{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["ESTIMATE","UJ","DETAIL (2)"],"not_rendered":{"images":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"ESTIMATE","index":0,"n_rows":267,"n_cols":13,"rows_kept":267,"merged":[[0,0,3,1],[0,2,1,9],[0,10,3,12],[2,2,3,9],[259,0,259,10],[260,0,260,9],[261,0,261,9],[262,0,262,9],[263,0,263,9],[264,0,264,2],[265,0,265,12],[266,0,266,12]]}
[null,null,"PROJECT: NEW CUSTOM HOME",{"$nulls":7},"Web: http://sigmaestimations.com\nEmail: info@sigmaestimations.com"]
[]
[null,null,"ADDRESS: 2361 LEO LANE, LEAGUE CITY, TEXAS 77573"]
[]
["ITEM #","DWG #","CSI #/SUB DETAIL","DESCRIPTION","QTY.","WASTE","QTY. W/ WASTE","UNIT","UNIT LABOR","UNIT MATERIAL","TOTAL UNIT COST","TOTAL COST","TRADE COST"]
[null,null,{"v":10000,"d":"010000"},"DIVISION 01 — GENERAL REQUIREMENTS"]
[{"$f":"IF(H7<>\"\",1+MAX(A1:A6),\"\")","v":1},null,null,"Submittal Procedures",1,{"v":0,"d":"0%"},{"$f":"E7+(E7*F7)","v":1},"LS",0,0,{"$f":"IF(H7<>\"\",I7+J7,\"\")","v":0},{"$f":"G7*K7","v":0}]
[{"$f":"IF(H8<>\"\",1+MAX(A2:A7),\"\")","v":2},null,null,"Temporary Facilities and Controls",1,{"v":0,"d":"0%"},1,"LS",0,0,0,{"$f":"G8*K8","v":0}]
[3,null,null,"Closeout Procedures ",1,{"v":0,"d":"0%"},1,"LS",0,0,{"$f":"IF(H9<>\"\",I9+J9,\"\")","v":0},{"$f":"G9*K9","v":0}]
[4,null,null,"Payment Procedures",1,{"v":0,"d":"0%"},1,"LS",0,0,0,{"$f":"G10*K10","v":0}]
[5,null,null,"Contract Modification Procedures",1,{"v":0,"d":"0%"},1,"LS",0,0,0,0]
[{"$f":"IF(H12<>\"\",1+MAX(A1:A11),\"\")","v":6},null,null,"Maintenance & Traffic Protection ",1,{"v":0,"d":"0%"},1,"LS",0,0,{"$f":"IF(H12<>\"\",I12+J12,\"\")","v":0},{"$f":"G12*K12","v":0}]
[{"$f":"IF(H13<>\"\",1+MAX(A2:A12),\"\")","v":""},null,null,"SUBTOTAL",{"$nulls":4},{"$f":"IF(H13<>\"\",0.4*K13,\"\")","v":""},{"$f":"IF(H13<>\"\",K13-I13,\"\")","v":""},null,null,{"$f":"SUM(L7:L12)","v":0}]
["",null,{"v":60000,"d":"060000"},"DIVISION 06 — WOOD, PLASTICS & COMPOSITES",{"$nulls":4},{"$f":"IF(H14<>\"\",0.4*K14,\"\")","v":""},{"$f":"IF(H14<>\"\",K14-I14,\"\")","v":""}]
[""]
["",null,null,"Wall Hardware"]
[7,"S401","S401","MSTC86-HLD-2",20,{"v":0,"d":"0%"},{"$f":"E17+(E17*F17)","v":20},"EA",{"v":19.5,"d":"$19.50"},{"v":45.5,"d":"$45.50"},{"$f":"IF(H17<>\"\",I17+J17,\"\")","v":{"v":65,"d":"$65.00"}},{"$f":"G17*K17","v":{"v":1300,"d":"$1,300"}}]
[8,"S401","S401","HTT4-HLD-3",35,{"v":0,"d":"0%"},35,"EA",{"v":69.375,"d":"$69.38"},{"v":161.875,"d":"$161.88"},{"v":231.25,"d":"$231.25"},{"v":8093.75,"d":"$8,094"}]
[9,"S401","S401","HTT5-HLD-4",10,{"v":0,"d":"0%"},10,"EA",{"v":85.125,"d":"$85.13"},{"v":198.625,"d":"$198.63"},{"v":283.75,"d":"$283.75"},{"v":2837.5,"d":"$2,838"}]
["",{"$nulls":7},"",""]
["",null,null,"Wood Posts",{"$nulls":4},"",""]
[10,"S401","S401","4x4 Wood Post(10'H)",65,{"v":0,"d":"0%"},{"$f":"E22+(E22*F22)","v":65},"EA",{"v":20.8,"d":"$20.80"},{"v":31.2,"d":"$31.20"},{"$f":"IF(H22<>\"\",I22+J22,\"\")","v":{"v":52,"d":"$52.00"}},{"$f":"G22*K22","v":{"v":3380,"d":"$3,380"}}]
[""]
["",null,null,"SUBTOTAL",{"$nulls":8},{"$f":"SUM(L15:L23)","v":{"v":15611.25,"d":"$15,611"}}]
["",null,{"v":90000,"d":"090000"},"DIVISION 09 — FINISHES"]
[""]
["",null,null,"Floor Finishes"]
[""]
["",null,null,"Flooring"]
[11,"A-103","A-104","Carpet Flooring",{"v":847.68,"d":"848"},{"v":0.05,"d":"5%"},{"$f":"E30+(E30*F30)","v":{"v":890.064,"d":"890"}},"SF",{"v":2.7039999999999997,"d":"$2.70"},{"v":4.056,"d":"$4.06"},{"$f":"IF(H30<>\"\",I30+J30,\"\")","v":{"v":6.76,"d":"$6.76"}},{"$f":"G30*K30","v":{"v":6016.83264,"d":"$6,017"}}]
[12,"A-103","A-104","Ceramic Tile",{"v":737.54,"d":"738"},{"v":0.05,"d":"5%"},{"v":774.4169999999999,"d":"774"},"SF",{"v":4.4,"d":"$4.40"},{"v":9.6,"d":"$9.60"},{"v":14,"d":"$14.00"},{"v":10841.838,"d":"$10,842"}]
[13,"A-103","A-104","Granite Flooring",{"v":298.11,"d":"298"},{"v":0.05,"d":"5%"},{"v":313.01550000000003,"d":"313"},"SF",{"v":2.4192,"d":"$2.42"},{"v":3.6288,"d":"$3.63"},{"v":6.048,"d":"$6.05"},{"v":1893.1177440000001,"d":"$1,893"}]
[14,"A-103","A-104","Wood Flooring",{"v":1892.92,"d":"1893"},{"v":0.05,"d":"5%"},{"v":1987.566,"d":"1988"},"SF",{"v":3.36,"d":"$3.36"},{"v":5.04,"d":"$5.04"},{"v":8.4,"d":"$8.40"},{"v":16695.5544,"d":"$16,696"}]
[15,"A-103","A-104","Sealed Concrete",{"v":753.46,"d":"753"},{"v":0.05,"d":"5%"},{"v":791.133,"d":"791"},"SF",{"v":1.4080000000000001,"d":"$1.41"},{"v":2.112,"d":"$2.11"},{"v":3.5200000000000005,"d":"$3.52"},{"v":2784.7881600000005,"d":"$2,785"}]
[16,"A-103","A-104","Laminate Flooring",{"v":8.17,"d":"8"},{"v":0.05,"d":"5%"},{"v":8.5785,"d":"9"},"SF",{"v":2.3200000000000003,"d":"$2.32"},{"v":3.48,"d":"$3.48"},{"v":5.800000000000001,"d":"$5.80"},{"v":49.755300000000005,"d":"$50"}]
[""]
["",null,null,"Note: Sealed Concrete And Laminate Flooring is Assumed at Garage and Fireplace."]
[""]
["",null,null,"Wall Base"]
[17,"A-103","A-104","Resilient Base",{"v":211.21,"d":"211"},{"v":0.05,"d":"5%"},{"$f":"E40+(E40*F40)","v":{"v":221.7705,"d":"222"}},"LF",{"v":0.752,"d":"$0.75"},{"v":1.1280000000000001,"d":"$1.13"},{"$f":"IF(H40<>\"\",I40+J40,\"\")","v":{"v":1.8800000000000001,"d":"$1.88"}},{"$f":"G40*K40","v":{"v":416.92854,"d":"$417"}}]
[18,"A-103","A-104","Wood Base",{"v":457.19,"d":"457"},{"v":0.05,"d":"5%"},{"v":480.0495,"d":"480"},"LF",{"v":0.8,"d":"$0.80"},{"v":1.2,"d":"$1.20"},{"v":2,"d":"$2.00"},{"v":960.099,"d":"$960"}]
[19,"A-103","A-104","Tile Base",{"v":201.59,"d":"202"},{"v":0.05,"d":"5%"},{"v":211.6695,"d":"212"},"LF",{"v":0.8959999999999999,"d":"$0.90"},{"v":1.344,"d":"$1.34"},{"v":2.24,"d":"$2.24"},{"v":474.13968000000006,"d":"$474"}]
[""]
["",null,null,"Note: All Wall Bases Assumed"]
[""]
["",null,null,"Transition Strip"]
[20,"A-103","A-104","Transition Strip Wood to Carpet Flooring",{"v":31.3,"d":"31"},{"v":0.05,"d":"5%"},{"$f":"E47+(E47*F47)","v":{"v":32.865,"d":"33"}},"LF",{"v":1.12,"d":"$1.12"},{"v":1.6799999999999997,"d":"$1.68"},{"$f":"IF(H47<>\"\",I47+J47,\"\")","v":{"v":2.8,"d":"$2.80"}},{"$f":"G47*K47","v":{"v":92.022,"d":"$92"}}]
[21,"A-103","A-104","Transition Strip Granite to Wood Flooring",{"v":13.14,"d":"13"},{"v":0.05,"d":"5%"},{"v":13.797,"d":"14"},"LF",{"v":1.12,"d":"$1.12"},{"v":1.6799999999999997,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":38.6316,"d":"$39"}]
[22,"A-103","A-104","Transition Strip Ceramic to Wood Flooring",{"v":28.98,"d":"29"},{"v":0.05,"d":"5%"},{"v":30.429000000000002,"d":"30"},"LF",{"v":1.12,"d":"$1.12"},{"v":1.6799999999999997,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":85.2012,"d":"$85"}]
[23,"A-103","A-104","Transition Strip Ceramic to Carpet Flooring",{"v":8.39,"d":"8"},{"v":0.05,"d":"5%"},{"v":8.8095,"d":"9"},"LF",{"v":1.12,"d":"$1.12"},{"v":1.6799999999999997,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":24.6666,"d":"$25"}]
[24,"A-103","A-104","Transition Strip Granite to Ceramic Flooring",{"v":17.44,"d":"17"},{"v":0.05,"d":"5%"},{"v":18.312,"d":"18"},"LF",{"v":1.12,"d":"$1.12"},{"v":1.6799999999999997,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":51.2736,"d":"$51"}]
[25,"A-103","A-104","Transition Sealed Concrete to Wood Flooring",{"v":14.66,"d":"15"},{"v":0.05,"d":"5%"},{"v":15.393,"d":"15"},"LF",{"v":1.12,"d":"$1.12"},{"v":1.6799999999999997,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":43.1004,"d":"$43"}]
[26,"A-103","A-104","Transition Laminate to Wood Flooring",{"v":3.01,"d":"3"},{"v":0.05,"d":"5%"},{"v":3.1605,"d":"3"},"LF",{"v":1.12,"d":"$1.12"},{"v":1.6799999999999997,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":8.8494,"d":"$9"}]
[""]
["",null,null,"Note: Assumed",{"$nulls":4},"",""]
[""]
["",null,null,"Walls",{"$nulls":4},"",""]
["",{"$nulls":7},"",""]
["",null,null,"First Floor",{"$nulls":4},"",""]
["",{"$nulls":7},"",""]
["",null,null,"2x6 Exterior Wood Stud Wall (10'-0\"H)",{"$f":"141.81+4","v":{"v":145.81,"d":"146"}},{"$nulls":3},"",""]
[27,"A-103","A-104","2x6 P.T Bottom Plate",{"$f":"E61","v":{"v":145.81,"d":"146"}},{"v":0.05,"d":"5%"},{"$f":"E62+(E62*F62)","v":{"v":153.1005,"d":"153"}},"LF",{"v":1.16,"d":"$1.16"},{"v":1.74,"d":"$1.74"},{"$f":"IF(H62<>\"\",I62+J62,\"\")","v":{"v":2.9,"d":"$2.90"}},{"$f":"G62*K62","v":{"v":443.99145000000004,"d":"$444"}}]
[28,"A-103","A-104","2x6 Top Plate",{"$f":"E61*2","v":{"v":291.62,"d":"292"}},{"v":0.05,"d":"5%"},{"v":306.201,"d":"306"},"LF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":857.3628,"d":"$857"}]
[29,"A-103","A-104","2x6 Wood Studs @16\"O.C.(10'-0\"H)",{"$f":"E61/1.33","v":{"v":109.63157894736841,"d":"110"}},{"v":0,"d":"0%"},{"v":109.63157894736841,"d":"110"},"EA",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":306.9684210526315,"d":"$307"}]
[30,"A-103","A-104","R-13 Insulation",{"$f":"E61*10","v":{"v":1458.1,"d":"1458"}},{"v":0.05,"d":"5%"},{"v":1531.0049999999999,"d":"1531"},"SF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":3980.613,"d":"$3,981"}]
[31,"A-103","A-104","15/32\" Plywood Sheathing",{"$f":"E61*10","v":{"v":1458.1,"d":"1458"}},{"v":0.05,"d":"5%"},{"v":1531.0049999999999,"d":"1531"},"SF",{"v":1.1400000000000001,"d":"$1.14"},{"v":1.71,"d":"$1.71"},{"v":2.85,"d":"$2.85"},{"v":4363.36425,"d":"$4,363"}]
[32,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"141.81*10","v":{"v":1418.1,"d":"1418"}},{"v":0.05,"d":"5%"},{"v":1489.0049999999999,"d":"1489"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":1935.7065,"d":"$1,936"}]
[33,"A-103","A-104","1/2\" Water Resistant Hardie Backer ",{"$f":"4*10","v":40},{"v":0.05,"d":"5%"},{"$f":"E68+(E68*F68)","v":42},"SF",{"v":0.9199999999999999,"d":"$0.92"},{"v":1.38,"d":"$1.38"},{"$f":"IF(H68<>\"\",I68+J68,\"\")","v":{"v":2.3,"d":"$2.30"}},{"$f":"G68*K68","v":{"v":96.6,"d":"$97"}}]
[34,"A-103","A-104","Acoustical Sealant",{"$f":"E61*2","v":{"v":291.62,"d":"292"}},{"v":0.05,"d":"5%"},{"v":306.201,"d":"306"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":306.201,"d":"$306"}]
["",{"$nulls":7},"",""]
["",null,null,"2x6 Exterior Wood Stud Wall (12'-0\"H)",{"v":13.9,"d":"14"},{"$nulls":3},"",""]
[35,"A-103","A-104","2x6 P.T Bottom Plate",{"$f":"E71","v":{"v":13.9,"d":"14"}},{"v":0.05,"d":"5%"},{"$f":"E72+(E72*F72)","v":{"v":14.595,"d":"15"}},"LF",{"v":1.16,"d":"$1.16"},{"v":1.74,"d":"$1.74"},{"$f":"IF(H72<>\"\",I72+J72,\"\")","v":{"v":2.9,"d":"$2.90"}},{"$f":"G72*K72","v":{"v":42.3255,"d":"$42"}}]
[36,"A-103","A-104","2x6 Top Plate",{"$f":"E71*2","v":{"v":27.8,"d":"28"}},{"v":0.05,"d":"5%"},{"v":29.19,"d":"29"},"LF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":81.732,"d":"$82"}]
[37,"A-103","A-104","2x6 Wood Studs @16\"O.C.(12'-0\"H)",{"$f":"E71/1.33","v":{"v":10.451127819548871,"d":"10"}},{"v":0,"d":"0%"},{"v":10.451127819548871,"d":"10"},"EA",{"v":13.439999999999998,"d":"$13.44"},{"v":20.159999999999997,"d":"$20.16"},{"v":33.599999999999994,"d":"$33.60"},{"v":351.157894736842,"d":"$351"}]
[38,"A-103","A-104","R-13 Insulation",{"$f":"E71*12","v":{"v":166.8,"d":"167"}},{"v":0.05,"d":"5%"},{"v":175.14000000000001,"d":"175"},"SF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":455.36400000000003,"d":"$455"}]
[39,"A-103","A-104","15/32\" Plywood Sheathing",{"$f":"E71*12","v":{"v":166.8,"d":"167"}},{"v":0.05,"d":"5%"},{"v":175.14000000000001,"d":"175"},"SF",{"v":1.1400000000000001,"d":"$1.14"},{"v":1.71,"d":"$1.71"},{"v":2.85,"d":"$2.85"},{"v":499.14900000000006,"d":"$499"}]
[{"$f":"IF(H77<>\"\",1+MAX(A66:A76),\"\")","v":40},"A-103","A-104","1/2\" Gypsum Board ",{"$f":"E71*12","v":{"v":166.8,"d":"167"}},{"v":0.05,"d":"5%"},{"v":175.14000000000001,"d":"175"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":227.68200000000002,"d":"$228"}]
[41,"A-103","A-104","Acoustical Sealant",{"$f":"E71*2","v":{"v":27.8,"d":"28"}},{"v":0.05,"d":"5%"},{"v":29.19,"d":"29"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":29.19,"d":"$29"}]
["",{"$nulls":7},"",""]
["",null,null,"2x6 Exterior Wood Stud Wall (14'-0\"H)",{"v":75.4,"d":"75"},{"$nulls":3},"",""]
[42,"A-103","A-104","2x6 P.T Bottom Plate",{"$f":"E80","v":{"v":75.4,"d":"75"}},{"v":0.05,"d":"5%"},{"$f":"E81+(E81*F81)","v":{"v":79.17,"d":"79"}},"LF",{"v":1.16,"d":"$1.16"},{"v":1.74,"d":"$1.74"},{"$f":"IF(H81<>\"\",I81+J81,\"\")","v":{"v":2.9,"d":"$2.90"}},{"$f":"G81*K81","v":{"v":229.593,"d":"$230"}}]
[43,"A-103","A-104","2x6 Top Plate",{"$f":"E80*2","v":{"v":150.8,"d":"151"}},{"v":0.05,"d":"5%"},{"v":158.34,"d":"158"},"LF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":443.352,"d":"$443"}]
[44,"A-103","A-104","2x6 Wood Studs @16\"O.C.(14'-0\"H)",{"$f":"E80/1.33","v":{"v":56.69172932330827,"d":"57"}},{"v":0,"d":"0%"},{"v":56.69172932330827,"d":"57"},"EA",{"v":15.68,"d":"$15.68"},{"v":23.519999999999996,"d":"$23.52"},{"v":39.199999999999996,"d":"$39.20"},{"v":2222.315789473684,"d":"$2,222"}]
[45,"A-103","A-104","R-13 Insulation",{"$f":"E80*14","v":{"v":1055.6000000000001,"d":"1056"}},{"v":0.05,"d":"5%"},{"v":1108.38,"d":"1108"},"SF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":2881.7880000000005,"d":"$2,882"}]
[46,"A-103","A-104","15/32\" Plywood Sheathing",{"$f":"E80*14","v":{"v":1055.6000000000001,"d":"1056"}},{"v":0.05,"d":"5%"},{"v":1108.38,"d":"1108"},"SF",{"v":1.1400000000000001,"d":"$1.14"},{"v":1.71,"d":"$1.71"},{"v":2.85,"d":"$2.85"},{"v":3158.8830000000003,"d":"$3,159"}]
[47,"A-103","A-104","5/8\" Type X Gypsum Wall Board",{"$f":"E80*14","v":{"v":1055.6000000000001,"d":"1056"}},{"v":0.05,"d":"5%"},{"v":1108.38,"d":"1108"},"SF",{"v":0.5599999999999999,"d":"$0.56"},{"v":0.84,"d":"$0.84"},{"v":1.4,"d":"$1.40"},{"v":1551.732,"d":"$1,552"}]
[48,"A-103","A-104","Acoustical Sealant",{"$f":"E80*2","v":{"v":150.8,"d":"151"}},{"v":0.05,"d":"5%"},{"v":158.34,"d":"158"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":158.34,"d":"$158"}]
["",{"$nulls":7},"",""]
["",null,null,"2x6 Exterior Wood Stud Wall (21'-8\"H)",{"v":17.5,"d":"18"},{"$nulls":3},"",""]
[49,"A-103","A-104","2x6 P.T Bottom Plate",{"$f":"E89","v":{"v":17.5,"d":"18"}},{"v":0.05,"d":"5%"},{"$f":"E90+(E90*F90)","v":{"v":18.375,"d":"18"}},"LF",{"v":1.16,"d":"$1.16"},{"v":1.74,"d":"$1.74"},{"$f":"IF(H90<>\"\",I90+J90,\"\")","v":{"v":2.9,"d":"$2.90"}},{"$f":"G90*K90","v":{"v":53.2875,"d":"$53"}}]
[50,"A-103","A-104","2x6 Top Plate",{"$f":"E89*2","v":35},{"v":0.05,"d":"5%"},{"v":36.75,"d":"37"},"LF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":102.89999999999999,"d":"$103"}]
[51,"A-103","A-104","2x6 Wood Studs @16\"O.C.(22'-0\"H)",{"$f":"E89/1.33","v":{"v":13.157894736842104,"d":"13"}},{"v":0,"d":"0%"},{"v":13.157894736842104,"d":"13"},"EA",{"v":24.64,"d":"$24.64"},{"v":36.959999999999994,"d":"$36.96"},{"v":61.599999999999994,"d":"$61.60"},{"v":810.5263157894735,"d":"$811"}]
[52,"A-103","A-104","R-13 Insulation",{"$f":"E89*21.67","v":{"v":379.225,"d":"379"}},{"v":0.05,"d":"5%"},{"v":398.18625000000003,"d":"398"},"SF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":1035.2842500000002,"d":"$1,035"}]
[53,"A-103","A-104","15/32\" Plywood Sheathing",{"$f":"E89*21.67","v":{"v":379.225,"d":"379"}},{"v":0.05,"d":"5%"},{"v":398.18625000000003,"d":"398"},"SF",{"v":1.1400000000000001,"d":"$1.14"},{"v":1.71,"d":"$1.71"},{"v":2.85,"d":"$2.85"},{"v":1134.8308125,"d":"$1,135"}]
[54,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"E89*21.67","v":{"v":379.225,"d":"379"}},{"v":0.05,"d":"5%"},{"v":398.18625000000003,"d":"398"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":517.6421250000001,"d":"$518"}]
[55,"A-103","A-104","Acoustical Sealant",{"$f":"E89*2","v":35},{"v":0.05,"d":"5%"},{"v":36.75,"d":"37"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":36.75,"d":"$37"}]
["",{"$nulls":7},"",""]
["",null,null,"2x4 Exterior Wood Stud Wall (3'-6\"H)",{"$f":"6.1+12.6","v":{"v":18.7,"d":"19"}},{"$nulls":3},"",""]
[56,"A-103","A-104","2x4 P.T Bottom Plate",{"$f":"E98","v":{"v":18.7,"d":"19"}},{"v":0.05,"d":"5%"},{"$f":"E99+(E99*F99)","v":{"v":19.634999999999998,"d":"20"}},"LF",{"v":1.08,"d":"$1.08"},{"v":1.62,"d":"$1.62"},{"$f":"IF(H99<>\"\",I99+J99,\"\")","v":{"v":2.7,"d":"$2.70"}},{"$f":"G99*K99","v":{"v":53.0145,"d":"$53"}}]
[57,"A-103","A-104","2x4 Top Plate",{"$f":"E98*2","v":{"v":37.4,"d":"37"}},{"v":0.05,"d":"5%"},{"v":39.269999999999996,"d":"39"},"LF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":102.10199999999999,"d":"$102"}]
[58,"A-103","A-104","2x4 Wood Studs @16\"O.C.(8'-0\"H)",{"$f":"(E98/1.33)*3.5/8","v":{"v":6.151315789473683,"d":"6"}},{"v":0,"d":"0%"},{"v":6.151315789473683,"d":"6"},"EA",{"v":8.32,"d":"$8.32"},{"v":12.48,"d":"$12.48"},{"v":20.8,"d":"$20.80"},{"v":127.94736842105262,"d":"$128"}]
[59,"A-103","A-104","R-13 Insulation",{"$f":"E98*3.5","v":{"v":65.45,"d":"65"}},{"v":0.05,"d":"5%"},{"v":68.7225,"d":"69"},"SF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":178.67849999999999,"d":"$179"}]
[60,"A-103","A-104","15/32\" Plywood Sheathing",{"$f":"12.6*3.5","v":{"v":44.1,"d":"44"}},{"v":0.05,"d":"5%"},{"v":46.305,"d":"46"},"SF",{"v":1.1400000000000001,"d":"$1.14"},{"v":1.71,"d":"$1.71"},{"v":2.85,"d":"$2.85"},{"v":131.96925000000002,"d":"$132"}]
[61,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"12.6*3.5+6.1*3.5*2","v":{"v":86.8,"d":"87"}},{"v":0.05,"d":"5%"},{"v":91.14,"d":"91"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":118.482,"d":"$118"}]
[62,"A-103","A-104","Acoustical Sealant",{"$f":"6.1*4+12.6*2","v":{"v":49.599999999999994,"d":"50"}},{"v":0.05,"d":"5%"},{"v":52.07999999999999,"d":"52"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":52.07999999999999,"d":"$52"}]
["",{"$nulls":7},"",""]
["",null,null,"2x4 Interior Wood Stud Wall (10'-0\"H)",{"$f":"24.5+120.1+4+6.7","v":{"v":155.29999999999998,"d":"155"}},{"$nulls":3},"",""]
[63,"A-103","A-104","2x4 P.T Bottom Plate",{"$f":"E107","v":{"v":155.29999999999998,"d":"155"}},{"v":0.05,"d":"5%"},{"$f":"E108+(E108*F108)","v":{"v":163.06499999999997,"d":"163"}},"LF",{"v":1.08,"d":"$1.08"},{"v":1.62,"d":"$1.62"},{"$f":"IF(H108<>\"\",I108+J108,\"\")","v":{"v":2.7,"d":"$2.70"}},{"$f":"G108*K108","v":{"v":440.27549999999997,"d":"$440"}}]
[64,"A-103","A-104","2x4 Top Plate",{"$f":"E107*2","v":{"v":310.59999999999997,"d":"311"}},{"v":0.05,"d":"5%"},{"v":326.12999999999994,"d":"326"},"LF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":847.9379999999999,"d":"$848"}]
[65,"A-103","A-104","2x4 Wood Studs @16\"O.C.(10'-0\"H)",{"$f":"E107/1.33","v":{"v":116.76691729323306,"d":"117"}},{"v":0,"d":"0%"},{"v":116.76691729323306,"d":"117"},"EA",{"v":10.4,"d":"$10.40"},{"v":15.6,"d":"$15.60"},{"v":26,"d":"$26.00"},{"v":3035.9398496240597,"d":"$3,036"}]
[66,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"120.1*10*2+24.5*10+6.7*10","v":2714},{"v":0.05,"d":"5%"},{"v":2849.7,"d":"2850"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":3704.6099999999997,"d":"$3,705"}]
[67,"A-103","A-104","1/2\" Water Resistant Hardie Backer ",{"$f":"24.5*10+6.7*10+4*10*2","v":392},{"v":0.05,"d":"5%"},{"$f":"E112+(E112*F112)","v":{"v":411.6,"d":"412"}},"SF",{"v":0.9199999999999999,"d":"$0.92"},{"v":1.38,"d":"$1.38"},{"$f":"IF(H112<>\"\",I112+J112,\"\")","v":{"v":2.3,"d":"$2.30"}},{"$f":"G112*K112","v":{"v":946.68,"d":"$947"}}]
[68,"A-103","A-104","Acoustical Sealant",{"$f":"E107*4","v":{"v":621.1999999999999,"d":"621"}},{"v":0.05,"d":"5%"},{"v":652.2599999999999,"d":"652"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":652.2599999999999,"d":"$652"}]
["",{"$nulls":7},"",""]
["",null,null,"2x4 Interior Wood Stud Wall (14'-0\"H)",{"$f":"5.7+8.8","v":{"v":14.5,"d":"15"}},{"$nulls":3},"",""]
[69,"A-103","A-104","2x4 P.T Bottom Plate",{"$f":"E115","v":{"v":14.5,"d":"15"}},{"v":0.05,"d":"5%"},{"$f":"E116+(E116*F116)","v":{"v":15.225,"d":"15"}},"LF",{"v":1.08,"d":"$1.08"},{"v":1.62,"d":"$1.62"},{"$f":"IF(H116<>\"\",I116+J116,\"\")","v":{"v":2.7,"d":"$2.70"}},{"$f":"G116*K116","v":{"v":41.1075,"d":"$41"}}]
[70,"A-103","A-104","2x4 Top Plate",{"$f":"E115*2","v":29},{"v":0.05,"d":"5%"},{"v":30.45,"d":"30"},"LF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":79.17,"d":"$79"}]
[71,"A-103","A-104","2x4 Wood Studs @16\"O.C.(14'-0\"H)",{"$f":"E115/1.33","v":{"v":10.902255639097744,"d":"11"}},{"v":0,"d":"0%"},{"v":10.902255639097744,"d":"11"},"EA",{"v":14.56,"d":"$14.56"},{"v":21.839999999999996,"d":"$21.84"},{"v":36.4,"d":"$36.40"},{"v":396.84210526315786,"d":"$397"}]
[72,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"8.8*10","v":88},{"v":0.05,"d":"5%"},{"v":92.4,"d":"92"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":120.12,"d":"$120"}]
[73,"A-103","A-104","1/2\" Water Resistant Hardie Backer ",{"$f":"5.7*10","v":57},{"v":0.05,"d":"5%"},{"v":59.85,"d":"60"},"SF",{"v":0.9199999999999999,"d":"$0.92"},{"v":1.38,"d":"$1.38"},{"v":2.3,"d":"$2.30"},{"v":137.655,"d":"$138"}]
[74,"A-103","A-104","5/8\" Type X Gypsum Wall Board",{"$f":"E115*14+4*E115","v":261},{"v":0.05,"d":"5%"},{"v":274.05,"d":"274"},"SF",{"v":0.5599999999999999,"d":"$0.56"},{"v":0.84,"d":"$0.84"},{"v":1.4,"d":"$1.40"},{"v":383.67,"d":"$384"}]
[75,"A-103","A-104","Acoustical Sealant",{"$f":"E115*4","v":58},{"v":0.05,"d":"5%"},{"v":60.9,"d":"61"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":60.9,"d":"$61"}]
["",{"$nulls":7},"",""]
["",null,null,"2x6 Interior Wood Stud Wall (10'-0\"H)",{"$f":"8.5+54.8","v":{"v":63.3,"d":"63"}},{"$nulls":3},"",""]
[76,"A-103","A-104","2x6 P.T Bottom Plate",{"$f":"E124","v":{"v":63.3,"d":"63"}},{"v":0.05,"d":"5%"},{"$f":"E125+(E125*F125)","v":{"v":66.465,"d":"66"}},"LF",{"v":1.16,"d":"$1.16"},{"v":1.74,"d":"$1.74"},{"$f":"IF(H125<>\"\",I125+J125,\"\")","v":{"v":2.9,"d":"$2.90"}},{"$f":"G125*K125","v":{"v":192.7485,"d":"$193"}}]
[77,"A-103","A-104","2x6 Top Plate",{"$f":"E124*2","v":{"v":126.6,"d":"127"}},{"v":0.05,"d":"5%"},{"v":132.93,"d":"133"},"LF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":372.204,"d":"$372"}]
[78,"A-103","A-104","2x6 Wood Studs @16\"O.C.(10'-0\"H)",{"$f":"E124/1.33","v":{"v":47.59398496240601,"d":"48"}},{"v":0,"d":"0%"},{"v":47.59398496240601,"d":"48"},"EA",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":133.26315789473682,"d":"$133"}]
[79,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"54.8*10*2+8.5*10","v":1181},{"v":0.05,"d":"5%"},{"v":1240.05,"d":"1240"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":1612.065,"d":"$1,612"}]
[80,"A-103","A-104","1/2\" Water Resistant Hardie Backer ",{"$f":"8.5*10","v":85},{"v":0.05,"d":"5%"},{"v":89.25,"d":"89"},"SF",{"v":0.9199999999999999,"d":"$0.92"},{"v":1.38,"d":"$1.38"},{"v":2.3,"d":"$2.30"},{"v":205.27499999999998,"d":"$205"}]
[81,"A-103","A-104","Acoustical Sealant",{"$f":"E124*4","v":{"v":253.2,"d":"253"}},{"v":0.05,"d":"5%"},{"v":265.86,"d":"266"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":265.86,"d":"$266"}]
["",{"$nulls":7},"",""]
["",null,null,"Second Floor",{"$nulls":4},"",""]
[""]
["",null,null,"2x4 Exterior Wood Stud Wall (10'-0\"H)",160,{"$nulls":3},"",""]
[82,"A-103","A-104","2x4 Bottom Plate",{"$f":"E134","v":160},{"v":0.05,"d":"5%"},{"$f":"E135+(E135*F135)","v":168},"LF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"$f":"IF(H135<>\"\",I135+J135,\"\")","v":{"v":2.6,"d":"$2.60"}},{"$f":"G135*K135","v":{"v":436.8,"d":"$437"}}]
[83,"A-103","A-104","2x4 Top Plate",{"$f":"E134*2","v":320},{"v":0.05,"d":"5%"},336,"LF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":873.6,"d":"$874"}]
[84,"A-103","A-104","2x4 Wood Studs @16\"O.C.(10'-0\"H)",{"$f":"E134/1.33","v":{"v":120.30075187969925,"d":"120"}},{"v":0,"d":"0%"},{"v":120.30075187969925,"d":"120"},"EA",{"v":10.4,"d":"$10.40"},{"v":15.6,"d":"$15.60"},{"v":26,"d":"$26.00"},{"v":3127.8195488721803,"d":"$3,128"}]
[85,"A-103","A-104","R-13 Insulation",{"$f":"E134*10","v":1600},{"v":0.05,"d":"5%"},1680,"SF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":4368,"d":"$4,368"}]
[86,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"E134*10","v":1600},{"v":0.05,"d":"5%"},1680,"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":2184,"d":"$2,184"}]
[87,"A-103","A-104","15/32\" Plywood Sheathing",{"$f":"E134*10","v":1600},{"v":0.05,"d":"5%"},1680,"SF",{"v":1.1400000000000001,"d":"$1.14"},{"v":1.71,"d":"$1.71"},{"v":2.85,"d":"$2.85"},{"v":4788,"d":"$4,788"}]
[{"$f":"IF(H141<>\"\",1+MAX(A130:A140),\"\")","v":88},"A-103","A-104","Acoustical Sealant",{"$f":"E134*2","v":320},{"v":0.05,"d":"5%"},336,"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":336,"d":"$336"}]
["",{"$nulls":7},"",""]
["",null,null,"2x6 Exterior Wood Stud Wall (10'-0\"H)",{"v":44.9,"d":"45"},{"$nulls":3},"",""]
[89,"A-103","A-104","2x6 Bottom Plate",{"$f":"E143","v":{"v":44.9,"d":"45"}},{"v":0.05,"d":"5%"},{"$f":"E144+(E144*F144)","v":{"v":47.144999999999996,"d":"47"}},"LF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"$f":"IF(H144<>\"\",I144+J144,\"\")","v":{"v":2.8,"d":"$2.80"}},{"$f":"G144*K144","v":{"v":132.00599999999997,"d":"$132"}}]
[90,"A-103","A-104","2x6 Top Plate",{"$f":"E143*2","v":{"v":89.8,"d":"90"}},{"v":0.05,"d":"5%"},{"v":94.28999999999999,"d":"94"},"LF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":264.01199999999994,"d":"$264"}]
[91,"A-103","A-104","2x6 Wood Studs @16\"O.C.(10'-0\"H)",{"$f":"E143/1.33","v":{"v":33.7593984962406,"d":"34"}},{"v":0,"d":"0%"},{"v":33.7593984962406,"d":"34"},"EA",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":94.52631578947367,"d":"$95"}]
[92,"A-103","A-104","R-13 Insulation",{"$f":"E143*10","v":449},{"v":0.05,"d":"5%"},{"v":471.45,"d":"471"},"SF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":1225.77,"d":"$1,226"}]
[93,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"E143*10","v":449},{"v":0.05,"d":"5%"},{"v":471.45,"d":"471"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":612.885,"d":"$613"}]
[94,"A-103","A-104","15/32\" Plywood Sheathing",{"$f":"E143*10","v":449},{"v":0.05,"d":"5%"},{"v":471.45,"d":"471"},"SF",{"v":1.1400000000000001,"d":"$1.14"},{"v":1.71,"d":"$1.71"},{"v":2.85,"d":"$2.85"},{"v":1343.6325,"d":"$1,344"}]
[95,"A-103","A-104","Acoustical Sealant",{"$f":"E143*2","v":{"v":89.8,"d":"90"}},{"v":0.05,"d":"5%"},{"v":94.28999999999999,"d":"94"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":94.28999999999999,"d":"$94"}]
["",{"$nulls":7},"",""]
["",null,null,"2x4 Interior Wood Stud Wall (10'-0\"H)",{"$f":"124.1+58.2+10.6","v":{"v":192.9,"d":"193"}},{"$nulls":3},"",""]
[96,"A-103","A-104","2x4 Bottom Plate",{"$f":"E152","v":{"v":192.9,"d":"193"}},{"v":0.05,"d":"5%"},{"$f":"E153+(E153*F153)","v":{"v":202.54500000000002,"d":"203"}},"LF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"$f":"IF(H153<>\"\",I153+J153,\"\")","v":{"v":2.6,"d":"$2.60"}},{"$f":"G153*K153","v":{"v":526.6170000000001,"d":"$527"}}]
[97,"A-103","A-104","2x4 Top Plate",{"$f":"E152*2","v":{"v":385.8,"d":"386"}},{"v":0.05,"d":"5%"},{"v":405.09000000000003,"d":"405"},"LF",{"v":1.04,"d":"$1.04"},{"v":1.56,"d":"$1.56"},{"v":2.6,"d":"$2.60"},{"v":1053.2340000000002,"d":"$1,053"}]
[98,"A-103","A-104","2x4 Wood Studs @16\"O.C.(10'-0\"H)",{"$f":"E152/1.33","v":{"v":145.0375939849624,"d":"145"}},{"v":0,"d":"0%"},{"v":145.0375939849624,"d":"145"},"EA",{"v":10.4,"d":"$10.40"},{"v":15.6,"d":"$15.60"},{"v":26,"d":"$26.00"},{"v":3770.9774436090224,"d":"$3,771"}]
[99,"A-103","A-104","1/2\" Gypsum Board ",{"$f":"124.1*10*2+58.2*10","v":3064},{"v":0.05,"d":"5%"},{"v":3217.2,"d":"3217"},"SF",{"v":0.52,"d":"$0.52"},{"v":0.78,"d":"$0.78"},{"v":1.3,"d":"$1.30"},{"v":4182.36,"d":"$4,182"}]
[100,"A-103","A-104","1/2\" Water Resistant Hardie Backer ",{"$f":"58.2*10+10.6*2*10","v":794},{"v":0.05,"d":"5%"},{"v":833.7,"d":"834"},"SF",{"v":0.9199999999999999,"d":"$0.92"},{"v":1.38,"d":"$1.38"},{"v":2.3,"d":"$2.30"},{"v":1917.51,"d":"$1,918"}]
[101,"A-103","A-104","Acoustical Sealant",{"$f":"E152*4","v":{"v":771.6,"d":"772"}},{"v":0.05,"d":"5%"},{"v":810.1800000000001,"d":"810"},"LF",{"v":0.4,"d":"$0.40"},{"v":0.6,"d":"$0.60"},{"v":1,"d":"$1.00"},{"v":810.1800000000001,"d":"$810"}]
["",{"$nulls":7},"",""]
[102,null,null,"Taping",{"$f":"10*391","v":3910},{"v":0.05,"d":"5%"},{"$f":"E160+(E160*F160)","v":{"v":4105.5,"d":"4106"}},"LF",{"v":0.024,"d":"$0.02"},{"v":0.036,"d":"$0.04"},{"$f":"IF(H160<>\"\",I160+J160,\"\")","v":{"v":0.06,"d":"$0.06"}},{"$f":"G160*K160","v":{"v":246.32999999999998,"d":"$246"}}]
[103,null,null,"Mudding",{"$f":"0.053*12515","v":{"v":663.295,"d":"663"}},{"v":0.05,"d":"5%"},{"v":696.45975,"d":"696"},"LBS",{"v":2,"d":"$2.00"},{"v":3,"d":"$3.00"},{"v":5,"d":"$5.00"},{"v":3482.29875,"d":"$3,482"}]
[104,null,null,"Screws",{"$f":"45*391","v":17595},{"v":0,"d":"0%"},17595,"EA",{"v":0.012,"d":"$0.01"},{"v":0.018,"d":"$0.02"},{"v":0.03,"d":"$0.03"},{"v":527.85,"d":"$528"}]
["",{"$nulls":7},"",""]
["",null,null,"Ceiling Finishes",{"$nulls":4},"",""]
["",{"$nulls":7},"",""]
["",null,null,"Drywall Ceiling",{"$nulls":4},"",""]
[105,"A-103","A-104","1/2\"  Regular Sheetrock Board",{"$f":"2716.83+49.59","v":{"v":2766.42,"d":"2766"}},{"v":0.05,"d":"5%"},{"$f":"E167+(E167*F167)","v":{"v":2904.741,"d":"2905"}},"SF",{"v":0.8800000000000001,"d":"$0.88"},{"v":1.32,"d":"$1.32"},{"$f":"IF(H167<>\"\",I167+J167,\"\")","v":{"v":2.2,"d":"$2.20"}},{"$f":"G167*K167","v":{"v":6390.430200000001,"d":"$6,390"}}]
[106,"A-103","A-104","5/8\" Type \"X\" Gypsum Board",{"v":904.92,"d":"905"},{"v":0.05,"d":"5%"},{"v":950.1659999999999,"d":"950"},"SF",{"v":0.5599999999999999,"d":"$0.56"},{"v":0.84,"d":"$0.84"},{"v":1.4,"d":"$1.40"},{"v":1330.2323999999999,"d":"$1,330"}]
[107,"A-103","A-104","1/2\" Water Resistant Hardie Ceiling Board",{"v":392.87,"d":"393"},{"v":0.05,"d":"5%"},{"v":412.5135,"d":"413"},"SF",{"v":1.2400000000000002,"d":"$1.24"},{"v":1.8599999999999999,"d":"$1.86"},{"v":3.1,"d":"$3.10"},{"v":1278.79185,"d":"$1,279"}]
[108,"A-103","A-104","1/2\" Exterior Gypsum Board Ceiling",{"v":475.66,"d":"476"},{"v":0.05,"d":"5%"},{"v":499.44300000000004,"d":"499"},"SF",{"v":1.1199999999999999,"d":"$1.12"},{"v":1.68,"d":"$1.68"},{"v":2.8,"d":"$2.80"},{"v":1398.4404,"d":"$1,398"}]
["",{"$nulls":7},"",""]
[109,null,null,"Taping",{"$f":"142*10","v":1420},{"v":0.05,"d":"5%"},{"$f":"E172+(E172*F172)","v":1491},"LF",{"v":0.024,"d":"$0.02"},{"v":0.036,"d":"$0.04"},{"$f":"IF(H172<>\"\",I172+J172,\"\")","v":{"v":0.06,"d":"$0.06"}},{"$f":"G172*K172","v":{"v":89.46,"d":"$89"}}]
[110,null,null,"Mudding",{"$f":"0.053*32*142","v":{"v":240.832,"d":"241"}},{"v":0.05,"d":"5%"},{"v":252.87359999999998,"d":"253"},"LBS",{"v":2,"d":"$2.00"},{"v":3,"d":"$3.00"},{"v":5,"d":"$5.00"},{"v":1264.368,"d":"$1,264"}]
[111,null,null,"Screws",{"$f":"45*142","v":6390},{"v":0,"d":"0%"},6390,"EA",{"v":0.012,"d":"$0.01"},{"v":0.018,"d":"$0.02"},{"v":0.03,"d":"$0.03"},{"v":191.7,"d":"$192"}]
["",{"$nulls":7},"",""]
["",null,null,"Painting",{"$nulls":4},"",""]
["",{"$nulls":7},"",""]
["",null,null,"Wall Paint",{"$nulls":4},"",""]
[112,"A-103","A-104","Paint on 1/2\" Gypsum Wall Board",{"$f":"12515-916","v":11599},{"v":0.05,"d":"5%"},{"$f":"E179+(E179*F179)","v":{"v":12178.95,"d":"12179"}},"SF",{"v":0.43200000000000005,"d":"$0.43"},{"v":0.6480000000000001,"d":"$0.65"},{"$f":"IF(H179<>\"\",I179+J179,\"\")","v":{"v":1.08,"d":"$1.08"}},{"$f":"G179*K179","v":{"v":13153.266000000001,"d":"$13,153"}}]
[""]
["",null,null,"Note: One Coat Primer and 3 Coats of Paint Assumed"]
[""]
["",null,null,"Ceiling Paint"]
[113,"A-103","A-104","Paint on 1/2\" Ceiling Gypsum Board",3635,{"v":0.05,"d":"5%"},{"$f":"E184+(E184*F184)","v":{"v":3816.75,"d":"3817"}},"SF",{"v":0.528,"d":"$0.53"},{"v":0.7919999999999999,"d":"$0.79"},{"$f":"IF(H184<>\"\",I184+J184,\"\")","v":{"v":1.3199999999999998,"d":"$1.32"}},{"$f":"G184*K184","v":{"v":5038.11,"d":"$5,038"}}]
[114,"A-103","A-104","Paint on 5/8\" Ceiling Gypsum Board",{"v":904.92,"d":"905"},{"v":0.05,"d":"5%"},{"$f":"E185+(E185*F185)","v":{"v":950.1659999999999,"d":"950"}},"SF",{"v":0.528,"d":"$0.53"},{"v":0.7919999999999999,"d":"$0.79"},{"$f":"IF(H185<>\"\",I185+J185,\"\")","v":{"v":1.3199999999999998,"d":"$1.32"}},{"$f":"G185*K185","v":{"v":1254.2191199999997,"d":"$1,254"}}]
[115,"A-103","A-104","Paint on 10\"W Soffit Board",{"$f":"0.83*184.75","v":{"v":153.3425,"d":"153"}},{"v":0.05,"d":"5%"},{"$f":"E186+(E186*F186)","v":{"v":161.009625,"d":"161"}},"SF",{"v":0.528,"d":"$0.53"},{"v":0.7919999999999999,"d":"$0.79"},{"$f":"IF(H186<>\"\",I186+J186,\"\")","v":{"v":1.3199999999999998,"d":"$1.32"}},{"$f":"G186*K186","v":{"v":212.53270499999996,"d":"$213"}}]
[""]
["",null,null,"Note: One Coat Primer and 3 Coats of Paint Assumed"]
[""]
["",null,null,"Exterior Painting"]
[116,"A-200","A-201","Paint on Stucco Finish",{"$f":"3035.67+9.16*13.61+13.83*8.46","v":{"v":3277.3394,"d":"3277"}},{"v":0.05,"d":"5%"},{"$f":"E191+(E191*F191)","v":{"v":3441.20637,"d":"3441"}},"SF",{"v":0.5376000000000001,"d":"$0.54"},{"v":0.8064,"d":"$0.81"},{"$f":"IF(H191<>\"\",I191+J191,\"\")","v":{"v":1.344,"d":"$1.34"}},{"$f":"G191*K191","v":{"v":4624.98136128,"d":"$4,625"}}]
[117,"A-200","A-201","Paint on CMU Wall",{"v":445.11,"d":"445"},{"v":0.05,"d":"5%"},{"$f":"E192+(E192*F192)","v":{"v":467.3655,"d":"467"}},"SF",{"v":0.5920000000000001,"d":"$0.59"},{"v":0.8879999999999998,"d":"$0.89"},{"$f":"IF(H192<>\"\",I192+J192,\"\")","v":{"v":1.48,"d":"$1.48"}},{"$f":"G192*K192","v":{"v":691.70094,"d":"$692"}}]
[""]
["",null,null,"Note: One Coat Primer and 3 Coats of Paint Assumed"]
[""]
["",null,null,"Railing Paint"]
[118,"A-200","A-201","Paint on Cable Railing(3'-6\"H)",{"v":21.71,"d":"22"},{"v":0.05,"d":"5%"},{"$f":"E197+(E197*F197)","v":{"v":22.7955,"d":"23"}},"LF",{"v":3.8400000000000007,"d":"$3.84"},{"v":5.76,"d":"$5.76"},{"$f":"IF(H197<>\"\",I197+J197,\"\")","v":{"v":9.600000000000001,"d":"$9.60"}},{"$f":"G197*K197","v":{"v":218.83680000000004,"d":"$219"}}]
[119,"A-200","A-201","Paint on Guardrail(3'-4\"H)",{"v":37.7,"d":"38"},{"v":0.05,"d":"5%"},{"v":39.585,"d":"40"},"LF",{"v":3.8400000000000007,"d":"$3.84"},{"v":5.76,"d":"$5.76"},{"v":9.600000000000001,"d":"$9.60"},{"v":380.0160000000001,"d":"$380"}]
[120,"A-200","A-201","Paint on Handrail(3'-4\"H)",{"v":36.78,"d":"37"},{"v":0.05,"d":"5%"},{"v":38.619,"d":"39"},"LF",{"v":3.04,"d":"$3.04"},{"v":4.56,"d":"$4.56"},{"v":7.6,"d":"$7.60"},{"v":293.5044,"d":"$294"}]
[121,"A-200","A-201","Paint on (3'-2\"H) Handrail",{"v":28.4,"d":"28"},{"v":0.05,"d":"5%"},{"$f":"E200+(E200*F200)","v":{"v":29.82,"d":"30"}},"LF",{"v":3.04,"d":"$3.04"},{"v":4.56,"d":"$4.56"},{"$f":"IF(H200<>\"\",I200+J200,\"\")","v":{"v":7.6,"d":"$7.60"}},{"$f":"G200*K200","v":{"v":226.632,"d":"$227"}}]
[""]
["",null,null,"Note: One Coat Primer and 3 Coats of Paint Assumed"]
[""]
["",null,null,"Trim Paint"]
[{"$f":"IF(H205<>\"\",1+MAX(A194:A204),\"\")","v":122},"A-103","A-104","Paint on 4\"W Window Trim",{"v":414.77,"d":"415"},{"v":0.05,"d":"5%"},{"$f":"E205+(E205*F205)","v":{"v":435.50849999999997,"d":"436"}},"LF",{"v":0.41600000000000004,"d":"$0.42"},{"v":0.6240000000000001,"d":"$0.62"},{"$f":"IF(H205<>\"\",I205+J205,\"\")","v":{"v":1.04,"d":"$1.04"}},{"$f":"G205*K205","v":{"v":452.92884,"d":"$453"}}]
[123,"A-103","A-104","Paint on 7\"H Fascia Trim",{"v":397.63,"d":"398"},{"v":0.05,"d":"5%"},{"v":417.5115,"d":"418"},"LF",{"v":0.544,"d":"$0.54"},{"v":0.816,"d":"$0.82"},{"v":1.3599999999999999,"d":"$1.36"},{"v":567.8156399999999,"d":"$568"}]
[124,"A-103","A-104","Paint on Door Trim",{"v":966.38,"d":"966"},{"v":0.05,"d":"5%"},{"$f":"E207+(E207*F207)","v":{"v":1014.699,"d":"1015"}},"LF",{"v":0.35200000000000004,"d":"$0.35"},{"v":0.528,"d":"$0.53"},{"$f":"IF(H207<>\"\",I207+J207,\"\")","v":{"v":0.8800000000000001,"d":"$0.88"}},{"$f":"G207*K207","v":{"v":892.9351200000001,"d":"$893"}}]
[125,"A-103","A-104","Paint on Wall Base",688,{"v":0.05,"d":"5%"},{"$f":"E208+(E208*F208)","v":{"v":722.4,"d":"722"}},"LF",{"v":0.384,"d":"$0.38"},{"v":0.576,"d":"$0.58"},{"$f":"IF(H208<>\"\",I208+J208,\"\")","v":{"v":0.96,"d":"$0.96"}},{"$f":"G208*K208","v":{"v":693.5039999999999,"d":"$694"}}]
[""]
["",null,null,"Note: One Coat Primer and 3 Coats of Paint Assumed"]
[""]
["",null,null,"Door Paint"]
[126,"A-103","A-104","Paint on (2'-6\"x5'-8\") Door With Frame",1,{"v":0,"d":"0%"},{"$f":"E213+(E213*F213)","v":1},"EA",{"v":18.144000000000002,"d":"$18.14"},{"v":27.215999999999994,"d":"$27.22"},{"$f":"IF(H213<>\"\",I213+J213,\"\")","v":{"v":45.36,"d":"$45.36"}},{"$f":"G213*K213","v":{"v":45.36,"d":"$45"}}]
[127,"A-103","A-104","Paint on (13'-4\"x8'-4\") Door With Frame",1,{"v":0,"d":"0%"},1,"EA",{"v":64,"d":"$64.00"},{"v":96,"d":"$96.00"},{"v":160,"d":"$160.00"},{"v":160,"d":"$160"}]
[128,"A-103","A-104","Paint on (2'-2\"x6'-8\") Door With Frame",2,{"v":0,"d":"0%"},2,"EA",{"v":18.526592,"d":"$18.53"},{"v":27.789887999999998,"d":"$27.79"},{"v":46.31648,"d":"$46.32"},{"v":92.63296,"d":"$93"}]
[129,"A-103","A-104","Paint on (2'-6\"x6'-8\") Door With Frame",6,{"v":0,"d":"0%"},6,"EA",{"v":21.344,"d":"$21.34"},{"v":32.01599999999999,"d":"$32.02"},{"v":53.35999999999999,"d":"$53.36"},{"v":320.15999999999997,"d":"$320"}]
[130,"A-103","A-104","Paint on (3'-4\"x6'-8\") Door With Frame",2,{"v":0,"d":"0%"},2,"EA",{"v":28.430208000000004,"d":"$28.43"},{"v":42.645312000000004,"d":"$42.65"},{"v":71.07552000000001,"d":"$71.08"},{"v":142.15104000000002,"d":"$142"}]
[131,"A-103","A-104","Paint on (2'-2\"x6'-8\") Door With Frame",3,{"v":0,"d":"0%"},3,"EA",{"v":18.526592,"d":"$18.53"},{"v":27.789887999999998,"d":"$27.79"},{"v":46.31648,"d":"$46.32"},{"v":138.94943999999998,"d":"$139"}]
[132,"A-103","A-104","Paint on (4'-2\"x6'-8\") Door With Frame",6,{"v":0,"d":"0%"},6,"EA",{"v":35.601792,"d":"$35.60"},{"v":53.402688,"d":"$53.40"},{"v":89.00448,"d":"$89.00"},{"v":534.02688,"d":"$534"}]
[133,"A-103","A-104","Paint on (6'-8\"x8'-4\") Door With Frame",1,{"v":0,"d":"0%"},1,"EA",{"v":56,"d":"$56.00"},{"v":84,"d":"$84.00"},{"v":140,"d":"$140.00"},{"v":140,"d":"$140"}]
[134,"A-103","A-104","Paint on (1'-10\"x6'-8\") Door With Frame",2,{"v":0,"d":"0%"},2,"EA",{"v":15.623808000000004,"d":"$15.62"},{"v":23.435712000000002,"d":"$23.44"},{"v":39.059520000000006,"d":"$39.06"},{"v":78.11904000000001,"d":"$78"}]
[135,"A-103","A-104","Paint on (1'-8\"x6'-8\") Door With Frame",3,{"v":0,"d":"0%"},3,"EA",{"v":14.257792,"d":"$14.26"},{"v":21.386688,"d":"$21.39"},{"v":35.64448,"d":"$35.64"},{"v":106.93344,"d":"$107"}]
[136,"A-103","A-104","Paint on (2'-4\"x6'-8\") Door With Frame",2,{"v":0,"d":"0%"},2,"EA",{"v":19.892608,"d":"$19.89"},{"v":29.838912,"d":"$29.84"},{"v":49.73152,"d":"$49.73"},{"v":99.46304,"d":"$99"}]
[""]
["",null,null,"Note: All Doors Assumed To be Wood with Wood Frame"]
[""]
["",null,null,"Note: One Coat Primer and 3 Coats of Paint Assumed"]
[""]
["",null,null,"Wall Tiles"]
[137,"A-103","A-104","Wall Tiles\nNote: Assumed ",{"$f":"8*43.03+111.18*4.67","v":{"v":863.4506,"d":"863"}},{"v":0.05,"d":"5%"},{"$f":"E230+(E230*F230)","v":{"v":906.6231300000001,"d":"907"}},"SF",{"v":4.4,"d":"$4.40"},{"v":9.6,"d":"$9.60"},{"$f":"IF(H230<>\"\",I230+J230,\"\")","v":{"v":14,"d":"$14.00"}},{"$f":"G230*K230","v":{"v":12692.723820000001,"d":"$12,693"}}]
[138,"A-103","A-104","4\"H Backsplash",{"v":23.11,"d":"23"},{"v":0.05,"d":"5%"},{"$f":"E231+(E231*F231)","v":{"v":24.2655,"d":"24"}},"LF",{"v":2.72,"d":"$2.72"},{"v":4.08,"d":"$4.08"},{"$f":"IF(H231<>\"\",I231+J231,\"\")","v":{"v":6.800000000000001,"d":"$6.80"}},{"$f":"G231*K231","v":{"v":165.0054,"d":"$165"}}]
[139,"A-103","A-104","Kitchen Backsplash\nNote: Assumed",{"v":29.79,"d":"30"},{"v":0.05,"d":"5%"},{"$f":"E232+(E232*F232)","v":{"v":31.2795,"d":"31"}},"SF",{"v":4.4,"d":"$4.40"},{"v":9.6,"d":"$9.60"},{"$f":"IF(H232<>\"\",I232+J232,\"\")","v":{"v":14,"d":"$14.00"}},{"$f":"G232*K232","v":{"v":437.913,"d":"$438"}}]
[""]
[{"$f":"IF(H234<>\"\",1+MAX(A169:A233),\"\")","v":""},null,null,"SUBTOTAL",{"$nulls":4},{"$f":"IF(H234<>\"\",0.4*K234,\"\")","v":""},{"$f":"IF(H234<>\"\",K234-I234,\"\")","v":""},null,null,{"$f":"SUM(L26:L233)","v":{"v":175380.83049830626,"d":"$175,381"}}]
[{"$f":"IF(H235<>\"\",1+MAX(A48:A234),\"\")","v":""},null,null,"Paint on Trims"]
[{"$f":"IF(H236<>\"\",1+MAX(A48:A235),\"\")","v":140},"A6.0","A6.01","Paint on 5/4x4 Trim",{"v":937.89,"d":"938"},{"v":0.05,"d":"5%"},{"$f":"E236+(E236*F236)","v":{"v":984.7845,"d":"985"}},"LF",0,0,{"$f":"IF(H236<>\"\",I236+J236,\"\")","v":0},{"$f":"G236*K236","v":0}]
[{"$f":"IF(H237<>\"\",1+MAX(A48:A236),\"\")","v":141},"A6.0","A6.01","Paint on 5/4x8 Trim",{"v":115.46,"d":"115"},{"v":0.05,"d":"5%"},{"$f":"E237+(E237*F237)","v":{"v":121.23299999999999,"d":"121"}},"LF",0,0,{"$f":"IF(H237<>\"\",I237+J237,\"\")","v":0},{"$f":"G237*K237","v":0}]
[{"$f":"IF(H238<>\"\",1+MAX(A48:A237),\"\")","v":142},"A6.0","A6.01","Paint on 5/4x12 Trim",{"v":38.23,"d":"38"},{"v":0.05,"d":"5%"},{"$f":"E238+(E238*F238)","v":{"v":40.14149999999999,"d":"40"}},"LF",0,0,{"$f":"IF(H238<>\"\",I238+J238,\"\")","v":0},{"$f":"G238*K238","v":0}]
[{"$f":"IF(H239<>\"\",1+MAX(A48:A238),\"\")","v":143},"A6.0","A6.01","Paint on 8\"W Fascia",{"v":526.49,"d":"526"},{"v":0.05,"d":"5%"},{"$f":"E239+(E239*F239)","v":{"v":552.8145,"d":"553"}},"LF",0,0,{"$f":"IF(H239<>\"\",I239+J239,\"\")","v":0},{"$f":"G239*K239","v":0}]
[144,"A6.0","A6.01","Paint on 6\"W Rake Board",{"v":170.95,"d":"171"},{"v":0.05,"d":"5%"},{"$f":"E240+(E240*F240)","v":{"v":179.4975,"d":"179"}},"LF",0,0,{"$f":"IF(H240<>\"\",I240+J240,\"\")","v":0},{"$f":"G240*K240","v":0}]
[145,"A6.0","A6.01","Paint on 8\"W FC Trim",{"v":384.46,"d":"384"},{"v":0.05,"d":"5%"},{"$f":"E241+(E241*F241)","v":{"v":403.683,"d":"404"}},"LF",0,0,{"$f":"IF(H241<>\"\",I241+J241,\"\")","v":0},{"$f":"G241*K241","v":0}]
[""]
["",null,null,"Site Paint"]
[""]
[{"$f":"IF(H245<>\"\",1+MAX(A235:A244),\"\")","v":""},null,null,"Stripping"]
[{"$f":"IF(H246<>\"\",1+MAX(A235:A245),\"\")","v":146},"C-4","C-4","4\"W  White Stipe",{"v":2091.26,"d":"2091"},{"v":0.05,"d":"5%"},{"$f":"E246+(E246*F246)","v":{"v":2195.8230000000003,"d":"2196"}},"LF",0,0,{"$f":"IF(H246<>\"\",I246+J246,\"\")","v":0},{"$f":"G246*K246","v":0}]
[147,"C-4","C-4","6\"W  White Stipe",{"v":220.13,"d":"220"},{"v":0.05,"d":"5%"},{"$f":"E247+(E247*F247)","v":{"v":231.13649999999998,"d":"231"}},"LF",0,0,{"$f":"IF(H247<>\"\",I247+J247,\"\")","v":0},{"$f":"G247*K247","v":0}]
[148,"C-4","C-4","(6'-6\"x5'-6\")Accessible Parking Symbol",2,{"v":0.05,"d":"5%"},{"$f":"E248+(E248*F248)","v":{"v":2.1,"d":"2"}},"EA",0,0,{"$f":"IF(H248<>\"\",I248+J248,\"\")","v":0},{"$f":"G248*K248","v":0}]
[""]
["",null,null,"Paint on Steel post"]
[149,"C-4","C-4","Paint on ADA Parking Sign Post(8'H)",2,{"v":0.05,"d":"5%"},{"$f":"E251+(E251*F251)","v":{"v":2.1,"d":"2"}},"EA",0,0,{"$f":"IF(H251<>\"\",I251+J251,\"\")","v":0},{"$f":"G251*K251","v":0}]
[""]
["",null,null,"Paint on Handrail"]
[150,"A8.01","A8.01","Paint on Corridor Handrail(8\"H)",{"v":259.69,"d":"260"},{"v":0.05,"d":"5%"},{"$f":"E254+(E254*F254)","v":{"v":272.6745,"d":"273"}},"LF",0,0,{"$f":"IF(H254<>\"\",I254+J254,\"\")","v":0},{"$f":"G254*K254","v":0}]
[""]
["",null,null,"MISC. Paint"]
[151,"P-2","P-2","Paint Exposed Gas Pipe",{"v":71.53,"d":"72"},{"v":0.05,"d":"5%"},{"$f":"E257+(E257*F257)","v":{"v":75.1065,"d":"75"}},"LF",0,0,{"$f":"IF(H257<>\"\",I257+J257,\"\")","v":0},{"$f":"G257*K257","v":0}]
[152,"P-2","P-2","Paint on Exposed Vent Pipe(4'L)",16,{"v":0.05,"d":"5%"},{"v":16.8,"d":"17"},"LF",0,0,0,0]
[153,"A9","A9","Paint on Millwork Cleat",250,{"v":0.05,"d":"5%"},{"$f":"E259+(E259*F259)","v":{"v":262.5,"d":"263"}},"SF",0,0,{"$f":"IF(H259<>\"\",I259+J259,\"\")","v":0},{"$f":"G259*K259","v":0}]
["SUB TOTAL",{"$nulls":10},{"$f":"SUM(L6:L259)","v":{"v":190992.08049830623,"d":"$190,992"}},{"$f":"SUM(M6:M259)","v":{"v":190992.08049830626,"d":"$190,992"}}]
["TAX",{"$nulls":9},{"v":0.085,"d":"8.5%"},null,{"$f":"M260*K261","v":{"v":16234.326842356033,"d":"$16,234"}}]
["BID BOND",{"$nulls":9},{"v":0.015,"d":"1.5%"},null,{"$f":"M260*K262","v":{"v":2864.881207474594,"d":"$2,865"}}]
["PROFIT",{"$nulls":9},{"v":0.1,"d":"10%"},null,{"$f":"M260*K263","v":{"v":19099.208049830628,"d":"$19,099"}}]
["CONTIGENCIES",{"$nulls":9},{"v":0.05,"d":"5%"},null,{"$f":"M260*K264","v":{"v":9549.604024915314,"d":"$9,550"}}]
["TOTAL BASEBID",{"$nulls":11},{"$f":"SUM(M260:M264)","v":{"v":238740.10062288283,"d":"$238,740"}}]
["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"]