{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["ESTIMATE","REPORT","UJ","DETAIL (2)"],"not_rendered":{"images":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"ESTIMATE","index":0,"n_rows":108,"n_cols":16,"rows_kept":108,"merged":[[0,0,3,1],[0,2,1,12],[0,13,3,15],[2,2,3,12],[101,0,101,10],[102,0,102,12],[103,0,103,12],[104,0,104,12],[105,0,105,14],[106,0,106,15],[107,0,107,15]]}
[null,null,"PROJECT: DAVID T. CARDENAS SENIOR CENTER & POLICE HEADQUARTERS ",{"$nulls":10},"Web: http://sigmaestimations.com\nEmail: info@sigmaestimations.com"]
[]
[null,null,"LOCATION: 108 N 3RD STREET FOWLER, CA 93625"]
[]
["ITEM #","DWG #","CSI #/SUB DETAIL","DESCRIPTION","QTY.","WASTE","QTY. W/ WASTE","UNIT","UNIT LABOR HOURS","TOTAL LABOR HOURS","PER HOUR LABOR RATE","TOTAL LABOR COST","UNIT MATERIAL COST","TOTAL MATERIAL COST","ITEM COST","TRADE COST"]
[null,null,{"v":10000,"d":"010000"},"DIVISION 01 — GENERAL REQUIREMENTS"]
[{"$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]
[{"$f":"IF(H9<>\"\",1+MAX(A3:A8),\"\")","v":3},null,null,"Closeout Procedures ",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$f":"IF(H10<>\"\",1+MAX(A4:A9),\"\")","v":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]
[{"$f":"IF(H11<>\"\",1+MAX(A5:A10),\"\")","v":5},null,null,"Contract Modification Procedures",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$f":"IF(H12<>\"\",1+MAX(A1:A11),\"\")","v":6},null,null,"Maintenance & Traffic Protection ",1,{"v":0,"d":"0%"},1,"LS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,0,0,0,0]
[{"$f":"IF(H13<>\"\",1+MAX(A2:A12),\"\")","v":""},null,null,"SUBTOTAL",{"$nulls":7},{"$f":"IF(H13<>\"\",0.4*N13,\"\")","v":""},{"$f":"IF(H13<>\"\",N13-L13,\"\")","v":""},null,null,{"$f":"SUM(O7:O12)","v":0}]
["",null,{"v":90000,"d":"090000"},"DIVISION 09 — FINISHES",{"$nulls":7},{"$f":"IF(H14<>\"\",0.4*N14,\"\")","v":""},{"$f":"IF(H14<>\"\",N14-L14,\"\")","v":""}]
[""]
["",null,null,"Building Paint"]
[""]
["",null,null,"Wall Paint"]
[7,"A115,A401-A408","A115","PNT-1\nSherwin Williams | Arcade White SW7100\nFinish: Eggshell",20730,{"v":0.05,"d":"5%"},{"$f":"E19+(E19*F19)","v":{"v":21766.5,"d":"21767"}},"SF",{"v":0.0145,"d":"0.01"},{"$f":"I19*G19","v":{"v":315.61425,"d":"315.61"}},{"v":34.49,"d":"$34.49"},{"$f":"K19*J19","v":{"v":10885.535482500001,"d":"$10,885.54"}},{"v":1.1221875,"d":"$1.12"},{"$f":"M19*G19","v":{"v":24426.094218749997,"d":"$24,426.09"}},{"$f":"L19+N19","v":{"v":35311.62970125,"d":"$35,312"}}]
[8,"A115,A401-A408","A115","PNT-1 SG \nSherwin Williams | Arcade White SW7100\nFinish: Semi-Gloss",1960,{"v":0.05,"d":"5%"},2058,"SF",{"v":0.0145,"d":"0.01"},{"$f":"I20*G20","v":{"v":29.841,"d":"29.84"}},{"v":34.49,"d":"$34.49"},{"$f":"K20*J20","v":{"v":1029.2160900000001,"d":"$1,029.22"}},{"v":1.3111875000000004,"d":"$1.31"},{"$f":"M20*G20","v":{"v":2698.423875000001,"d":"$2,698.42"}},{"$f":"L20+N20","v":{"v":3727.639965000001,"d":"$3,728"}}]
[9,"A115,A401-A408","A115","PNT-3\nSherwin Williams | Downy SW7002 \nFinish: Semi-Gloss",{"v":982.91,"d":"983"},{"v":0.05,"d":"5%"},{"v":1032.0555,"d":"1032"},"SF",{"v":0.0145,"d":"0.01"},{"v":14.964804749999999,"d":"14.96"},{"v":34.49,"d":"$34.49"},{"v":516.1361158275,"d":"$516.14"},{"v":1.2875625000000002,"d":"$1.29"},{"v":1328.83595971875,"d":"$1,328.84"},{"v":1844.97207554625,"d":"$1,845"}]
[10,"A115,A401-A408","A115","PNT-4 \nSherwin Williams | Agreeable Gray SW7029\nFinish: Eggshell",1521,{"v":0.05,"d":"5%"},{"$f":"E22+(E22*F22)","v":{"v":1597.05,"d":"1597"}},"SF",{"v":0.0145,"d":"0.01"},{"$f":"I22*G22","v":{"v":23.157225,"d":"23.16"}},{"v":34.49,"d":"$34.49"},{"$f":"K22*J22","v":{"v":798.69269025,"d":"$798.69"}},{"v":1.2875625000000002,"d":"$1.29"},{"$f":"M22*G22","v":{"v":2056.301690625,"d":"$2,056.30"}},{"$f":"L22+N22","v":{"v":2854.994380875,"d":"$2,855"}}]
[11,"A115,A401-A408","A115","Pnt-6 \nSherwin Williams | Alabaster SW7008\nFinish: Eggshell",{"v":338.44,"d":"338"},{"v":0.05,"d":"5%"},{"v":355.362,"d":"355"},"SF",{"v":0.0145,"d":"0.01"},{"v":5.152749000000001,"d":"5.15"},{"v":34.49,"d":"$34.49"},{"v":177.71831301000003,"d":"$177.72"},{"v":1.2875625000000002,"d":"$1.29"},{"v":457.55078512500006,"d":"$457.55"},{"v":635.2690981350001,"d":"$635"}]
[""]
["",null,null,"Note: One Coat Primer and two Coat Paint Finish Assumed. "]
[""]
["",null,null,"Ceiling Paint"]
[12,"A114","A115","Ceiling & Soffit Paint PNT-2 \nSherwin Williams | Ceiling Bright White Sw7007",2915,{"v":0.05,"d":"5%"},{"$f":"E28+(E28*F28)","v":{"v":3060.75,"d":"3061"}},"SF",{"v":0.0285,"d":"0.03"},{"$f":"I28*G28","v":{"v":87.231375,"d":"87.23"}},{"v":34.49,"d":"$34.49"},{"$f":"K28*J28","v":{"v":3008.61012375,"d":"$3,008.61"}},{"v":1.4765625,"d":"$1.48"},{"$f":"M28*G28","v":{"v":4519.388671875,"d":"$4,519.39"}},{"$f":"L28+N28","v":{"v":7527.998795625001,"d":"$7,528"}}]
[13,"A114","A115","Open To Deck Paint PNT-2 \nSherwin Williams | Ceiling Bright White Sw7007",{"v":5822.2,"d":"5822"},{"v":0.05,"d":"5%"},{"v":6113.3099999999995,"d":"6113"},"SF",{"v":0.0285,"d":"0.03"},{"v":174.229335,"d":"174.23"},{"v":34.49,"d":"$34.49"},{"v":6009.16976415,"d":"$6,009.17"},{"v":1.5356250000000002,"d":"$1.54"},{"v":9387.751668750001,"d":"$9,387.75"},{"v":15396.921432900002,"d":"$15,397"}]
[""]
["",null,null,"Note: One Coat Primer and two Coat Paint Finish Assumed. "]
[""]
["",null,null,"Door Paint"]
[14,"A601","A115","Epoxy Paint (3'0\"x7'2\"x1-3/4\") HM Door w/ HM Frame",5,{"v":0,"d":"0%"},{"$f":"E34+(E34*F34)","v":5},"EA",{"v":0.210125,"d":"0.21"},{"$f":"I34*G34","v":{"v":1.0506250000000001,"d":"1.05"}},{"v":34.49,"d":"$34.49"},{"$f":"K34*J34","v":{"v":36.236056250000004,"d":"$36.24"}},{"v":75,"d":"$75.00"},{"$f":"M34*G34","v":{"v":375,"d":"$375.00"}},{"$f":"L34+N34","v":{"v":411.23605625,"d":"$411"}}]
[15,"A601","A115","Epoxy Paint (3'0\"x7'10\"x1-3/4\") HM Door w/ HM Frame",20,{"v":0,"d":"0%"},{"$f":"E35+(E35*F35)","v":20},"EA",{"v":0.210125,"d":"0.21"},{"$f":"I35*G35","v":{"v":4.202500000000001,"d":"4.20"}},{"v":34.49,"d":"$34.49"},{"$f":"K35*J35","v":{"v":144.94422500000002,"d":"$144.94"}},{"v":72,"d":"$72.00"},{"$f":"M35*G35","v":{"v":1440,"d":"$1,440.00"}},{"$f":"L35+N35","v":{"v":1584.944225,"d":"$1,585"}}]
[16,"A601","A115","(8'0\"x8'0\"x3\") MTL Door w/ HM Frame Paint PNT-5 \nSherwin Williams \nAlluring White Sw6343",2,{"v":0,"d":"0%"},2,"EA",{"v":0.24762499999999998,"d":"0.25"},{"v":0.49524999999999997,"d":"0.50"},{"v":34.49,"d":"$34.49"},{"v":17.0811725,"d":"$17.08"},{"v":145,"d":"$145.00"},{"v":290,"d":"$290.00"},{"v":307.0811725,"d":"$307"}]
[17,"A601","A115","(3'0\"x7'0\"x1-3/4\") MTL Door w/ HM Frame Paint PNT-5 \nSherwin Williams \nAlluring White Sw6343",2,{"v":0,"d":"0%"},2,"EA",{"v":0.147625,"d":"0.15"},{"v":0.29525,"d":"0.30"},{"v":34.49,"d":"$34.49"},{"v":10.183172500000001,"d":"$10.18"},{"v":55,"d":"$55.00"},{"v":110,"d":"$110.00"},{"v":120.1831725,"d":"$120"}]
[18,"A601","A115","(6'0\"x8'0\"x3\") MTL Door w/ HM Frame Paint PNT-5 \nSherwin Williams \nAlluring White Sw6343",1,{"v":0,"d":"0%"},{"$f":"E38+(E38*F38)","v":1},"EA",{"v":0.151375,"d":"0.15"},{"$f":"I38*G38","v":{"v":0.151375,"d":"0.15"}},{"v":34.49,"d":"$34.49"},{"$f":"K38*J38","v":{"v":5.220923750000001,"d":"$5.22"}},{"v":110,"d":"$110.00"},{"$f":"M38*G38","v":{"v":110,"d":"$110.00"}},{"$f":"L38+N38","v":{"v":115.22092375,"d":"$115"}}]
[19,"A601","A115","(7'x8'0\"x1-3/4\") MTL Door w/ HM Frame Paint PNT-5 \nSherwin Williams \nAlluring White Sw6343",1,{"v":0,"d":"0%"},1,"EA",{"v":0.151375,"d":"0.15"},{"v":0.151375,"d":"0.15"},{"v":34.49,"d":"$34.49"},{"v":5.220923750000001,"d":"$5.22"},{"v":125,"d":"$125.00"},{"v":125,"d":"$125.00"},{"v":130.22092375,"d":"$130"}]
[""]
["",null,null,"Note: One Coat Primer and two Coat Paint Finish Assumed."]
[""]
["",null,null,"Window Frame Paint"]
[20,"A601","A115","Epoxy Paint on Window/ Storefront Frames",265,{"v":0.05,"d":"5%"},{"$f":"E44+(E44*F44)","v":{"v":278.25,"d":"278"}},"LF",{"v":0.081,"d":"0.08"},{"$f":"I44*G44","v":{"v":22.53825,"d":"22.54"}},{"v":34.49,"d":"$34.49"},{"$f":"K44*J44","v":{"v":777.3442425000001,"d":"$777.34"}},{"v":1.95,"d":"$1.95"},{"$f":"M44*G44","v":{"v":542.5875,"d":"$542.59"}},{"$f":"L44+N44","v":{"v":1319.9317425,"d":"$1,320"}}]
[""]
["",null,null,"Door Trim Paint"]
[21,"A601","A115","Paint on Door Trim",385,{"v":0.05,"d":"5%"},{"$f":"E47+(E47*F47)","v":{"v":404.25,"d":"404"}},"LF",{"v":0.0135,"d":"0.01"},{"$f":"I47*G47","v":{"v":5.457375,"d":"5.46"}},{"v":34.49,"d":"$34.49"},{"$f":"K47*J47","v":{"v":188.22486375,"d":"$188.22"}},{"v":1.28,"d":"$1.28"},{"$f":"M47*G47","v":{"v":517.44,"d":"$517.44"}},{"$f":"L47+N47","v":{"v":705.66486375,"d":"$706"}}]
[""]
["",null,null,"Trash Enclosure Paint"]
[22,"A103","A115","Metal Column Paint HP-1\nPigmented Polyurethane System\nColor: Sherwin Williams - Rookwood Clay SW 2823",{"v":19.8,"d":"20"},{"v":0.05,"d":"5%"},{"$f":"E50+(E50*F50)","v":{"v":20.79,"d":"21"}},"SF",{"v":0.01675,"d":"0.02"},{"$f":"I50*G50","v":{"v":0.3482325,"d":"0.35"}},{"v":34.49,"d":"$34.49"},{"$f":"K50*J50","v":{"v":12.010538925,"d":"$12.01"}},{"v":2.5124999999999997,"d":"$2.51"},{"$f":"M50*G50","v":{"v":52.234874999999995,"d":"$52.23"}},{"$f":"L50+N50","v":{"v":64.245413925,"d":"$64"}}]
[23,"A103","A115","7'6\" High Paint Chain Link Fence ",33,{"v":0.05,"d":"5%"},{"$f":"E51+(E51*F51)","v":{"v":34.65,"d":"35"}},"LF",{"v":0.231,"d":"0.23"},{"$f":"I51*G51","v":{"v":8.00415,"d":"8.00"}},{"v":34.49,"d":"$34.49"},{"$f":"K51*J51","v":{"v":276.0631335,"d":"$276.06"}},{"v":6.55,"d":"$6.55"},{"$f":"M51*G51","v":{"v":226.95749999999998,"d":"$226.96"}},{"$f":"L51+N51","v":{"v":503.0206335,"d":"$503"}}]
[""]
["",null,null,"Note: One Coat Primer and two Coat Paint Finish Assumed."]
[""]
["",null,null,"Entry Canopy Paint"]
[24,"S405","A115","Entry Canopy Paint HP-1\nPigmented Polyurethane System\nColor: Sherwin Williams - Rookwood Clay SW 2823",185,{"v":0.05,"d":"5%"},{"$f":"E56+(E56*F56)","v":{"v":194.25,"d":"194"}},"SF",{"v":0.015895000000000003,"d":"0.02"},{"$f":"I56*G56","v":{"v":3.0876037500000004,"d":"3.09"}},{"v":34.49,"d":"$34.49"},{"$f":"K56*J56","v":{"v":106.49145333750002,"d":"$106.49"}},{"v":3.325,"d":"$3.33"},{"$f":"M56*G56","v":{"v":645.88125,"d":"$645.88"}},{"$f":"L56+N56","v":{"v":752.3727033375001,"d":"$752"}}]
[25,"S405","A115","Entry Canopy Gutter Paint HP-1\nPigmented Polyurethane System\nColor: Sherwin Williams - Rookwood Clay SW 2823",{"v":24.5,"d":"25"},{"v":0.05,"d":"5%"},{"$f":"E57+(E57*F57)","v":{"v":25.725,"d":"26"}},"LF",{"v":0.0825,"d":"0.08"},{"$f":"I57*G57","v":{"v":2.1223125,"d":"2.12"}},{"v":34.49,"d":"$34.49"},{"$f":"K57*J57","v":{"v":73.198558125,"d":"$73.20"}},{"v":1.85,"d":"$1.85"},{"$f":"M57*G57","v":{"v":47.59125,"d":"$47.59"}},{"$f":"L57+N57","v":{"v":120.78980812500001,"d":"$121"}}]
[""]
["",null,null,"Parking Canopy Paint"]
[26,"A107","A115","Parking Canopy Paint HP-1\nPigmented Polyurethane System\nColor: Sherwin Williams - Rookwood Clay SW 2823",2150,{"v":0.05,"d":"5%"},{"$f":"E60+(E60*F60)","v":{"v":2257.5,"d":"2258"}},"SF",{"v":0.0118,"d":"0.01"},{"$f":"I60*G60","v":{"v":26.6385,"d":"26.64"}},{"v":34.49,"d":"$34.49"},{"$f":"K60*J60","v":{"v":918.7618650000001,"d":"$918.76"}},{"v":2.15,"d":"$2.15"},{"$f":"M60*G60","v":{"v":4853.625,"d":"$4,853.63"}},{"$f":"L60+N60","v":{"v":5772.386865,"d":"$5,772"}}]
[""]
["",null,null,"Steel Structural Paint "]
[27,"S201-S301-S304","A115","Metal Structure Element Paint PNT-1 \nSherwin Williams | Arcade White SW7100\nOne Shop Coat Of Zinc Chromate Primer",2830,{"v":0.05,"d":"5%"},{"$f":"E63+(E63*F63)","v":{"v":2971.5,"d":"2972"}},"SF",{"v":0.1318,"d":"0.13"},{"$f":"I63*G63","v":{"v":391.6437,"d":"391.64"}},{"v":34.49,"d":"$34.49"},{"$f":"K63*J63","v":{"v":13507.791213000002,"d":"$13,507.79"}},{"v":1.15,"d":"$1.15"},{"$f":"M63*G63","v":{"v":3417.225,"d":"$3,417.23"}},{"$f":"L63+N63","v":{"v":16925.016213000003,"d":"$16,925"}}]
[""]
["",null,null,"MEP Painting Items"]
[28,"M201-M204","A115","18\"X8\" Grille Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",7,{"v":0,"d":"0%"},{"$f":"E66+(E66*F66)","v":7},"EA",{"v":0.053125,"d":"0.05"},{"$f":"I66*G66","v":{"v":0.371875,"d":"0.37"}},{"v":34.49,"d":"$34.49"},{"$f":"K66*J66","v":{"v":12.825968750000001,"d":"$12.83"}},{"v":1.2625,"d":"$1.26"},{"$f":"M66*G66","v":{"v":8.8375,"d":"$8.84"}},{"$f":"L66+N66","v":{"v":21.66346875,"d":"$22"}}]
[29,"M201-M204","A115","20\"X12\" Grille Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",8,{"v":0,"d":"0%"},{"$f":"E67+(E67*F67)","v":8},"EA",{"v":0.053125,"d":"0.05"},{"$f":"I67*G67","v":{"v":0.425,"d":"0.43"}},{"v":34.49,"d":"$34.49"},{"$f":"K67*J67","v":{"v":14.65825,"d":"$14.66"}},{"v":1.2625,"d":"$1.26"},{"$f":"M67*G67","v":{"v":10.1,"d":"$10.10"}},{"$f":"L67+N67","v":{"v":24.75825,"d":"$25"}}]
[30,"M201-M204","A115","36\"x12\" Grille Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",2,{"v":0,"d":"0%"},2,"EA",{"v":0.053125,"d":"0.05"},{"v":0.10625,"d":"0.11"},{"v":34.49,"d":"$34.49"},{"v":3.6645625,"d":"$3.66"},{"v":1.2625,"d":"$1.26"},{"v":2.525,"d":"$2.53"},{"v":6.1895625,"d":"$6"}]
[31,"M201-M204","A115","18\"x6\" Grille Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",2,{"v":0,"d":"0%"},2,"EA",{"v":0.053125,"d":"0.05"},{"v":0.10625,"d":"0.11"},{"v":34.49,"d":"$34.49"},{"v":3.6645625,"d":"$3.66"},{"v":1.2625,"d":"$1.26"},{"v":2.525,"d":"$2.53"},{"v":6.1895625,"d":"$6"}]
[32,"M201-M204","A115","16\"x10\" Grille Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",1,{"v":0,"d":"0%"},1,"EA",{"v":0.053125,"d":"0.05"},{"v":0.053125,"d":"0.05"},{"v":34.49,"d":"$34.49"},{"v":1.83228125,"d":"$1.83"},{"v":1.2625,"d":"$1.26"},{"v":1.2625,"d":"$1.26"},{"v":3.09478125,"d":"$3"}]
[33,"M201-M204","A115","22\"x10\" Grille Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",1,{"v":0,"d":"0%"},1,"EA",{"v":0.053125,"d":"0.05"},{"v":0.053125,"d":"0.05"},{"v":34.49,"d":"$34.49"},{"v":1.83228125,"d":"$1.83"},{"v":1.2625,"d":"$1.26"},{"v":1.2625,"d":"$1.26"},{"v":3.09478125,"d":"$3"}]
[34,"M201-M204","A115","9\"x9\" Diffuser Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",2,{"v":0,"d":"0%"},2,"EA",{"v":0.053125,"d":"0.05"},{"v":0.10625,"d":"0.11"},{"v":34.49,"d":"$34.49"},{"v":3.6645625,"d":"$3.66"},{"v":1.2625,"d":"$1.26"},{"v":2.525,"d":"$2.53"},{"v":6.1895625,"d":"$6"}]
[35,"M201-M204","A115","18\"x18\" Diffuser Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",1,{"v":0,"d":"0%"},1,"EA",{"v":0.053125,"d":"0.05"},{"v":0.053125,"d":"0.05"},{"v":34.49,"d":"$34.49"},{"v":1.83228125,"d":"$1.83"},{"v":1.2625,"d":"$1.26"},{"v":1.2625,"d":"$1.26"},{"v":3.09478125,"d":"$3"}]
[36,"M201-M204","A115","24\"x12\" Grille Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",2,{"v":0,"d":"0%"},2,"EA",{"v":0.053125,"d":"0.05"},{"v":0.10625,"d":"0.11"},{"v":34.49,"d":"$34.49"},{"v":3.6645625,"d":"$3.66"},{"v":1.2625,"d":"$1.26"},{"v":2.525,"d":"$2.53"},{"v":6.1895625,"d":"$6"}]
[37,"M201-M204","A115","22\"x22\" Diffuser Paint PNT-2 \nSherwin Williams | Ceiling Bright White SW 7007",1,{"v":0,"d":"0%"},1,"EA",{"v":0.053125,"d":"0.05"},{"v":0.053125,"d":"0.05"},{"v":34.49,"d":"$34.49"},{"v":1.83228125,"d":"$1.83"},{"v":1.2625,"d":"$1.26"},{"v":1.2625,"d":"$1.26"},{"v":3.09478125,"d":"$3"}]
[38,"E100","5/E-700","Yellow Paint on (4\" Dia.x3'6\"H) Guard Post",2,{"v":0,"d":"0%"},{"$f":"E76+(E76*F76)","v":2},"EA",{"v":0.1325,"d":"0.13"},{"$f":"I76*G76","v":{"v":0.265,"d":"0.27"}},{"v":34.49,"d":"$34.49"},{"$f":"K76*J76","v":{"v":9.139850000000001,"d":"$9.14"}},{"v":18.25,"d":"$18.25"},{"$f":"M76*G76","v":{"v":36.5,"d":"$36.50"}},{"$f":"L76+N76","v":{"v":45.63985,"d":"$46"}}]
[{"$f":"IF(H77<>\"\",1+MAX(A66:A76),\"\")","v":""}]
["",null,null,"Misc. Paint Items"]
[39,"E400","10/E420","White Paint on (4'0\"x8'0\") Fire Retardant Backboard Plywood ",1,{"v":0,"d":"0%"},1,"EA",{"v":0.1325,"d":"0.13"},{"v":0.1325,"d":"0.13"},{"v":34.49,"d":"$34.49"},{"v":4.5699250000000005,"d":"$4.57"},{"v":15.28,"d":"$15.28"},{"v":15.28,"d":"$15.28"},{"v":19.849925,"d":"$20"}]
[40,"P100","H/P401","9\"x18\" Gas Valve Sign Paint Red @ Back (Weather Proof Paint)",2,{"v":0.05,"d":"5%"},{"$f":"E80+(E80*F80)","v":{"v":2.1,"d":"2"}},"SF",{"v":0.1108,"d":"0.11"},{"v":0.23268,"d":"0.23"},{"v":34.49,"d":"$34.49"},{"v":8.0251332,"d":"$8.03"},{"v":1.15,"d":"$1.15"},{"v":2.415,"d":"$2.42"},{"v":10.440133200000002,"d":"$10"}]
[41,"A201-A202","E1/A602","Paint on 24 GA. G.I. Flashing & Counter flashing",235,{"v":0.05,"d":"5%"},{"v":246.75,"d":"247"},"LF",{"v":0.026775000000000004,"d":"0.03"},{"v":6.606731250000001,"d":"6.61"},{"v":34.49,"d":"$34.49"},{"v":227.86616081250006,"d":"$227.87"},{"v":0.7625,"d":"$0.76"},{"v":188.146875,"d":"$188.15"},{"v":416.01303581250005,"d":"$416"}]
["",null,null," "]
["",null,null,"SUBTOTAL",{"$nulls":11},{"$f":"SUM(O15:O82)","v":{"v":96707.24220398128,"d":"$96,707"}}]
["",null,320000,"DIVISION 32 — EXTERIOR IMPROVEMENTS",{"$nulls":7},{"$f":"IF(H84<>\"\",0.4*N84,\"\")","v":""},{"$f":"IF(H84<>\"\",N84-L84,\"\")","v":""}]
[""]
["",null,null,"Site Paint"]
[""]
["",null,null,"Paint on Curb"]
[42,"C4","9/C12","Paint on 6\" H Curb (Top & Sides)\n- Paint Curb Blue ",307,{"v":0.05,"d":"5%"},{"$f":"E89+(E89*F89)","v":{"v":322.35,"d":"322"}},"LF",{"v":0.019278,"d":"0.02"},{"$f":"I89*G89","v":{"v":6.214263300000001,"d":"6.21"}},{"v":40.83,"d":"$40.83"},{"$f":"K89*J89","v":{"v":253.72837053900003,"d":"$253.73"}},{"v":1.2318749999999998,"d":"$1.23"},{"$f":"M89*G89","v":{"v":397.09490624999995,"d":"$397.09"}},{"$f":"L89+N89","v":{"v":650.8232767889999,"d":"$651"}}]
[43,"A108","A108","Paint on 6\" H Warning Curb (Top & Sides)\n- Sherwin Williams B97YD2467",50,{"v":0.05,"d":"5%"},{"$f":"E90+(E90*F90)","v":{"v":52.5,"d":"53"}},"LF",{"v":0.019278,"d":"0.02"},{"$f":"I90*G90","v":{"v":1.012095,"d":"1.01"}},{"v":40.83,"d":"$40.83"},{"$f":"K90*J90","v":{"v":41.323838849999994,"d":"$41.32"}},{"v":1.2318749999999998,"d":"$1.23"},{"$f":"M90*G90","v":{"v":64.67343749999999,"d":"$64.67"}},{"$f":"L90+N90","v":{"v":105.99727634999999,"d":"$106"}}]
[44,"C4","C4","4\" Wide Yellow Paint Transit Loading Curb ",40,{"v":0.05,"d":"5%"},{"$f":"E91+(E91*F91)","v":42},"LF",{"v":0.019278,"d":"0.02"},{"$f":"I91*G91","v":{"v":0.809676,"d":"0.81"}},{"v":40.83,"d":"$40.83"},{"$f":"K91*J91","v":{"v":33.059071079999995,"d":"$33.06"}},{"v":1.25,"d":"$1.25"},{"$f":"M91*G91","v":{"v":52.5,"d":"$52.50"}},{"$f":"L91+N91","v":{"v":85.55907108,"d":"$86"}}]
[""]
["",null,null,"Pavement Markings"]
[45,"C4","C4","4\" Wide White Painted Parking Stripe ",1412,{"v":0.05,"d":"5%"},{"$f":"E94+(E94*F94)","v":{"v":1482.6,"d":"1483"}},"LF",{"v":0.0119255,"d":"0.01"},{"$f":"I94*G94","v":{"v":17.6807463,"d":"17.68"}},{"v":40.83,"d":"$40.83"},{"$f":"K94*J94","v":{"v":721.904871429,"d":"$721.90"}},{"v":6.68625,"d":"$6.69"},{"$f":"M94*G94","v":{"v":9913.03425,"d":"$9,913.03"}},{"$f":"L94+N94","v":{"v":10634.939121429,"d":"$10,635"}}]
[46,"C4","C4","(4'-6\"x4'-6\") Accessible Parking Sign White On Blue Paint",2,{"v":0,"d":"0%"},2,"EA",{"v":0.010627550000000001,"d":"0.01"},{"v":0.021255100000000002,"d":"0.02"},{"v":40.83,"d":"$40.83"},{"v":0.8678457330000001,"d":"$0.87"},{"v":7.5625,"d":"$7.56"},{"v":15.125,"d":"$15.13"},{"v":15.992845733,"d":"$16"}]
[47,"C4","C4","(12\"H) \"Loading Zone\" White Painted Letters",11,{"v":0,"d":"0%"},{"$f":"E96+(E96*F96)","v":11},"EA",{"v":0.010627550000000001,"d":"0.01"},{"$f":"I96*G96","v":{"v":0.11690305000000001,"d":"0.12"}},{"v":40.83,"d":"$40.83"},{"$f":"K96*J96","v":{"v":4.7731515315,"d":"$4.77"}},{"v":7.5625,"d":"$7.56"},{"$f":"M96*G96","v":{"v":83.1875,"d":"$83.19"}},{"$f":"L96+N96","v":{"v":87.9606515315,"d":"$88"}}]
[""]
["",null,null,"Bollard Cap Paint"]
[48,"A110","P401","4\" Dia Bollard Paint Yellow ",20,{"v":0,"d":"0%"},{"$f":"E99+(E99*F99)","v":20},"EA",{"v":0.029750000000000002,"d":"0.03"},{"$f":"I99*G99","v":{"v":0.5950000000000001,"d":"0.60"}},{"v":40.83,"d":"$40.83"},{"$f":"K99*J99","v":{"v":24.293850000000003,"d":"$24.29"}},{"v":101.4125,"d":"$101.41"},{"$f":"M99*G99","v":{"v":2028.25,"d":"$2,028.25"}},{"$f":"L99+N99","v":{"v":2052.54385,"d":"$2,053"}}]
[""]
[{"$f":"IF(H101<>\"\",1+MAX(#REF!),\"\")","v":""},null,null,"SUBTOTAL",{"$nulls":11},{"$f":"SUM(O85:O100)","v":{"v":13633.816092912502,"d":"$13,634"}}]
["SUB TOTAL",{"$nulls":10},{"$f":"SUM(L6:L101)","v":{"v":39882.87458330001,"d":"$39,882.87"}},null,{"$f":"SUM(N6:N101)","v":{"v":70458.18371359374,"d":"$70,458.18"}},{"$f":"SUM(O6:O101)","v":{"v":110341.05829689378,"d":"$110,341"}},{"$f":"SUM(P6:P101)","v":{"v":110341.05829689378,"d":"$110,341"}}]
["TAX",{"$nulls":12},{"v":0.085,"d":"8.5%"},null,{"$f":"P102*N103","v":{"v":9378.989955235973,"d":"$9,379"}}]
["PROFIT",{"$nulls":12},{"v":0.1,"d":"10%"},null,{"$f":"P102*N104","v":{"v":11034.105829689379,"d":"$11,034"}}]
["CONTIGENCIES",{"$nulls":12},{"v":0.05,"d":"5%"},null,{"$f":"P102*N105","v":{"v":5517.052914844689,"d":"$5,517"}}]
["TOTAL BASE BID",{"$nulls":14},{"$f":"SUM(P102:P105)","v":{"v":136271.20699666382,"d":"$136,271"}}]
["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":"REPORT","index":1,"n_rows":74,"n_cols":10,"rows_kept":74,"merged":[[6,1,6,9],[62,4,62,5],[62,6,62,7],[62,8,62,9],[65,4,65,5],[65,6,65,7],[65,8,65,9],[67,4,67,5],[67,6,67,7],[67,8,67,9],[69,4,69,5],[69,6,69,7],[69,8,69,9]]}
[null,"Project :- DAVID T. CARDENAS SENIOR CENTER & POLICE HEADQUARTERS "]
[]
[null,"Location :- 108 N 3RD STREET FOWLER, CA 93625"]
[]
[null,"Estimate Date :- 18th-September-2024"]
[]
[null,"Painting Estimate "]
[]
["Sr. #","Description","Unit","QTY","Material Rate","Material Amount","Labor Rate","Labor Amount","Unit Rate","Amount"]
[{"$f":"+IF(ISNUMBER(I10),MAX(A9:A$10)+1,\"\")","v":""}]
[null,"Building Paint "]
[null,"Painting to Wall"]
[{"$f":"+IF(ISNUMBER(I13),MAX(A$12:A12)+1,\"\")","v":1},"Wall Paint ","Sq.ft",25532,0.35,{"$f":"D13*E13","v":{"v":8936.199999999999,"d":"8,936.20"}},{"$f":"+I13-E13","v":2.15},{"$f":"D13*G13","v":{"v":54893.799999999996,"d":"54,893.80"}},{"v":2.5,"d":"2.50"},{"$f":"+I13*D13","v":{"v":63830,"d":"63,830.00"}}]
[{"$f":"+IF(ISNUMBER(I14),MAX(A$12:A13)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I15),MAX(A$12:A14)+1,\"\")","v":""},"Painting to Ceiling"]
[{"$f":"+IF(ISNUMBER(I16),MAX(A$12:A15)+1,\"\")","v":2},"GWB Ceiling/ Exposed Ceiling Paint ","Sq.ft",8737,0.35,{"$f":"D16*E16","v":{"v":3057.95,"d":"3,057.95"}},{"$f":"+I16-E16","v":2.15},{"$f":"D16*G16","v":{"v":18784.55,"d":"18,784.55"}},{"v":2.5,"d":"2.50"},{"$f":"+I16*D16","v":{"v":21842.5,"d":"21,842.50"}}]
[{"$f":"+IF(ISNUMBER(I17),MAX(A$12:A16)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I18),MAX(A$12:A17)+1,\"\")","v":""},"Door Paint "]
[{"$f":"+IF(ISNUMBER(I19),MAX(A$12:A18)+1,\"\")","v":3},"Door w/ Frame Paint ","Sq.ft",850,0.35,{"$f":"D19*E19","v":{"v":297.5,"d":"297.50"}},{"$f":"+I19-E19","v":2.15},{"$f":"D19*G19","v":{"v":1827.5,"d":"1,827.50"}},{"v":2.5,"d":"2.50"},{"$f":"+I19*D19","v":{"v":2125,"d":"2,125.00"}}]
[{"$f":"+IF(ISNUMBER(I20),MAX(A$12:A19)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I21),MAX(A$12:A20)+1,\"\")","v":""},"Window Frame Paint "]
[{"$f":"+IF(ISNUMBER(I22),MAX(A$12:A21)+1,\"\")","v":4},"Epoxy Paint on Window/ Storefront Frames","Sq.ft",75,0.35,{"$f":"D22*E22","v":26.25},{"$f":"+I22-E22","v":2.15},{"$f":"D22*G22","v":161.25},{"v":2.5,"d":"2.50"},{"$f":"+I22*D22","v":{"v":187.5,"d":"187.50"}}]
[{"$f":"+IF(ISNUMBER(I23),MAX(A$12:A22)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I24),MAX(A$12:A23)+1,\"\")","v":""},"Door Trim Paint"]
[{"$f":"+IF(ISNUMBER(I25),MAX(A$12:A24)+1,\"\")","v":5},"Paint on Door Trim","Sq.ft",92,0.35,{"$f":"D25*E25","v":{"v":32.199999999999996,"d":"32.20"}},{"$f":"+I25-E25","v":2.15},{"$f":"D25*G25","v":{"v":197.79999999999998,"d":"197.80"}},{"v":2.5,"d":"2.50"},{"$f":"+I25*D25","v":{"v":230,"d":"230.00"}}]
[{"$f":"+IF(ISNUMBER(I26),MAX(A$12:A25)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I27),MAX(A$12:A26)+1,\"\")","v":""},"Trash Enclosure Paint"]
[{"$f":"+IF(ISNUMBER(I28),MAX(A$12:A27)+1,\"\")","v":6},"Metal Column Paint HP-1","Sq.ft",20,0.35,{"$f":"D28*E28","v":{"v":7,"d":"7.00"}},{"$f":"+I28-E28","v":2.15},{"$f":"D28*G28","v":{"v":43,"d":"43.00"}},{"v":2.5,"d":"2.50"},{"$f":"+I28*D28","v":{"v":50,"d":"50.00"}}]
[{"$f":"+IF(ISNUMBER(I29),MAX(A$12:A28)+1,\"\")","v":7},"7'6\" High Paint Chain Link Fence ","Sq.ft",115,0.35,{"$f":"D29*E29","v":40.25},{"$f":"+I29-E29","v":2.15},{"$f":"D29*G29","v":247.25},{"v":2.5,"d":"2.50"},{"$f":"+I29*D29","v":{"v":287.5,"d":"287.50"}}]
[{"$f":"+IF(ISNUMBER(I30),MAX(A$12:A29)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I31),MAX(A$12:A30)+1,\"\")","v":""},"Entry Canopy Paint"]
[{"$f":"+IF(ISNUMBER(I32),MAX(A$12:A31)+1,\"\")","v":8},"Entry Canopy Paint HP-1 ","Sq.ft",185,0.35,64.75,2.15,397.75,{"v":2.5,"d":"2.50"},{"v":462.5,"d":"462.50"}]
[{"$f":"+IF(ISNUMBER(I33),MAX(A$12:A32)+1,\"\")","v":9},"Entry Canopy Gutter Paint HP-1 ","Sq.ft",25,0.35,{"$f":"D33*E33","v":8.75},{"$f":"+I33-E33","v":2.15},{"$f":"D33*G33","v":53.75},{"v":2.5,"d":"2.50"},{"$f":"+I33*D33","v":{"v":62.5,"d":"62.50"}}]
[{"$f":"+IF(ISNUMBER(I34),MAX(A$12:A33)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I35),MAX(A$12:A34)+1,\"\")","v":""},"Parking Canopy Paint"]
[{"$f":"+IF(ISNUMBER(I36),MAX(A$12:A35)+1,\"\")","v":10},"Parking Canopy Paint HP-1 ","Sq.ft",2150,0.35,{"v":752.5,"d":"752.50"},2.15,{"v":4622.5,"d":"4,622.50"},{"v":2.5,"d":"2.50"},{"v":5375,"d":"5,375.00"}]
[{"$f":"+IF(ISNUMBER(I37),MAX(A$12:A36)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I38),MAX(A$12:A37)+1,\"\")","v":""},"Steel Structural Paint "]
[{"$f":"+IF(ISNUMBER(I39),MAX(A$12:A38)+1,\"\")","v":11},"Metal Structure Element Paint PNT-1 ","Sq.ft",2830,0.35,{"v":990.4999999999999,"d":"990.50"},2.15,{"v":6084.5,"d":"6,084.50"},{"v":2.5,"d":"2.50"},{"v":7075,"d":"7,075.00"}]
[{"$f":"+IF(ISNUMBER(I40),MAX(A$12:A39)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I41),MAX(A$12:A40)+1,\"\")","v":""},"MEP Painting Items"]
[{"$f":"+IF(ISNUMBER(I42),MAX(A$12:A41)+1,\"\")","v":12},"Mechanical Ceiling Grille Paint PNT2 ","Sq.ft",43,0.35,{"$f":"D42*E42","v":{"v":15.049999999999999,"d":"15.05"}},{"$f":"+I42-E42","v":2.15},{"$f":"D42*G42","v":92.45},{"v":2.5,"d":"2.50"},{"$f":"+I42*D42","v":{"v":107.5,"d":"107.50"}}]
[{"$f":"+IF(ISNUMBER(I43),MAX(A$12:A42)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I44),MAX(A$12:A43)+1,\"\")","v":""},"Misc. Paint Items"]
[{"$f":"+IF(ISNUMBER(I45),MAX(A$12:A44)+1,\"\")","v":13},"White Paint on Backboard Plywood ","Sq.ft",32,0.35,{"v":11.2,"d":"11.20"},2.15,{"v":68.8,"d":"68.80"},{"v":2.5,"d":"2.50"},{"v":80,"d":"80.00"}]
[{"$f":"+IF(ISNUMBER(I46),MAX(A$12:A45)+1,\"\")","v":14},"Gas Valve Sign Paint Red","Sq.ft",2,0.35,{"v":0.7,"d":"0.70"},2.15,{"v":4.3,"d":"4.30"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"}]
[{"$f":"+IF(ISNUMBER(I47),MAX(A$12:A46)+1,\"\")","v":15},"Paint on Flashing & Counter flashing","Sq.ft",66,0.35,{"v":23.099999999999998,"d":"23.10"},2.15,{"v":141.9,"d":"141.90"},{"v":2.5,"d":"2.50"},{"v":165,"d":"165.00"}]
[{"$f":"+IF(ISNUMBER(I48),MAX(A$12:A47)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I49),MAX(A$12:A48)+1,\"\")","v":""},"Site Painting"]
[{"$f":"+IF(ISNUMBER(I50),MAX(A$12:A49)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I51),MAX(A$12:A50)+1,\"\")","v":""},"Painting to Curb"]
[{"$f":"+IF(ISNUMBER(I52),MAX(A$12:A51)+1,\"\")","v":16},"Curb Paint","Sq.ft",280,0.35,{"$f":"D52*E52","v":{"v":98,"d":"98.00"}},{"$f":"+I52-E52","v":2.15},{"$f":"D52*G52","v":{"v":602,"d":"602.00"}},{"v":2.5,"d":"2.50"},{"$f":"+I52*D52","v":{"v":700,"d":"700.00"}}]
[{"$f":"+IF(ISNUMBER(I53),MAX(A$12:A52)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I54),MAX(A$12:A53)+1,\"\")","v":""},"Pavement Markings"]
[{"$f":"+IF(ISNUMBER(I55),MAX(A$12:A54)+1,\"\")","v":17},"Painted Parking Stripe ","Sq.ft",493,0.35,{"$f":"D55*E55","v":{"v":172.54999999999998,"d":"172.55"}},{"$f":"+I55-E55","v":2.15},{"$f":"D55*G55","v":{"v":1059.95,"d":"1,059.95"}},{"v":2.5,"d":"2.50"},{"$f":"+I55*D55","v":{"v":1232.5,"d":"1,232.50"}}]
[{"$f":"+IF(ISNUMBER(I56),MAX(A$12:A55)+1,\"\")","v":18},"Accessible Parking Sign Paint","Sq.ft",{"$f":"4.5*4.5*2","v":{"v":40.5,"d":"41"}},0.35,{"$f":"D56*E56","v":{"v":14.174999999999999,"d":"14.18"}},{"$f":"+I56-E56","v":2.15},{"$f":"D56*G56","v":{"v":87.075,"d":"87.08"}},{"v":2.5,"d":"2.50"},{"$f":"+I56*D56","v":101.25}]
[{"$f":"+IF(ISNUMBER(I57),MAX(A$12:A56)+1,\"\")","v":19},"White Painted Letters","Sq.ft",5,0.35,{"$f":"D57*E57","v":1.75},{"$f":"+I57-E57","v":2.15},{"$f":"D57*G57","v":10.75},{"v":2.5,"d":"2.50"},{"$f":"+I57*D57","v":{"v":12.5,"d":"12.50"}}]
[{"$f":"+IF(ISNUMBER(I58),MAX(A$12:A57)+1,\"\")","v":""}]
[{"$f":"+IF(ISNUMBER(I59),MAX(A$12:A58)+1,\"\")","v":""},"Bollard Paint"]
[{"$f":"+IF(ISNUMBER(I60),MAX(A$12:A59)+1,\"\")","v":20},"Yellow Bollard Paint","Sq.ft",73,0.35,{"$f":"D60*E60","v":{"v":25.549999999999997,"d":"25.55"}},{"$f":"+I60-E60","v":2.15},{"$f":"D60*G60","v":156.95},{"v":2.5,"d":"2.50"},{"$f":"+I60*D60","v":{"v":182.5,"d":"182.50"}}]
[{"$f":"+IF(ISNUMBER(I61),MAX(A$10:A60)+1,\"\")","v":""}]
[]
[null,"Sub Total",null,null,{"$f":"SUM(F10:F61)","v":{"v":14575.924999999997,"d":"14,575.93"}},null,{"$f":"SUM(H10:H61)","v":{"v":89537.82499999998,"d":"89,537.83"}},null,{"$f":"SUM(J10:J61)","v":{"v":104113.75,"d":"104,113.75"}}]
[]
[]
[null,"Insurance",{"v":0.03,"d":"3%"},null,{"$f":"+E63*C66","v":{"v":437.2777499999999,"d":"437.28"}},null,{"$f":"+G63*C66","v":{"v":2686.1347499999993,"d":"2,686.13"}},null,{"$f":"I63*C66","v":{"v":3123.4125,"d":"3,123.41"}}]
[]
[null,"Overhead and Profit",{"v":0.22,"d":"22%"},null,{"$f":"+E63*C68","v":{"v":3206.7034999999996,"d":"3,206.70"}},null,{"$f":"+G63*C68","v":{"v":19698.321499999995,"d":"19,698.32"}},null,{"$f":"+I63*C68","v":{"v":22905.025,"d":"22,905.03"}}]
[]
[null,"Total Amount",null,null,{"$f":"+E68+E66+E63","v":{"v":18219.906249999996,"d":"18,219.91"}},null,{"$f":"+G68+G66+G63","v":{"v":111922.28124999997,"d":"111,922.28"}},null,{"$f":"I63+I66+I68","v":{"v":130142.1875,"d":"130,142.19"}}]
[]
[]
[]
[null,"Note:- "]

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

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