11},{"v":0.085,"d":"8.5%"},null,{"$f":"O301*M302","v":{"v":53314.82595703336,"d":"$53,315"}}]
["BID BOND",{"$nulls":11},{"v":0.015,"d":"1.5%"},null,{"$f":"O301*M303","v":{"v":9408.498698300004,"d":"$9,408"}}]
["PROFIT",{"$nulls":11},{"v":0.1,"d":"10%"},null,{"$f":"O301*M304","v":{"v":62723.32465533336,"d":"$62,723"}}]
["CONTIGENCIES",{"$nulls":11},{"v":0.05,"d":"5%"},null,{"$f":"O301*M305","v":{"v":31361.66232766668,"d":"$31,362"}}]
["TOTAL BASEBID",{"$nulls":13},{"$f":"SUM(O301:O305)","v":{"v":784041.558191667,"d":"$784,042"}}]
["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":"Excavation & Backfill","index":1,"n_rows":10,"n_cols":17,"rows_kept":10,"merged":[[0,0,0,15]]}
["Trench Excavation & Backfill Calculation In CY"]
["Sr.No","Description","Length (FT)","Pipe Dia (Inch)","Bedding(FT)","Pipe Dia (FT)","Pipe Zone Height (FT)","Native Fill Height (FT)","Area of Pipe (SF)","Volume of Pipe (CY)","Trench Width (FT)","Trench Depth (FT)","Excavation (CY)","(6\" Thk) Sand Bedding (CY)","Sand Backfill (CY)","Native Backfill (CY)"]
[null,"Conduits"]
[1,"4\" Dia PVC Conduit(A)",370,7,{"$f":"6/12","v":0.5},{"$f":"D4/12*2","v":{"v":1.1666666666666667,"d":"1.17"}},{"$f":"1+F4","v":{"v":2.166666666666667,"d":"2.17"}},{"$f":"L4-G4-E4","v":{"v":2,"d":"2.00"}},{"$f":"(3.14*F4*F4)/4","v":{"v":1.0684722222222223,"d":"1.068"}},{"$f":"C4*I4/27","v":{"v":14.642026748971194,"d":"14.642"}},{"$f":"1+1+F4","v":{"v":3.166666666666667,"d":"3.17"}},{"$f":"3+F4+E4","v":{"v":4.666666666666667,"d":"4.67"}},{"$f":"C4*K4*L4/27","v":{"v":202.51028806584364,"d":"202.51"}},{"$f":"(C4*K4*E4/27)*1.33","v":{"v":28.85771604938272,"d":"28.86"}},{"$f":"((C4*K4*G4/27)-J4)*1.33","v":{"v":105.57620730452679,"d":"105.58"}},{"$f":"(C4*K4*H4/27)","v":{"v":86.79012345679013,"d":"86.79"}},{"$f":"(2*3.14*0.16)*C4*0.25/27","v":3.442370370370371}]
[{"$f":"A4+1","v":2},"4\" Dia PVC Conduit(B)",146.64,7,{"$f":"6/12","v":0.5},{"$f":"D5/12*2","v":{"v":1.1666666666666667,"d":"1.17"}},{"$f":"1+F5","v":{"v":2.166666666666667,"d":"2.17"}},{"$f":"L5-G5-E5","v":{"v":2,"d":"2.00"}},{"v":1.0684722222222223,"d":"1.068"},{"$f":"C5*I5/27","v":{"v":5.802991358024691,"d":"5.803"}},{"$f":"1+1+F5","v":{"v":3.166666666666667,"d":"3.17"}},{"$f":"3+F5+E5","v":{"v":4.666666666666667,"d":"4.67"}},{"$f":"C5*K5*L5/27","v":{"v":80.25975308641975,"d":"80.26"}},{"$f":"(C5*K5*E5/27)*1.33","v":{"v":11.437014814814816,"d":"11.44"}},{"$f":"((C5*K5*G5/27)-J5)*1.33","v":{"v":41.84241902469137,"d":"41.84"}},{"$f":"(C5*K5*H5/27)","v":{"v":34.39703703703704,"d":"34.40"}},{"$f":"(2*3.14*0.16)*C5*0.25/27","v":1.3642951111111112}]
[{"$f":"A5+1","v":3},"4\" Dia PVC Conduit(C)",69.76,7,0.5,{"$f":"D6/12*2","v":{"v":1.1666666666666667,"d":"1.17"}},{"v":2.166666666666667,"d":"2.17"},{"$f":"L6-G6-E6","v":{"v":2,"d":"2.00"}},{"v":1.0684722222222223,"d":"1.068"},{"v":2.7606156378600826,"d":"2.761"},{"v":3.166666666666667,"d":"3.17"},{"v":4.666666666666667,"d":"4.67"},{"v":38.18139917695474,"d":"38.18"},{"v":5.44084938271605,"d":"5.44"},{"v":19.905395193415647,"d":"19.91"},{"v":16.363456790123458,"d":"16.36"},0.6490263703703705]
[{"$f":"A6+1","v":4},"4\" Dia PVC Conduit(D)",269,7,0.5,{"v":1.1666666666666667,"d":"1.17"},{"v":2.166666666666667,"d":"2.17"},{"$f":"L7-G7-E7","v":{"v":2,"d":"2.00"}},{"v":1.0684722222222223,"d":"1.068"},{"v":10.645149176954734,"d":"10.645"},{"v":3.166666666666667,"d":"3.17"},{"v":4.666666666666667,"d":"4.67"},{"v":147.23045267489712,"d":"147.23"},{"v":20.98033950617284,"d":"20.98"},{"v":76.75675612139919,"d":"76.76"},{"v":63.098765432098766,"d":"63.10"},2.5026962962962966]
[{"$f":"A5+1","v":3},"4\" Dia PVC Conduit(E)",226.8,3.75,0.5,{"$f":"D8/12*5","v":{"v":1.5625,"d":"1.56"}},{"v":2.5625,"d":"2.56"},{"$f":"L8-G8-E8","v":{"v":2,"d":"2.00"}},{"v":1.91650390625,"d":"1.917"},{"v":16.0986328125,"d":"16.099"},{"v":3.5625,"d":"3.56"},{"v":5.0625,"d":"5.06"},{"$f":"C8*K8*L8/27","v":{"v":151.49531249999998,"d":"151.50"}},{"v":19.900125000000003,"d":"19.90"},{"v":80.576958984375,"d":"80.58"},59.85,2.1100800000000004]
[]
[null,"Tracer Wire (LF)",{"$f":"SUM(C4:C8)","v":{"v":1082.2,"d":"1082.20"}},{"$nulls":12},"Total ",{"$f":"SUM(Q4:Q8)","v":10.068468148148149}]

{"sheet":"UJ","index":2,"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":3,"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"]