{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["ESTIMATE","UJ","DETAIL (2)"],"not_rendered":{"images":1,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"ESTIMATE","index":0,"n_rows":148,"n_cols":16,"rows_kept":148,"merged":[[0,0,3,1],[0,2,1,12],[0,13,3,15],[2,2,3,12],[141,0,141,10],[142,0,142,12],[143,0,143,12],[144,0,144,12],[145,0,145,14],[146,0,146,15],[147,0,147,15]]}
[null,null,"PROJECT: A NEW SINGLE FAMILY HOME",{"$nulls":10},"Web: http://sigmaestimations.com\nEmail: info@sigmaestimations.com"]
[]
[null,null,"LOCATION: 1318 MOKULUA DRIVE, KAILUA, HAWAII 96734"]
[]
["ITEM #","DWG #","CSI #/SUB DETAIL","DESCRIPTION","QTY.","WASTE","QTY. W/ WASTE","UNIT","UNIT LABOR HOURS","TOTAL LABOR HOURS","PER HOUR LABOR RATE","TOTAL LABOR COST","UNIT MATERIAL COST","TOTAL MATERIAL COST","ITEM COST","TRADE COST"]
[null,null,{"v":10000,"d":"010000"},"DIVISION 01 — GENERAL REQUIREMENTS"]
[{"$f":"IF(H7<>\"\",1+MAX(A1:A6),\"\")","v":1},null,null,"Submittal Procedures",1,{"v":0,"d":"0%"},{"$f":"E7+(E7*F7)","v":1},"LS",{"v":0,"d":"0.00"},{"$f":"I7*G7","v":{"v":0,"d":"0.00"}},0,{"$f":"K7*J7","v":0},0,{"$f":"M7*G7","v":0},{"$f":"L7+N7","v":0}]
[{"$f":"IF(H8<>\"\",1+MAX(A2:A7),\"\")","v":2},null,null,"Temporary Facilities and Controls",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[3,null,null,"Closeout Procedures ",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[4,null,null,"Payment Procedures",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[5,null,null,"Contract Modification Procedures",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[6,null,null,"Maintenance & Traffic Protection ",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
["",null,null,"SUBTOTAL",{"$nulls":7},{"$f":"IF(H13<>\"\",0.4*N13,\"\")","v":""},{"$f":"IF(H13<>\"\",N13-L13,\"\")","v":""},null,null,{"$f":"SUM(O7:O12)","v":0}]
["",null,{"v":60000,"d":"060000"},"DIVISION 06 — WOOD, PLASTICS & COMPOSITES",{"$nulls":7},{"$f":"IF(H14<>\"\",0.4*N14,\"\")","v":""},{"$f":"IF(H14<>\"\",N14-L14,\"\")","v":""}]
[""]
["",null,null,"WALL FRAMING"]
[{"$f":"IF(H17<>\"\",1+MAX(A5:A16),\"\")","v":""}]
[{"$f":"IF(H18<>\"\",1+MAX(A6:A17),\"\")","v":""},null,null,"(2x6) Interior Partition Wall:"]
[{"$f":"IF(H19<>\"\",1+MAX(A7:A18),\"\")","v":7},"A102-105","A102-105","(2X6) Wood Studs @ 16\" O.C.",{"$f":"(246*10+58.5*9+26*18.2+48.5*9)/1.2","v":{"v":3246.8333333333335,"d":"3247"}},{"v":0.05,"d":"5%"},{"$f":"E19+(E19*F19)","v":{"v":3409.175,"d":"3409"}},"LF",{"v":0.020999999999999998,"d":"0.021"},{"$f":"I19*G19","v":{"v":71.592675,"d":"71.59"}},{"v":78.45,"d":"$78.45"},{"$f":"K19*J19","v":{"v":5616.44535375,"d":"$5,616.45"}},{"v":1.96,"d":"$1.96"},{"$f":"M19*G19","v":{"v":6681.983,"d":"$6,681.98"}},{"$f":"L19+N19","v":{"v":12298.428353750001,"d":"$12,298"}}]
[{"$f":"IF(H20<>\"\",1+MAX(A8:A19),\"\")","v":8},"A102-105","A102-105","(2X6) Top Double Wood Stud",{"$f":"2*380","v":760},{"v":0.05,"d":"5%"},798,"LF",{"v":0.020999999999999998,"d":"0.021"},{"v":16.758,"d":"16.76"},{"v":78.45,"d":"$78.45"},{"v":1314.6651,"d":"$1,314.67"},{"v":1.96,"d":"$1.96"},{"v":1564.08,"d":"$1,564.08"},{"v":2878.7451,"d":"$2,879"}]
[9,"A102-105","A102-105","(2X6) Bottom Single Wood Stud",380,{"v":0.05,"d":"5%"},{"$f":"E21+(E21*F21)","v":399},"LF",{"v":0.020999999999999998,"d":"0.021"},{"v":8.379,"d":"8.38"},{"v":78.45,"d":"$78.45"},{"v":657.33255,"d":"$657.33"},{"v":1.96,"d":"$1.96"},{"v":782.04,"d":"$782.04"},{"v":1439.37255,"d":"$1,439"}]
[""]
["",null,null,"(2x4) Interior Partition Wall:"]
[10,"A102-105","A102-105","(2X4) Wood Studs @ 16\" O.C.",{"$f":"(45*10+8.2*9)/1.2","v":{"v":436.5,"d":"437"}},{"v":0.05,"d":"5%"},{"$f":"E24+(E24*F24)","v":{"v":458.325,"d":"458"}},"LF",{"v":0.0195,"d":"0.020"},{"$f":"I24*G24","v":{"v":8.9373375,"d":"8.94"}},{"v":78.45,"d":"$78.45"},{"$f":"K24*J24","v":{"v":701.134126875,"d":"$701.13"}},{"v":1.82,"d":"$1.82"},{"$f":"M24*G24","v":{"v":834.1515,"d":"$834.15"}},{"$f":"L24+N24","v":{"v":1535.2856268750002,"d":"$1,535"}}]
[11,"A102-105","A102-105","(2X4) Top Double Wood Stud",{"$f":"2*53","v":106},{"v":0.05,"d":"5%"},{"v":111.3,"d":"111"},"LF",{"v":0.0195,"d":"0.020"},{"v":2.17035,"d":"2.17"},{"v":78.45,"d":"$78.45"},{"v":170.2639575,"d":"$170.26"},{"v":1.82,"d":"$1.82"},{"v":202.566,"d":"$202.57"},{"v":372.8299575,"d":"$373"}]
[12,"A102-105","A102-105","(2X4) Bottom Single Wood Stud",53,{"v":0.05,"d":"5%"},{"v":55.65,"d":"56"},"LF",{"v":0.0195,"d":"0.020"},{"v":1.085175,"d":"1.09"},{"v":78.45,"d":"$78.45"},{"v":85.13197875,"d":"$85.13"},{"v":1.82,"d":"$1.82"},{"v":101.283,"d":"$101.28"},{"v":186.41497875,"d":"$186"}]
[""]
["",null,null,"(2x6) Exterior Furring Wall:"]
[13,"A102-105","A102-105","(2X6) Wood Studs @ 16\" O.C.",{"$f":"(370*10+78*12+46*18+255*9)","v":7759},{"v":0.05,"d":"5%"},{"$f":"E29+(E29*F29)","v":{"v":8146.95,"d":"8147"}},"LF",{"v":0.020999999999999998,"d":"0.021"},{"$f":"I29*G29","v":{"v":171.08594999999997,"d":"171.09"}},{"v":78.45,"d":"$78.45"},{"$f":"K29*J29","v":{"v":13421.692777499999,"d":"$13,421.69"}},{"v":1.96,"d":"$1.96"},{"$f":"M29*G29","v":{"v":15968.021999999999,"d":"$15,968.02"}},{"$f":"L29+N29","v":{"v":29389.714777499998,"d":"$29,390"}}]
[14,"A102-105","A102-105","(2X6) Top Double Wood Stud",{"$f":"2*751","v":1502},{"v":0.05,"d":"5%"},{"v":1577.1,"d":"1577"},"LF",{"v":0.020999999999999998,"d":"0.021"},{"v":33.119099999999996,"d":"33.12"},{"v":78.45,"d":"$78.45"},{"v":2598.193395,"d":"$2,598.19"},{"v":1.96,"d":"$1.96"},{"v":3091.116,"d":"$3,091.12"},{"v":5689.309395,"d":"$5,689"}]
[15,"A102-105","A102-105","(2X6) Bottom Single Wood Stud",751,{"v":0.05,"d":"5%"},{"v":788.55,"d":"789"},"LF",{"v":0.020999999999999998,"d":"0.021"},{"v":16.559549999999998,"d":"16.56"},{"v":78.45,"d":"$78.45"},{"v":1299.0966975,"d":"$1,299.10"},{"v":1.96,"d":"$1.96"},{"v":1545.558,"d":"$1,545.56"},{"v":2844.6546975,"d":"$2,845"}]
[""]
["",null,null,"WOODEN POSTS"]
[16,"S202, S205","S202, S205","(6X6, 9'6\"H) Wooden Post",30,{"v":0,"d":"0%"},{"$f":"E34+(E34*F34)","v":30},"EA",{"v":0.605625,"d":"0.606"},{"$f":"I34*G34","v":{"v":18.16875,"d":"18.17"}},{"v":78.45,"d":"$78.45"},{"$f":"K34*J34","v":{"v":1425.3384375,"d":"$1,425.34"}},{"v":56.525000000000006,"d":"$56.53"},{"$f":"M34*G34","v":{"v":1695.7500000000002,"d":"$1,695.75"}},{"$f":"L34+N34","v":{"v":3121.0884375000005,"d":"$3,121"}}]
[17,"S205","S205","(6X6, 3'8\"H) Wooden Post",6,{"v":0,"d":"0%"},{"$f":"E35+(E35*F35)","v":6},"EA",{"v":0.2339625,"d":"0.234"},{"v":1.403775,"d":"1.40"},{"v":78.45,"d":"$78.45"},{"v":110.12614875,"d":"$110.13"},{"v":21.8365,"d":"$21.84"},{"v":131.019,"d":"$131.02"},{"v":241.14514875,"d":"$241"}]
[18,"S202, S205","S202, S205","(4X6, 9'6\"H) Wooden Post",3,{"v":0,"d":"0%"},3,"EA",{"v":0.37049999999999994,"d":"0.371"},{"v":1.1115,"d":"1.11"},{"v":78.45,"d":"$78.45"},{"v":87.197175,"d":"$87.20"},{"v":34.58,"d":"$34.58"},{"v":103.74,"d":"$103.74"},{"v":190.937175,"d":"$191"}]
[""]
["",null,null,"HOLDOWNS/ MISC. HARDWARE"]
[19,"S202","See legend note","Holdown By Simpson (Hd-1)",8,{"v":0,"d":"0%"},{"$f":"E39+(E39*F39)","v":8},"EA",{"v":0.3609375,"d":"0.361"},{"$f":"I39*G39","v":{"v":2.8875,"d":"2.89"}},{"v":78.45,"d":"$78.45"},{"$f":"K39*J39","v":{"v":226.52437500000002,"d":"$226.52"}},{"v":33.6875,"d":"$33.69"},{"$f":"M39*G39","v":{"v":269.5,"d":"$269.50"}},{"$f":"L39+N39","v":{"v":496.024375,"d":"$496"}}]
[20,"S202","See legend note","HTT4 Shear Wall Holdown w/ (5/8\"Dia.) Embed. (Hd-2)\n- Lag Screw Into Beam & Double Stud Boundary Post",17,{"v":0,"d":"0%"},17,"EA",{"v":0.630857142857143,"d":"0.631"},{"v":10.724571428571432,"d":"10.72"},{"v":78.45,"d":"$78.45"},{"v":841.3426285714288,"d":"$841.34"},{"v":58.88000000000001,"d":"$58.88"},{"v":1000.9600000000002,"d":"$1,000.96"},{"v":1842.302628571429,"d":"$1,842"}]
[21,"S202, S205","See legend note","HTT4 Shear Wall Holdown w/ (5/8\"Dia.) Embed. (Hd)\n- Threaded Rod Drill/ Epoxied & Double Stud Boundary Post",63,{"v":0,"d":"0%"},63,"EA",{"v":0.630857142857143,"d":"0.631"},{"v":39.74400000000001,"d":"39.74"},{"v":78.45,"d":"$78.45"},{"v":3117.916800000001,"d":"$3,117.92"},{"v":58.88000000000001,"d":"$58.88"},{"v":3709.4400000000005,"d":"$3,709.44"},{"v":6827.356800000001,"d":"$6,827"}]
["",null,null,""]
[22,"S202","See connector schedule","\"CCQM\" Column Cap ",4,{"v":0,"d":"0%"},{"$f":"E43+(E43*F43)","v":4},"EA",{"v":1.79375,"d":"1.794"},{"$f":"I43*G43","v":{"v":7.175,"d":"7.18"}},{"v":78.45,"d":"$78.45"},{"$f":"K43*J43","v":{"v":562.87875,"d":"$562.88"}},{"v":287,"d":"$287.00"},{"$f":"M43*G43","v":{"v":1148,"d":"$1,148.00"}},{"$f":"L43+N43","v":{"v":1710.8787499999999,"d":"$1,711"}}]
[23,"S202","See connector schedule","\"HGUM\" Beam Hanger ",6,{"v":0,"d":"0%"},{"$f":"E44+(E44*F44)","v":6},"EA",{"v":0.9844285714285714,"d":"0.984"},{"v":5.906571428571429,"d":"5.91"},{"v":78.45,"d":"$78.45"},{"v":463.37052857142857,"d":"$463.37"},{"v":91.88000000000001,"d":"$91.88"},{"v":551.2800000000001,"d":"$551.28"},{"v":1014.6505285714286,"d":"$1,015"}]
[24,"S202","See connector schedule","\"HGUM\" Beam Hanger/ One Flange Concealed ",3,{"v":0,"d":"0%"},{"$f":"E45+(E45*F45)","v":3},"EA",{"v":0.9844285714285714,"d":"0.984"},{"v":2.9532857142857143,"d":"2.95"},{"v":78.45,"d":"$78.45"},{"v":231.68526428571428,"d":"$231.69"},{"v":91.88000000000001,"d":"$91.88"},{"v":275.64000000000004,"d":"$275.64"},{"v":507.3252642857143,"d":"$507"}]
[25,"S202-203, S205","See connector schedule","\"HGU\" Beam Hanger ",9,{"v":0,"d":"0%"},{"$f":"E46+(E46*F46)","v":9},"EA",{"v":0.7202142857142857,"d":"0.720"},{"v":6.481928571428571,"d":"6.48"},{"v":78.45,"d":"$78.45"},{"v":508.5072964285714,"d":"$508.51"},{"v":67.22000000000001,"d":"$67.22"},{"v":604.9800000000001,"d":"$604.98"},{"v":1113.4872964285714,"d":"$1,113"}]
[26,"S202","See connector schedule","\"CCTQM\" Column Cap ",2,{"v":0,"d":"0%"},2,"EA",{"v":1.79375,"d":"1.794"},{"v":3.5875,"d":"3.59"},{"v":78.45,"d":"$78.45"},{"v":281.439375,"d":"$281.44"},{"v":287,"d":"$287.00"},{"v":574,"d":"$574.00"},{"v":855.4393749999999,"d":"$855"}]
[27,"S203","See connector schedule","\"CCQ\" Column Cap ",6,{"v":0,"d":"0%"},6,"EA",{"v":1.4083333333333334,"d":"1.408"},{"v":8.450000000000001,"d":"8.45"},{"v":78.45,"d":"$78.45"},{"v":662.9025000000001,"d":"$662.90"},{"v":169,"d":"$169.00"},{"v":1014,"d":"$1,014.00"},{"v":1676.9025000000001,"d":"$1,677"}]
[28,"S203, S205","See connector schedule","\"ECCQ\" Or \"ECCLQ\" Column Cap ",20,{"v":0,"d":"0%"},{"$f":"E49+(E49*F49)","v":20},"EA",{"v":1.3746428571428573,"d":"1.375"},{"v":27.492857142857147,"d":"27.49"},{"v":78.45,"d":"$78.45"},{"v":2156.814642857143,"d":"$2,156.81"},{"v":128.3,"d":"$128.30"},{"v":2566,"d":"$2,566.00"},{"v":4722.814642857144,"d":"$4,723"}]
[29,"S203, S205","See connector schedule","\"HUCQ\" Beam Hanger ",11,{"v":0,"d":"0%"},{"$f":"E50+(E50*F50)","v":11},"EA",{"v":0.6715714285714285,"d":"0.672"},{"v":7.387285714285714,"d":"7.39"},{"v":78.45,"d":"$78.45"},{"v":579.5325642857142,"d":"$579.53"},{"v":62.68000000000001,"d":"$62.68"},{"v":689.48,"d":"$689.48"},{"v":1269.0125642857142,"d":"$1,269"}]
[30,"S203","See connector schedule","\"HU\" Beam Hanger Sloped & Screwed ",1,{"v":0,"d":"0%"},{"$f":"E51+(E51*F51)","v":1},"EA",{"v":0.770357142857143,"d":"0.770"},{"v":0.770357142857143,"d":"0.77"},{"v":78.45,"d":"$78.45"},{"v":60.434517857142865,"d":"$60.43"},{"v":71.9,"d":"$71.90"},{"v":71.9,"d":"$71.90"},{"v":132.33451785714288,"d":"$132"}]
[31,"S203","See connector schedule","\"DTT2Z\" Tie Tension Each Side ",2,{"v":0,"d":"0%"},{"$f":"E52+(E52*F52)","v":2},"EA",0.288,{"v":0.576,"d":"0.58"},{"v":78.45,"d":"$78.45"},{"v":45.1872,"d":"$45.19"},{"v":26.88,"d":"$26.88"},{"v":53.76,"d":"$53.76"},{"v":98.9472,"d":"$99"}]
[32,"S203, S205","See connector schedule","\"MSTC40\" Drag Strut Strap Nailed To Top Of Beam & Wall Plate ",3,{"v":0,"d":"0%"},{"$f":"E53+(E53*F53)","v":3},"EA",{"v":0.18085714285714286,"d":"0.181"},{"v":0.5425714285714286,"d":"0.54"},{"v":78.45,"d":"$78.45"},{"v":42.564728571428574,"d":"$42.56"},{"v":16.88,"d":"$16.88"},{"v":50.64,"d":"$50.64"},{"v":93.20472857142857,"d":"$93"}]
[33,"S205","9A/S409","St. Steel \"CBSQ\" Or Similar Post Base Embed. In Wall",6,{"v":0,"d":"0%"},{"$f":"E54+(E54*F54)","v":6},"EA",{"v":0.53675,"d":"0.537"},{"v":3.2204999999999995,"d":"3.22"},{"v":78.45,"d":"$78.45"},{"v":252.64822499999997,"d":"$252.65"},{"v":85.88,"d":"$85.88"},{"v":515.28,"d":"$515.28"},{"v":767.9282249999999,"d":"$768"}]
[34,"S205","9A/S409","Stepped Wooden Column Capital",6,{"v":0,"d":"0%"},{"$f":"E55+(E55*F55)","v":6},"EA",{"v":1.1331250000000002,"d":"1.133"},{"v":6.798750000000001,"d":"6.80"},{"v":78.45,"d":"$78.45"},{"v":533.3619375000001,"d":"$533.36"},{"v":181.3,"d":"$181.30"},{"v":1087.8000000000002,"d":"$1,087.80"},{"v":1621.1619375000002,"d":"$1,621"}]
[35,"S203-205","S203-205","\"HGA10\" Shear Transfer Clips @ 48\" O.C.",75,{"v":0,"d":"0%"},{"$f":"E56+(E56*F56)","v":75},"EA",{"v":0.2625,"d":"0.263"},{"v":19.6875,"d":"19.69"},{"v":78.45,"d":"$78.45"},{"v":1544.484375,"d":"$1,544.48"},{"v":24.5,"d":"$24.50"},{"v":1837.5,"d":"$1,837.50"},{"v":3381.984375,"d":"$3,382"}]
[""]
["",null,null,"WOODEN BEAMS/ HEADERS"]
[36,"S201","S201","(2X12) LSL Ledger w/ (3/4\"Dia. X 4\") Embed. Titen HD Anchors Or Epoxied Threaded Rods @ 32\" O.C.",395,{"v":0.05,"d":"5%"},{"$f":"E59+(E59*F59)","v":{"v":414.75,"d":"415"}},"LF",{"v":0.027000000000000003,"d":"0.027"},{"$f":"I59*G59","v":{"v":11.198250000000002,"d":"11.20"}},{"v":78.45,"d":"$78.45"},{"$f":"K59*J59","v":{"v":878.5027125000001,"d":"$878.50"}},{"v":2.52,"d":"$2.52"},{"$f":"M59*G59","v":{"v":1045.17,"d":"$1,045.17"}},{"$f":"L59+N59","v":{"v":1923.6727125000002,"d":"$1,924"}}]
[37,"S201","S201","(3X10) LSL Ledger w/ (3/4\"Dia. X 4\") Embed. Titen HD Anchors Or Epoxied Threaded Rods @ 32\" O.C.",150,{"v":0.05,"d":"5%"},{"$f":"E60+(E60*F60)","v":{"v":157.5,"d":"158"}},"LF",{"v":0.033749999999999995,"d":"0.034"},{"v":5.315624999999999,"d":"5.32"},{"v":78.45,"d":"$78.45"},{"v":417.0107812499999,"d":"$417.01"},{"v":3.1500000000000004,"d":"$3.15"},{"v":496.12500000000006,"d":"$496.13"},{"v":913.13578125,"d":"$913"}]
[38,"S202-203, S205","S202-203, S205","(5-1/2X12) Glue-Lam Beam",320,{"v":0.05,"d":"5%"},336,"LF",{"v":0.12375,"d":"0.124"},41.58,{"v":78.45,"d":"$78.45"},{"v":3261.951,"d":"$3,261.95"},{"v":11.55,"d":"$11.55"},{"v":3880.8,"d":"$3,880.80"},{"v":7142.751,"d":"$7,143"}]
[39,"S203","S203","(5-1/2X15) Glue-Lam Beam",116,{"v":0.05,"d":"5%"},{"v":121.8,"d":"122"},"LF",{"v":0.14625,"d":"0.146"},{"v":17.81325,"d":"17.81"},{"v":78.45,"d":"$78.45"},{"v":1397.4494625,"d":"$1,397.45"},{"v":13.65,"d":"$13.65"},{"v":1662.57,"d":"$1,662.57"},{"v":3060.0194625,"d":"$3,060"}]
[40,"S203","S203","(5-1/2X13-1/2) Glue-Lam Beam",63,{"v":0.05,"d":"5%"},{"v":66.15,"d":"66"},"LF",{"v":0.13387500000000002,"d":"0.134"},{"v":8.855831250000001,"d":"8.86"},{"v":78.45,"d":"$78.45"},{"v":694.7399615625002,"d":"$694.74"},{"v":12.495000000000001,"d":"$12.50"},{"v":826.5442500000001,"d":"$826.54"},{"v":1521.2842115625003,"d":"$1,521"}]
[41,"S203","S203","(5-1/2X16-1/2) Glue-Lam Beam",52,{"v":0.05,"d":"5%"},{"v":54.6,"d":"55"},"LF",{"v":0.159375,"d":"0.159"},{"v":8.701875,"d":"8.70"},{"v":78.45,"d":"$78.45"},{"v":682.6620937499999,"d":"$682.66"},{"v":14.875,"d":"$14.88"},{"v":812.1750000000001,"d":"$812.18"},{"v":1494.83709375,"d":"$1,495"}]
[42,"S203","S203","(5-1/2X10-1/2) Glue-Lam Beam",26,{"v":0.05,"d":"5%"},{"v":27.3,"d":"27"},"LF",{"v":0.118875,"d":"0.119"},{"v":3.2452875,"d":"3.25"},{"v":78.45,"d":"$78.45"},{"v":254.592804375,"d":"$254.59"},{"v":11.094999999999999,"d":"$11.10"},{"v":302.89349999999996,"d":"$302.89"},{"v":557.4863043749999,"d":"$557"}]
[43,"S203","S203","(6X10) Ridge Beam",27,{"v":0.05,"d":"5%"},{"v":28.35,"d":"28"},"LF",{"v":0.07125000000000001,"d":"0.071"},{"v":2.0199375,"d":"2.02"},{"v":78.45,"d":"$78.45"},{"v":158.46409687500002,"d":"$158.46"},{"v":6.65,"d":"$6.65"},{"v":188.52750000000003,"d":"$188.53"},{"v":346.991596875,"d":"$347"}]
[44,"S205","S205","(6X10) Trellis Beam",40,{"v":0.05,"d":"5%"},{"$f":"E67+(E67*F67)","v":42},"LF",{"v":0.07125000000000001,"d":"0.071"},{"v":2.9925,"d":"2.99"},{"v":78.45,"d":"$78.45"},{"v":234.761625,"d":"$234.76"},{"v":6.65,"d":"$6.65"},{"v":279.3,"d":"$279.30"},{"v":514.061625,"d":"$514"}]
[45,"S203","S203","(6X12) Header Beam",96,{"v":0.05,"d":"5%"},{"v":100.8,"d":"101"},"LF",{"v":0.07875,"d":"0.079"},{"v":7.938,"d":"7.94"},{"v":78.45,"d":"$78.45"},{"v":622.7361,"d":"$622.74"},{"v":7.35,"d":"$7.35"},{"v":740.88,"d":"$740.88"},{"v":1363.6161,"d":"$1,364"}]
[46,"S203-204","S203-204","(6X10) Header Beam",42,{"v":0.05,"d":"5%"},{"v":44.1,"d":"44"},"LF",0.075,{"v":3.3075,"d":"3.31"},{"v":78.45,"d":"$78.45"},{"v":259.47337500000003,"d":"$259.47"},{"v":7,"d":"$7.00"},{"v":308.7,"d":"$308.70"},{"v":568.1733750000001,"d":"$568"}]
[47,"S203, S205","S203, S205","(6X8) Header Beam",31,{"v":0.05,"d":"5%"},{"v":32.55,"d":"33"},"LF",{"v":0.06749999999999999,"d":"0.068"},{"v":2.1971249999999993,"d":"2.20"},{"v":78.45,"d":"$78.45"},{"v":172.36445624999996,"d":"$172.36"},{"v":6.300000000000001,"d":"$6.30"},{"v":205.065,"d":"$205.07"},{"v":377.42945624999993,"d":"$377"}]
[48,"S203","S203","(6X6) Header Beam",35,{"v":0.05,"d":"5%"},{"$f":"E71+(E71*F71)","v":{"v":36.75,"d":"37"}},"LF",{"v":0.06375,"d":"0.064"},{"v":2.3428125,"d":"2.34"},{"v":78.45,"d":"$78.45"},{"v":183.793640625,"d":"$183.79"},{"v":5.95,"d":"$5.95"},{"v":218.6625,"d":"$218.66"},{"v":402.456140625,"d":"$402"}]
[49,"S203-205","S203-205","(6X4) Header Beam",88,{"v":0.05,"d":"5%"},{"$f":"E72+(E72*F72)","v":{"v":92.4,"d":"92"}},"LF",{"v":0.06,"d":"0.060"},{"v":5.5440000000000005,"d":"5.54"},{"v":78.45,"d":"$78.45"},{"v":434.92680000000007,"d":"$434.93"},{"v":5.6,"d":"$5.60"},{"v":517.44,"d":"$517.44"},{"v":952.3668000000001,"d":"$952"}]
[50,"S203, S205","5/S405, 8/S408","(2X12) Blocking @ 24\" O.C.",180,{"v":0.05,"d":"5%"},{"$f":"E73+(E73*F73)","v":189},"LF",{"v":0.025500000000000002,"d":"0.026"},{"v":4.819500000000001,"d":"4.82"},{"v":78.45,"d":"$78.45"},{"v":378.08977500000003,"d":"$378.09"},{"v":2.38,"d":"$2.38"},{"v":449.82,"d":"$449.82"},{"v":827.9097750000001,"d":"$828"}]
[51,"S203, S205","5/S405, 8/S408","(2X8) Blocking @ High & Low Roof Eaves",{"$f":"180+215","v":395},{"v":0.05,"d":"5%"},{"$f":"E74+(E74*F74)","v":{"v":414.75,"d":"415"}},"LF",{"v":0.0225,"d":"0.023"},{"v":9.331875,"d":"9.33"},{"v":78.45,"d":"$78.45"},{"v":732.08559375,"d":"$732.09"},{"v":2.1,"d":"$2.10"},{"v":870.975,"d":"$870.98"},{"v":1603.06059375,"d":"$1,603"}]
[52,"S203, S205","5/S405, 8/S408","(2X12) Rim @ Low Roof Eave",190,{"v":0.05,"d":"5%"},{"$f":"E75+(E75*F75)","v":{"v":199.5,"d":"200"}},"LF",{"v":0.025500000000000002,"d":"0.026"},{"v":5.08725,"d":"5.09"},{"v":78.45,"d":"$78.45"},{"v":399.0947625,"d":"$399.09"},{"v":2.38,"d":"$2.38"},{"v":474.81,"d":"$474.81"},{"v":873.9047625000001,"d":"$874"}]
[53,"S203-205","S404-410","(2X6) Blocking Over Header Beams",292,{"v":0.05,"d":"5%"},{"$f":"E76+(E76*F76)","v":{"v":306.6,"d":"307"}},"LF",{"v":0.020999999999999998,"d":"0.021"},{"v":6.4386,"d":"6.44"},{"v":78.45,"d":"$78.45"},{"v":505.10817000000003,"d":"$505.11"},{"v":1.96,"d":"$1.96"},{"v":600.936,"d":"$600.94"},{"v":1106.0441700000001,"d":"$1,106"}]
[54,"S203","2/S402","(2X6) Ledger @ Gable Truss",53,{"v":0.05,"d":"5%"},{"$f":"E77+(E77*F77)","v":{"v":55.65,"d":"56"}},"LF",{"v":0.020999999999999998,"d":"0.021"},{"v":1.1686499999999997,"d":"1.17"},{"v":78.45,"d":"$78.45"},{"v":91.68059249999999,"d":"$91.68"},{"v":1.96,"d":"$1.96"},{"v":109.074,"d":"$109.07"},{"v":200.7545925,"d":"$201"}]
[""]
["",null,null,"JOISTS/ RAFTERS/ TRUSSES"]
[55,"S202","S202","(11-7/8\") TJI360 Floor joists @ 16\" O.C.",3230,{"v":0.05,"d":"5%"},{"$f":"E80+(E80*F80)","v":{"v":3391.5,"d":"3392"}},"LF",{"v":0.09375,"d":"0.094"},{"$f":"I80*G80","v":{"v":317.953125,"d":"317.95"}},{"v":78.45,"d":"$78.45"},{"$f":"K80*J80","v":{"v":24943.42265625,"d":"$24,943.42"}},{"v":8.75,"d":"$8.75"},{"$f":"M80*G80","v":{"v":29675.625,"d":"$29,675.63"}},{"$f":"L80+N80","v":{"v":54619.04765625,"d":"$54,619"}}]
[""]
[56,"S203","S203","(2x8) Ceiling Joists @ 24\" O.C.",78,{"v":0.05,"d":"5%"},{"$f":"E82+(E82*F82)","v":{"v":81.9,"d":"82"}},"LF",{"v":0.0225,"d":"0.023"},{"$f":"I82*G82","v":{"v":1.84275,"d":"1.84"}},{"v":78.45,"d":"$78.45"},{"$f":"K82*J82","v":{"v":144.5637375,"d":"$144.56"}},{"v":2.1,"d":"$2.10"},{"$f":"M82*G82","v":{"v":171.99,"d":"$171.99"}},{"$f":"L82+N82","v":{"v":316.5537375,"d":"$317"}}]
[""]
[{"$f":"IF(H84<>\"\",1+MAX(A72:A83),\"\")","v":57},"S202","S202","(4x10) D.F. #1 Roof Joists @ 24\" O.C.",355,{"v":0.05,"d":"5%"},{"$f":"E84+(E84*F84)","v":{"v":372.75,"d":"373"}},"LF",0.045,{"$f":"I84*G84","v":{"v":16.77375,"d":"16.77"}},{"v":78.45,"d":"$78.45"},{"$f":"K84*J84","v":{"v":1315.9006875,"d":"$1,315.90"}},{"v":4.2,"d":"$4.20"},{"$f":"M84*G84","v":{"v":1565.55,"d":"$1,565.55"}},{"$f":"L84+N84","v":{"v":2881.4506874999997,"d":"$2,881"}}]
[58,"S203","S203","(2x8) Eave Joists @ 24\" O.C.",2720,{"v":0.05,"d":"5%"},{"$f":"E85+(E85*F85)","v":2856},"LF",{"v":0.0225,"d":"0.023"},{"v":64.25999999999999,"d":"64.26"},{"v":78.45,"d":"$78.45"},{"v":5041.196999999999,"d":"$5,041.20"},{"v":2.1,"d":"$2.10"},{"v":5997.6,"d":"$5,997.60"},{"v":11038.796999999999,"d":"$11,039"}]
[""]
[59,"S203-205","S203-205","Pre-Engineered Manufactured Trusses @ 24\" O.C.",1480,{"v":0.05,"d":"5%"},1554,"LF",{"v":0.10874999999999999,"d":"0.109"},{"$f":"I87*G87","v":{"v":168.99749999999997,"d":"169.00"}},{"v":78.45,"d":"$78.45"},{"$f":"K87*J87","v":{"v":13257.853874999999,"d":"$13,257.85"}},{"v":10.15,"d":"$10.15"},{"$f":"M87*G87","v":{"v":15773.1,"d":"$15,773.10"}},{"$f":"L87+N87","v":{"v":29030.953875,"d":"$29,031"}}]
[60,"S204-205","S204-205","Hip Truss",164,{"v":0.05,"d":"5%"},{"$f":"E88+(E88*F88)","v":{"v":172.2,"d":"172"}},"LF",{"v":0.094875,"d":"0.095"},{"v":16.337474999999998,"d":"16.34"},{"v":78.45,"d":"$78.45"},{"v":1281.6749137499999,"d":"$1,281.67"},{"v":8.855,"d":"$8.86"},{"v":1524.831,"d":"$1,524.83"},{"v":2806.5059137499998,"d":"$2,807"}]
[61,"S204-205","5/S405","Girder Truss",143,{"v":0.05,"d":"5%"},{"$f":"E89+(E89*F89)","v":{"v":150.15,"d":"150"}},"LF",{"v":0.110625,"d":"0.111"},{"v":16.610343750000002,"d":"16.61"},{"v":78.45,"d":"$78.45"},{"v":1303.0814671875003,"d":"$1,303.08"},{"v":10.325,"d":"$10.33"},{"v":1550.29875,"d":"$1,550.30"},{"v":2853.3802171875004,"d":"$2,853"}]
[62,"S203","2/S402","Gable Truss",53,{"v":0.05,"d":"5%"},{"$f":"E90+(E90*F90)","v":{"v":55.65,"d":"56"}},"LF",{"v":0.10687499999999998,"d":"0.107"},{"v":5.947593749999999,"d":"5.95"},{"v":78.45,"d":"$78.45"},{"v":466.58872968749995,"d":"$466.59"},{"v":9.975000000000001,"d":"$9.98"},{"v":555.1087500000001,"d":"$555.11"},{"v":1021.6974796875,"d":"$1,022"}]
["",null,null,""]
[63,"S206","2/A206","(2X8) Rafters At Trellis @ 12\" O.C.",{"$f":"16*9","v":144},{"v":0.05,"d":"5%"},{"$f":"E92+(E92*F92)","v":{"v":151.2,"d":"151"}},"LF",{"v":0.0225,"d":"0.023"},{"$f":"I92*G92","v":{"v":3.4019999999999997,"d":"3.40"}},{"v":78.45,"d":"$78.45"},{"$f":"K92*J92","v":{"v":266.88689999999997,"d":"$266.89"}},{"v":2.1,"d":"$2.10"},{"$f":"M92*G92","v":{"v":317.52,"d":"$317.52"}},{"$f":"L92+N92","v":{"v":584.4069,"d":"$584"}}]
[""]
["",null,null,"WOOD DECK/ SHEATHING"]
[64,"S202-203","S202-203","(1-1/8\") T&G Plywood Floor Deck, Glued & Nailed w/ 10D @ 4\" O.C. At Edge & 12\" O.C. In Field",4330,{"v":0.05,"d":"5%"},{"$f":"E95+(E95*F95)","v":{"v":4546.5,"d":"4547"}},"SF",{"v":0.023399999999999997,"d":"0.023"},{"$f":"I95*G95","v":{"v":106.38809999999998,"d":"106.39"}},{"v":78.45,"d":"$78.45"},{"$f":"K95*J95","v":{"v":8346.146444999998,"d":"$8,346.15"}},{"v":2.184,"d":"$2.18"},{"$f":"M95*G95","v":{"v":9929.556,"d":"$9,929.56"}},{"$f":"L95+N95","v":{"v":18275.702445,"d":"$18,276"}}]
[65,"S202","1/S401","1X IPE Decking @ Makai Lanai",706,{"v":0.05,"d":"5%"},{"$f":"E96+(E96*F96)","v":{"v":741.3,"d":"741"}},"SF",{"v":0.0219,"d":"0.022"},{"v":16.234469999999998,"d":"16.23"},{"v":78.45,"d":"$78.45"},{"v":1273.5941715,"d":"$1,273.59"},{"v":2.044,"d":"$2.04"},{"v":1515.2172,"d":"$1,515.22"},{"v":2788.8113715,"d":"$2,789"}]
[66,"S203-205","See Note #1 on \"S204\"","(5/8\") Ext. Plywood Roof Deck, Glued & Nailed w/ 10D @ 4\" O.C. At Edge & 12\" O.C. In Field",{"$f":"2190+910","v":3100},{"v":0.05,"d":"5%"},{"$f":"E97+(E97*F97)","v":3255},"SF",{"v":0.0204,"d":"0.020"},{"v":66.402,"d":"66.40"},{"v":78.45,"d":"$78.45"},{"v":5209.2369,"d":"$5,209.24"},{"v":1.9040000000000001,"d":"$1.90"},{"v":6197.52,"d":"$6,197.52"},{"v":11406.7569,"d":"$11,407"}]
[67,"S203-205","S401-410","(5/8\") Ext. Plywood Roof Deck @ Eaves",4710,{"v":0.05,"d":"5%"},{"$f":"E98+(E98*F98)","v":{"v":4945.5,"d":"4946"}},"SF",{"v":0.0204,"d":"0.020"},{"v":100.88820000000001,"d":"100.89"},{"v":78.45,"d":"$78.45"},{"v":7914.679290000001,"d":"$7,914.68"},{"v":1.9040000000000001,"d":"$1.90"},{"v":9416.232,"d":"$9,416.23"},{"v":17330.91129,"d":"$17,331"}]
[68,"A102-105","See Note #4 on \"S202\"","(1/2\") Ext. Plywood Sheathing @ Exterior Walls",{"$f":"640*10+78*12","v":7336},{"v":0.05,"d":"5%"},{"$f":"E99+(E99*F99)","v":{"v":7702.8,"d":"7703"}},"SF",{"v":0.0195,"d":"0.020"},{"v":150.2046,"d":"150.20"},{"v":78.45,"d":"$78.45"},{"v":11783.550870000001,"d":"$11,783.55"},{"v":1.82,"d":"$1.82"},{"v":14019.096000000001,"d":"$14,019.10"},{"v":25802.646870000004,"d":"$25,803"}]
[69,"A102","7/S407","(3/4\") Ext. Plywood Sheathing @ Laundry/ Safe Room Ceiling",110,{"v":0.05,"d":"5%"},{"$f":"E100+(E100*F100)","v":{"v":115.5,"d":"116"}},"SF",{"v":0.02085,"d":"0.021"},{"v":2.408175,"d":"2.41"},{"v":78.45,"d":"$78.45"},{"v":188.92132875000001,"d":"$188.92"},{"v":1.9459999999999997,"d":"$1.95"},{"v":224.76299999999998,"d":"$224.76"},{"v":413.68432874999996,"d":"$414"}]
[70,"A102","7/S407","(3/4\") Ext. Plywood Sheathing @ Laundry/ Safe Room Walls",{"$f":"40*10","v":400},{"v":0.05,"d":"5%"},{"$f":"E101+(E101*F101)","v":420},"SF",{"v":0.02085,"d":"0.021"},{"v":8.757,"d":"8.76"},{"v":78.45,"d":"$78.45"},{"v":686.98665,"d":"$686.99"},{"v":1.9459999999999997,"d":"$1.95"},{"v":817.3199999999999,"d":"$817.32"},{"v":1504.30665,"d":"$1,504"}]
[71,"A206","9A/S409","(5/8\") Ext. Plywood Over 2X Framing @ Trellis Columns",{"$f":"3.42*11.65","v":{"v":39.843,"d":"40"}},{"v":0.05,"d":"5%"},{"$f":"E102+(E102*F102)","v":{"v":41.835150000000006,"d":"42"}},"SF",{"v":0.02115,"d":"0.021"},{"v":0.8848134225000001,"d":"0.88"},{"v":78.45,"d":"$78.45"},{"v":69.413612995125,"d":"$69.41"},{"v":1.9739999999999998,"d":"$1.97"},{"v":82.5825861,"d":"$82.58"},{"v":151.996199095125,"d":"$152"}]
[""]
["",null,null,"STAIRS"]
[72,"A501, A503","3-4/A501","(3/4\") Stair Deck",{"$f":"3.33*26.3+3.25*35","v":{"v":201.329,"d":"201"}},{"v":0.05,"d":"5%"},{"$f":"E105+(E105*F105)","v":{"v":211.39545,"d":"211"}},"SF",{"v":0.02085,"d":"0.021"},{"$f":"I105*G105","v":{"v":4.4075951325,"d":"4.41"}},{"v":78.45,"d":"$78.45"},{"$f":"K105*J105","v":{"v":345.775838144625,"d":"$345.78"}},{"v":1.9459999999999997,"d":"$1.95"},{"$f":"M105*G105","v":{"v":411.3755457,"d":"$411.38"}},{"$f":"L105+N105","v":{"v":757.151383844625,"d":"$757"}}]
[73,"A501, A503","3-4/A501","Engineered Wood Flooring",{"$f":"3.33*26.3+3.25*35","v":{"v":201.329,"d":"201"}},{"v":0.05,"d":"5%"},{"v":211.39545,"d":"211"},"SF",{"v":0.0975,"d":"0.098"},{"v":20.611056375,"d":"20.61"},{"v":78.45,"d":"$78.45"},{"v":1616.93737261875,"d":"$1,616.94"},{"v":5.85,"d":"$5.85"},{"v":1236.6633825,"d":"$1,236.66"},{"v":2853.60075511875,"d":"$2,854"}]
[74,"A501, A503","1-2/A501","(2X10) Stair Stringer",{"$f":"2*43","v":86},{"v":0.05,"d":"5%"},{"$f":"E107+(E107*F107)","v":{"v":90.3,"d":"90"}},"LF",0.024,{"v":2.1672,"d":"2.17"},{"v":78.45,"d":"$78.45"},{"v":170.01684,"d":"$170.02"},{"v":2.24,"d":"$2.24"},{"v":202.27200000000002,"d":"$202.27"},{"v":372.28884000000005,"d":"$372"}]
[75,"A501, A503","17/A503","(3'H) Hardwood Guardrail",28,{"v":0.05,"d":"5%"},{"$f":"E108+(E108*F108)","v":{"v":29.4,"d":"29"}},"LF",{"v":0.4875,"d":"0.488"},{"v":14.3325,"d":"14.33"},{"v":78.45,"d":"$78.45"},{"v":1124.384625,"d":"$1,124.38"},{"v":45.5,"d":"$45.50"},{"v":1337.7,"d":"$1,337.70"},{"v":2462.084625,"d":"$2,462"}]
[76,"A501, A503","4/A501","(3'H) Hardwood Handrail",25,{"v":0.05,"d":"5%"},{"$f":"E109+(E109*F109)","v":{"v":26.25,"d":"26"}},"LF",{"v":0.2625,"d":"0.263"},{"v":6.890625,"d":"6.89"},{"v":78.45,"d":"$78.45"},{"v":540.5695312500001,"d":"$540.57"},{"v":24.5,"d":"$24.50"},{"v":643.125,"d":"$643.13"},{"v":1183.6945312500002,"d":"$1,184"}]
[""]
["",null,null,"TRIMS"]
[77,"A102-105","1-2/A803","(4\") Hardwood Base",750,{"v":0.05,"d":"5%"},{"$f":"E112+(E112*F112)","v":{"v":787.5,"d":"788"}},"LF",{"v":0.01875,"d":"0.019"},{"$f":"I112*G112","v":{"v":14.765625,"d":"14.77"}},{"v":78.45,"d":"$78.45"},{"$f":"K112*J112","v":{"v":1158.36328125,"d":"$1,158.36"}},{"v":1.75,"d":"$1.75"},{"$f":"M112*G112","v":{"v":1378.125,"d":"$1,378.13"}},{"$f":"L112+N112","v":{"v":2536.48828125,"d":"$2,536"}}]
[78,"A603","A603","(9-1/2\"W X 3/4\"Thk.) Hardwood Trim",45,{"v":0.05,"d":"5%"},{"$f":"E113+(E113*F113)","v":{"v":47.25,"d":"47"}},"LF",{"v":0.0225,"d":"0.023"},{"v":1.0631249999999999,"d":"1.06"},{"v":78.45,"d":"$78.45"},{"v":83.40215624999999,"d":"$83.40"},{"v":2.1,"d":"$2.10"},{"v":99.22500000000001,"d":"$99.23"},{"v":182.62715624999998,"d":"$183"}]
[79,"A603","A603","(7-1/2\"W X 3/4\"Thk.) Hardwood Trim",48,{"v":0.05,"d":"5%"},{"$f":"E114+(E114*F114)","v":{"v":50.4,"d":"50"}},"LF",{"v":0.020999999999999998,"d":"0.021"},{"v":1.0583999999999998,"d":"1.06"},{"v":78.45,"d":"$78.45"},{"v":83.03147999999999,"d":"$83.03"},{"v":1.96,"d":"$1.96"},{"v":98.78399999999999,"d":"$98.78"},{"v":181.81547999999998,"d":"$182"}]
[80,"A603","A603","(5-1/2\"W X 3/4\"Thk.) Hardwood Trim",{"$f":"10*3.7","v":37},{"v":0.05,"d":"5%"},{"$f":"E115+(E115*F115)","v":{"v":38.85,"d":"39"}},"LF",{"v":0.0195,"d":"0.020"},{"v":0.757575,"d":"0.76"},{"v":78.45,"d":"$78.45"},{"v":59.43175875,"d":"$59.43"},{"v":1.82,"d":"$1.82"},{"v":70.70700000000001,"d":"$70.71"},{"v":130.13875875000002,"d":"$130"}]
[81,"A601-602, A607, A609-611","A601-602, A607, A609-611","(3-1/2\"W X 3/4\"Thk.) Hardwood Trim",366,{"v":0.05,"d":"5%"},{"$f":"E116+(E116*F116)","v":{"v":384.3,"d":"384"}},"LF",0.018,{"v":6.9174,"d":"6.92"},{"v":78.45,"d":"$78.45"},{"v":542.67003,"d":"$542.67"},{"v":1.68,"d":"$1.68"},{"v":645.624,"d":"$645.62"},{"v":1188.29403,"d":"$1,188"}]
[82,"A601611","A601611","(2-1/2\"W X 3/4\"Thk.) Hardwood Trim",{"$f":"29*0.6+61*7.2+23*7.3+46+15*2.33+48*8.33+14*2.7+34*8.5+56*7.7+49*9.2+165+61*1.5","v":{"v":2570.59,"d":"2571"}},{"v":0.05,"d":"5%"},{"$f":"E117+(E117*F117)","v":{"v":2699.1195000000002,"d":"2699"}},"LF",{"v":0.0165,"d":"0.017"},{"v":44.535471750000006,"d":"44.54"},{"v":78.45,"d":"$78.45"},{"v":3493.8077587875005,"d":"$3,493.81"},{"v":1.54,"d":"$1.54"},{"v":4156.64403,"d":"$4,156.64"},{"v":7650.451788787501,"d":"$7,650"}]
["",null,null,""]
[83,"A201-205","A201-205","(6\") Exterior Siding Trim",435,{"v":0.05,"d":"5%"},{"$f":"E119+(E119*F119)","v":{"v":456.75,"d":"457"}},"LF",{"v":0.02175,"d":"0.022"},{"$f":"I119*G119","v":{"v":9.934312499999999,"d":"9.93"}},{"v":78.45,"d":"$78.45"},{"$f":"K119*J119","v":{"v":779.346815625,"d":"$779.35"}},{"v":2.03,"d":"$2.03"},{"$f":"M119*G119","v":{"v":927.2024999999999,"d":"$927.20"}},{"$f":"L119+N119","v":{"v":1706.549315625,"d":"$1,707"}}]
[84,"A201-205","A201-205","(4\") Exterior Siding Trim",240,{"v":0.05,"d":"5%"},{"$f":"E120+(E120*F120)","v":252},"LF",{"v":0.02025,"d":"0.020"},{"v":5.103,"d":"5.10"},{"v":78.45,"d":"$78.45"},{"v":400.33035,"d":"$400.33"},{"v":1.8900000000000001,"d":"$1.89"},{"v":476.28000000000003,"d":"$476.28"},{"v":876.61035,"d":"$877"}]
[85,"A201-205","A201-205","(3\") Exterior Siding Corner Trim\n(Assumed At Corners)",200,{"v":0.05,"d":"5%"},{"$f":"E121+(E121*F121)","v":210},"LF",{"v":0.01935,"d":"0.019"},{"v":4.0634999999999994,"d":"4.06"},{"v":78.45,"d":"$78.45"},{"v":318.781575,"d":"$318.78"},{"v":1.806,"d":"$1.81"},{"v":379.26,"d":"$379.26"},{"v":698.041575,"d":"$698"}]
[86,"A206","A206","(3-1/2\"W X 3/4\"Thk.) Base Trim @ Trellis Columns",20,{"v":0.05,"d":"5%"},21,"LF",0.018,{"v":0.37799999999999995,"d":"0.38"},{"v":78.45,"d":"$78.45"},{"v":29.654099999999996,"d":"$29.65"},{"v":1.68,"d":"$1.68"},{"v":35.28,"d":"$35.28"},{"v":64.9341,"d":"$65"}]
[87,"A106","C/A704","(7-1/2\"W X 1-1/4\"Thk.) Hardwood Fascia @ Ceiling Soffits\n(Assumed At All Similar Soffits)",390,{"v":0.05,"d":"5%"},{"$f":"E123+(E123*F123)","v":{"v":409.5,"d":"410"}},"LF",{"v":0.023399999999999997,"d":"0.023"},{"v":9.582299999999998,"d":"9.58"},{"v":78.45,"d":"$78.45"},{"v":751.7314349999999,"d":"$751.73"},{"v":2.184,"d":"$2.18"},{"v":894.3480000000001,"d":"$894.35"},{"v":1646.079435,"d":"$1,646"}]
[88,"A106","C/A704","(3-1/2\"W X 1-1/2\"Thk.) Wood Trim",{"$f":"390+440","v":830},{"v":0.05,"d":"5%"},{"$f":"E124+(E124*F124)","v":{"v":871.5,"d":"872"}},"LF",{"v":0.0201,"d":"0.020"},{"v":17.51715,"d":"17.52"},{"v":78.45,"d":"$78.45"},{"v":1374.2204175000002,"d":"$1,374.22"},{"v":1.8760000000000001,"d":"$1.88"},{"v":1634.9340000000002,"d":"$1,634.93"},{"v":3009.1544175000004,"d":"$3,009"}]
["",null,null,""]
[89,"A201-205","1-2/A702","(3-1/2\"W X 5/4\"Thk.) Door Exterior Trim",190,{"v":0.05,"d":"5%"},{"$f":"E126+(E126*F126)","v":{"v":199.5,"d":"200"}},"LF",{"v":0.0189,"d":"0.019"},{"$f":"I126*G126","v":{"v":3.77055,"d":"3.77"}},{"v":78.45,"d":"$78.45"},{"$f":"K126*J126","v":{"v":295.7996475,"d":"$295.80"}},{"v":1.764,"d":"$1.76"},{"$f":"M126*G126","v":{"v":351.918,"d":"$351.92"}},{"$f":"L126+N126","v":{"v":647.7176475,"d":"$648"}}]
[90,"A701","1-2/A702","(3-1/2\"W X 3/4\"Thk.) Door Interior Trim",{"$f":"190+15*38+2*44+4*40","v":1008},{"v":0.05,"d":"5%"},{"v":1058.4,"d":"1058"},"LF",0.018,{"v":19.0512,"d":"19.05"},{"v":78.45,"d":"$78.45"},{"v":1494.5666400000002,"d":"$1,494.57"},{"v":1.68,"d":"$1.68"},{"v":1778.112,"d":"$1,778.11"},{"v":3272.67864,"d":"$3,273"}]
["",null,null,""]
[91,"A201-205","1-2/A706","(3-1/2\"W X 5/4\"Thk.) Window Exterior Trim",1025,{"v":0.05,"d":"5%"},{"$f":"E129+(E129*F129)","v":{"v":1076.25,"d":"1076"}},"LF",{"v":0.0189,"d":"0.019"},{"$f":"I129*G129","v":{"v":20.341125,"d":"20.34"}},{"v":78.45,"d":"$78.45"},{"$f":"K129*J129","v":{"v":1595.76125625,"d":"$1,595.76"}},{"v":1.764,"d":"$1.76"},{"$f":"M129*G129","v":{"v":1898.505,"d":"$1,898.51"}},{"$f":"L129+N129","v":{"v":3494.26625625,"d":"$3,494"}}]
[92,"A201-205","1-2/A706","(3-1/2\"W X 5/4\"Thk.) Window Interior Trim",1025,{"v":0.05,"d":"5%"},{"v":1076.25,"d":"1076"},"LF",0.018,{"v":19.3725,"d":"19.37"},{"v":78.45,"d":"$78.45"},{"v":1519.772625,"d":"$1,519.77"},{"v":1.68,"d":"$1.68"},{"v":1808.1,"d":"$1,808.10"},{"v":3327.872625,"d":"$3,328"}]
[""]
["",null,null,"FENCE"]
[""]
["",null,null,"Wood Fence at Site Wall:"]
[93,"A101, A206","3,8/A206","(3/4\") Ext. Plywood",{"$f":"2*2*19+2*5*6","v":136},{"v":0.05,"d":"5%"},{"$f":"E135+(E135*F135)","v":{"v":142.8,"d":"143"}},"SF",{"v":0.02085,"d":"0.021"},{"$f":"I135*G135","v":{"v":2.97738,"d":"2.98"}},{"v":78.45,"d":"$78.45"},{"$f":"K135*J135","v":{"v":233.57546100000002,"d":"$233.58"}},{"v":1.9459999999999997,"d":"$1.95"},{"$f":"M135*G135","v":{"v":277.8888,"d":"$277.89"}},{"$f":"L135+N135","v":{"v":511.464261,"d":"$511"}}]
[94,"A101, A206","3,8/A206","(2X4) Wood Blocking",{"$f":"2*25","v":50},{"v":0.05,"d":"5%"},{"$f":"E136+(E136*F136)","v":{"v":52.5,"d":"53"}},"LF",{"v":0.0195,"d":"0.020"},{"v":1.02375,"d":"1.02"},{"v":78.45,"d":"$78.45"},{"v":80.3131875,"d":"$80.31"},{"v":1.82,"d":"$1.82"},{"v":95.55,"d":"$95.55"},{"v":175.86318749999998,"d":"$176"}]
[95,"A101, A206","3,8/A206","(2-1/2\"X9-1/2\"Thk.) Wood Bottom Cap",25,{"v":0.05,"d":"5%"},{"$f":"E137+(E137*F137)","v":{"v":26.25,"d":"26"}},"LF",{"v":0.024375,"d":"0.024"},{"v":0.63984375,"d":"0.64"},{"v":78.45,"d":"$78.45"},{"v":50.1957421875,"d":"$50.20"},{"v":2.275,"d":"$2.28"},{"v":59.71875,"d":"$59.72"},{"v":109.9144921875,"d":"$110"}]
[96,"A101, A206","3,8/A206","(2-1/2\"X9-1/2\"Thk.) Wood Top Cap",25,{"v":0.05,"d":"5%"},{"$f":"E138+(E138*F138)","v":{"v":26.25,"d":"26"}},"LF",{"v":0.024375,"d":"0.024"},{"v":0.63984375,"d":"0.64"},{"v":78.45,"d":"$78.45"},{"v":50.1957421875,"d":"$50.20"},{"v":2.275,"d":"$2.28"},{"v":59.71875,"d":"$59.72"},{"v":109.9144921875,"d":"$110"}]
[97,"A101, A206","3,8/A206","(1-1/4\"X3-1/2\") Wood Batten",{"$f":"2*4*5+2*10*2","v":80},{"v":0.05,"d":"5%"},{"$f":"E139+(E139*F139)","v":84},"LF",{"v":0.01965,"d":"0.020"},{"v":1.6506,"d":"1.65"},{"v":78.45,"d":"$78.45"},{"v":129.48957000000001,"d":"$129.49"},{"v":1.834,"d":"$1.83"},{"v":154.056,"d":"$154.06"},{"v":283.54557,"d":"$284"}]
[{"$f":"IF(H140<>\"\",1+MAX(A128:A139),\"\")","v":""}]
[{"$f":"IF(H141<>\"\",1+MAX(#REF!),\"\")","v":""},null,null,"SUBTOTAL",{"$nulls":6},{"$f":"IF(H141<>\"\",45.5,\"\")","v":""},{"$f":"IF(H141<>\"\",I141*K141,\"\")","v":""},{"$nulls":3},{"$f":"SUM(O15:O140)","v":{"v":336330.488976712,"d":"$336,330"}}]
["SUB TOTAL",{"$nulls":10},{"$f":"SUM(L6:L141)","v":{"v":153173.52568241215,"d":"$153,174"}},null,{"$f":"SUM(N6:N141)","v":{"v":183156.96329430008,"d":"$183,157"}},{"$f":"SUM(O6:O141)","v":{"v":336330.488976712,"d":"$336,330"}},{"$f":"SUM(P6:P141)","v":{"v":336330.488976712,"d":"$336,330"}}]
["TAX",{"$nulls":12},{"v":0.085,"d":"8.5%"},null,{"$f":"P142*N143","v":{"v":28588.09156302052,"d":"$28,588"}}]
["PROFIT",{"$nulls":12},{"v":0.1,"d":"10%"},null,{"$f":"P142*N144","v":{"v":33633.0488976712,"d":"$33,633"}}]
["CONTIGENCIES",{"$nulls":12},{"v":0.05,"d":"5%"},null,{"$f":"P142*N145","v":{"v":16816.5244488356,"d":"$16,817"}}]
["TOTAL BASE BID",{"$nulls":14},{"$f":"SUM(P142:P145)","v":{"v":415368.15388623934,"d":"$415,368"}}]
["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"]